Отчетность Dynavax Technologies Corporation
Капитализация
Отчетность Годовая
Квартальная
|
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2054 |
1.1594 |
0.6588 |
0.5777 |
1.5 |
1.42 |
1.36 |
1.86 |
|
|
Выручка, млрд $
|
|
0.0024 |
0.0014 |
0.000826 |
0.0148 |
0.0147 |
0.0048 |
0.0141 |
0.0371 |
0.0403 |
0.024 |
0.0216 |
0.0097 |
0.0113 |
0.011 |
0.0041 |
0.011 |
0.000327 |
0.008 |
0.035 |
0.047 |
0.439 |
0.7321 |
0.7321 |
0.2323 |
|
|
Чистая прибыль, млрд $
|
-0.0267 |
-0.0184 |
-0.018 |
-0.0174 |
-0.016 |
-0.0206 |
-0.0521 |
-0.06 |
-0.0208 |
-0.0306 |
-0.0573 |
-0.0486 |
-0.0699 |
-0.0667 |
-0.0907 |
-0.1068 |
-0.1124 |
-0.0952 |
-0.159 |
-0.152 |
-0.075 |
0.077 |
0.3203 |
0.3203 |
-0.0064 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1147 |
0.6863 |
0.5925 |
1.34 |
1.09 |
1.03 |
1.8883 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.1496 |
-0.1215 |
-0.0752 |
0.1345 |
0.2835 |
0.2348 |
0.0137 |
|
|
EBITDA, млрд $
|
-0.0117 |
-0.0195 |
-0.018 |
-0.0172 |
-0.0136 |
-0.0194 |
-0.0601 |
-0.0701 |
-0.0231 |
-0.0141 |
-0.0466 |
-0.0473 |
-0.0664 |
-0.0652 |
-0.0899 |
-0.1037 |
-0.1085 |
-0.092 |
-0.1351 |
-0.1141 |
-0.0468 |
0.096 |
0.3132 |
0.3132 |
0.021 |
|
|
FCF, млрд $
|
|
|
-0.0148 |
-0.0145 |
-0.0092 |
-0.0234 |
-0.0384 |
-0.0357 |
-0.0211 |
-0.0339 |
-0.0518 |
-0.0483 |
-0.0467 |
-0.0603 |
-0.0754 |
-0.0995 |
-0.1148 |
-0.0782 |
-0.146 |
-0.151 |
-0.103 |
0.326 |
0.0879 |
0.0556 |
0.0965 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.0775 |
-0.1313 |
-0.1213 |
-0.0923 |
0.3355 |
0.0978 |
0.0627 |
0.1006 |
|
|
Баланс стоимость, млрд $
|
-0.0256 |
-0.044 |
-0.062 |
-0.0794 |
-0.0953 |
-0.1159 |
-0.1679 |
-0.2279 |
-0.2487 |
-0.2596 |
-0.3169 |
-0.3655 |
-0.4355 |
-0.5022 |
-0.5929 |
-0.6997 |
-0.8122 |
-0.9073 |
-1.0662 |
-1.2188 |
-1.2941 |
-1.2174 |
-0.9919 |
-0.9485 |
0.6221 |
|
|
Операционная прибыль, млрд $
|
-0.0117 |
-0.0195 |
-0.0187 |
-0.0178 |
-0.0169 |
-0.0225 |
-0.0608 |
-0.0711 |
-0.0241 |
-0.0151 |
-0.0476 |
-0.0476 |
-0.0676 |
-0.0665 |
-0.0913 |
-0.1051 |
-0.1107 |
-0.0932 |
-0.153 |
-0.121 |
-0.075 |
0.133 |
0.3011 |
0.2348 |
-0.037 |
|
|
Операционные расходы, млрд $
|
|
|
0.0201 |
0.0186 |
0.0317 |
0.0371 |
0.0657 |
0.0852 |
0.0612 |
0.0554 |
0.0715 |
0.0692 |
0.0773 |
0.0777 |
0.1023 |
0.1091 |
0.1218 |
0.0935 |
0.1397 |
0.1373 |
0.1079 |
0.1324 |
0.1745 |
0.1849 |
0.2078 |
|
|
CAPEX, млрд $
|
|
0.0011 |
0.000468 |
0.000138 |
0.0019 |
0.000562 |
0.0011 |
0.0036 |
0.0041 |
0.000377 |
0.00042 |
0.0011 |
0.0029 |
0.0016 |
0.0017 |
0.007 |
0.0078 |
0.000669 |
0.015 |
0.029 |
0.011 |
0.009 |
0.0099 |
0.0071 |
0.0041 |
|
|
|
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.0027 |
0.0134 |
0.0196 |
0.0833 |
0.0528 |
0.1059 |
0.1951 |
0.114 |
0.2565 |
0.1677 |
0.1845 |
0.0469 |
0.0603 |
0.0695 |
0.0556 |
|
|
Чистая прибыль, млрд $
|
-0.0516 |
0.0044 |
-0.0155 |
0.000821 |
0.0041 |
-0.0284 |
0.0952 |
0.0327 |
0.1288 |
0.0638 |
0.0677 |
-0.0243 |
0.0034 |
0.0143 |
0.0043 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
1.7267 |
1.8825 |
1.564 |
1.6932 |
1.3524 |
1.9967 |
2.27 |
0.1039 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
0.0308 |
0.1282 |
0.0614 |
0.0631 |
-0.0179 |
0.0056 |
0.0051 |
-0.0105 |
|
|
EBITDA, млрд $
|
-0.0209 |
-0.0182 |
-0.0101 |
0.0308 |
0.0115 |
0.0144 |
0.0824 |
0.0332 |
0.1297 |
0.0706 |
0.0652 |
-0.0279 |
-0.000715 |
0.0148 |
-0.0303 |
|
|
FCF, млрд $
|
-0.0218 |
-0.0273 |
-0.0158 |
0.037 |
0.1105 |
0.0634 |
0.1183 |
-0.051 |
0.0146 |
0.0085 |
0.0341 |
0.0271 |
0.0282 |
0.000659 |
-0.0844 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
0.0662 |
0.1205 |
-0.0504 |
0.0167 |
0.0111 |
0.0349 |
-0.0504 |
0.028 |
0.000659 |
-0.0868 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
-1.3171 |
-1.2174 |
-1.1845 |
-1.0557 |
-0.9919 |
-0.9242 |
-0.9485 |
0.5772 |
0.6049 |
0.6221 |
|
|
Операционная прибыль, млрд $
|
-0.0211 |
-0.0271 |
-0.015 |
0.0388 |
0.1116 |
0.0671 |
0.1213 |
-0.0496 |
0.0175 |
0.0614 |
0.0357 |
0.0284 |
0.0289 |
0.0051 |
-0.0208 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.0331 |
0.0403 |
0.0433 |
0.0459 |
0.045 |
0.0439 |
0.0501 |
0.0501 |
0.0522 |
0.0667 |
|
|
CAPEX, млрд $
|
0.0019 |
0.0018 |
0.0018 |
0.0018 |
0.0018 |
0.0018 |
0.0017 |
0.0017 |
0.002 |
0.0026 |
0.0015 |
0.0017 |
0.0018 |
0.000347 |
0.0024 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
|
0.0043 |
0.0052 |
0.0235 |
0.0166 |
0.0087 |
0.0142 |
0.0143 |
0.0281 |
0.0367 |
0.0225 |
0.0319 |
0.0076 |
0.0231 |
0.0495 |
0.0448 |
0.0243 |
0.0266 |
0.1455 |
0.1511 |
0.165 |
0.4142 |
0.5865 |
0.5865 |
0.1503 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0962 |
0.1112 |
0.133 |
0.1098 |
0.4224 |
0.592 |
0.592 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0037 |
0.0089 |
0.0227 |
0.1318 |
0.1475 |
0.0445 |
0.0445 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.019 |
0.0413 |
0.0637 |
0.0613 |
0.0594 |
0.0533 |
0.0533 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0145 |
0.0067 |
0.0081 |
0.0078 |
0.0147 |
0.0073 |
0.0073 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1744 |
0.1924 |
0.2287 |
0.6073 |
0.6838 |
0.8591 |
0.8591 |
|
|
Чистые активы, млрд
|
|
0.0111 |
0.0273 |
0.0117 |
0.0599 |
0.0744 |
0.0771 |
0.0308 |
0.0135 |
0.0064 |
0.0521 |
0.0999 |
0.1148 |
0.1863 |
0.1005 |
0.1871 |
0.0892 |
0.1995 |
0.0631 |
0.0083 |
0.0587 |
0.2224 |
0.5006 |
0.5637 |
0.0376 |
|
|
Активы, млрд
|
0.0296 |
0.0151 |
0.0315 |
0.0316 |
0.0736 |
0.0801 |
0.1029 |
0.1204 |
0.0906 |
0.0505 |
0.0842 |
0.1341 |
0.1398 |
0.2046 |
0.1383 |
0.2166 |
0.1097 |
0.2188 |
0.2109 |
0.2791 |
0.3533 |
1.0392 |
0.9993 |
0.9699 |
0.9971 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.003 |
0.0032 |
0.0026 |
0.0036 |
0.0045 |
0.0045 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1009 |
0.1786 |
0.1798 |
0.2205 |
0.2216 |
0.2227 |
0.2227 |
|
|
Задолженность, млрд
|
0.0476 |
0.0495 |
0.0878 |
0.0888 |
0.0138 |
0.0057 |
0.0238 |
0.0813 |
0.0745 |
0.0441 |
0.0321 |
0.0342 |
0.0249 |
0.0183 |
0.0378 |
0.0296 |
0.0205 |
0.0192 |
0.1478 |
0.2708 |
0.2946 |
0.8169 |
0.4988 |
0.4062 |
0.375 |
|
|
Чистый долг, млрд
|
|
-0.0043 |
-0.0052 |
-0.0235 |
-0.0166 |
-0.0087 |
-0.0142 |
-0.0143 |
-0.0281 |
-0.0274 |
-0.0115 |
-0.0191 |
-0.0076 |
-0.0231 |
-0.0304 |
-0.0448 |
-0.0243 |
-0.0266 |
0.1477 |
0.2499 |
0.151 |
-0.1814 |
0.0559 |
0.0796 |
0.1066 |
|
|
Долг, млрд
|
|
|
|
|
|
|
|
|
|
0.0093 |
0.0109 |
0.0128 |
|
|
0.0191 |
|
|
|
0.1009 |
0.1786 |
0.1798 |
0.258 |
0.2578 |
0.2578 |
0.2569 |
|
|
|
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.0605 |
0.0327 |
0.0321 |
0.0791 |
0.1296 |
0.2464 |
0.4362 |
0.1794 |
0.2491 |
0.1986 |
0.202 |
0.1744 |
0.2268 |
0.1545 |
0.1503 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
0.3238 |
0.2691 |
0.3879 |
0.4224 |
0.4776 |
0.4547 |
0.5659 |
0.592 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
0.1369 |
0.1742 |
0.1311 |
0.1475 |
0.1017 |
0.0454 |
0.0469 |
0.0445 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
0.079 |
0.074 |
0.1026 |
0.0594 |
0.0577 |
0.0531 |
0.0494 |
0.0533 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
0.0022 |
0.0075 |
0.0065 |
0.0082 |
0.0018 |
0.0097 |
-0.0197 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
0.9405 |
0.9554 |
0.9329 |
0.6838 |
0.8301 |
0.7975 |
0.8357 |
0.8591 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
0.0676 |
0.2224 |
0.2875 |
0.4228 |
0.5006 |
0.581 |
0.5637 |
0.0628 |
0.0611 |
|
|
|
Активы, млрд
|
|
|
|
|
|
0.9197 |
1.0392 |
1.009 |
1.023 |
0.9993 |
0.9859 |
0.9699 |
0.9364 |
0.9729 |
0.9971 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
0.003 |
0.003 |
0.0034 |
0.0036 |
0.0038 |
0.0042 |
0.0044 |
0.0045 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
0.2208 |
0.221 |
0.2213 |
0.2216 |
0.2219 |
0.2221 |
0.2224 |
0.2227 |
|
|
Задолженность, млрд
|
|
|
|
|
|
0.8521 |
0.8169 |
0.7215 |
0.6002 |
0.4988 |
0.4048 |
0.4062 |
0.3592 |
0.368 |
0.375 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
0.0117 |
0.0391 |
0.0786 |
0.0087 |
0.0559 |
0.056 |
0.0796 |
0.031 |
0.0986 |
0.1021 |
|
|
Долг, млрд
|
0.0532 |
0.0666 |
0.0774 |
0.1094 |
0.2046 |
0.5289 |
0.5564 |
0.4662 |
0.3452 |
0.2544 |
0.1501 |
0.0915 |
0.0449 |
0.2531 |
0.2524 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
-26.67 |
-27.64 |
-67.55 |
-194.77 |
-154.04 |
-479.38 |
-109.97 |
-63.95 |
-65.16 |
-49.94 |
-63.27 |
-74.28 |
-81.4 |
-65.91 |
-121.01 |
-436.88 |
-224.65 |
51.34 |
114.48 |
114.48 |
|
-1.0621 |
34.07 |
|
|
ROA, %
|
-21.69 |
-25.66 |
-50.59 |
-49.79 |
-22.98 |
-60.56 |
-68.02 |
-44.51 |
-51.08 |
-43.67 |
-52.91 |
-60.18 |
-68.92 |
-57.94 |
-73.96 |
-63.63 |
-23.8 |
10.36 |
20.14 |
20.14 |
|
-0.6444 |
10.10 |
|
|
ROIC, %
|
|
|
|
|
|
|
|
-53.37 |
-63.24 |
-50.02 |
-59.42 |
-74.02 |
-81.95 |
-66.83 |
-66.07 |
-73.2 |
-22.77 |
21.97 |
|
|
|
25.22 |
17.65 |
|
|
ROS, %
|
-113.83 |
-153.46 |
-1254.45 |
-504.45 |
-65.02 |
-37.49 |
-198.7 |
-220.12 |
-695.86 |
-590.95 |
-827.69 |
-2594.4 |
-1002.51 |
-28508.26 |
-1870.2 |
-344.95 |
-161.59 |
20.18 |
43.75 |
40.57 |
-2.76 |
-2.76 |
23.21 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-86.53 |
-53.75 |
-27.27 |
27.85 |
33.92 |
26.73 |
|
1.4657 |
13.24 |
|
|
Рентаб EBITDA, %
|
|
|
|
|
|
|
|
-217.43 |
-707.66 |
-581.22 |
-809.63 |
-2603.19 |
-997.8 |
-27741.9 |
-1647.69 |
-323.95 |
-100.63 |
18.01 |
42.23 |
42.23 |
|
9.03 |
31.15 |
|
|
Чистая рентаб, %
|
-107.82 |
-140.26 |
-1073.9 |
-425.54 |
-56.15 |
-75.81 |
-239.28 |
-220.1 |
-695.9 |
-591 |
-827.7 |
-2636.89 |
-1018.24 |
-29099.08 |
-1938.27 |
-344.9 |
-161.6 |
30.4 |
44.42 |
44.42 |
|
-2.75 |
23.20 |
|
|
Operation Margin, %
|
-113.83 |
-153.46 |
-1254.45 |
-504.45 |
-65.02 |
-37.49 |
-198.7 |
-220.12 |
-695.86 |
-590.95 |
-827.69 |
-2594.4 |
-1002.51 |
-28508.26 |
-1870.2 |
-344.95 |
-161.59 |
30.6 |
|
39.23 |
-15.93 |
-15.93 |
27.01 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
-224.84 |
-720.08 |
-668.29 |
-822.35 |
|
|
|
|
-442.57 |
-161.63 |
16.42 |
|
|
|
22.13 |
24.17 |
|
|
|
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
-36.65 |
102.01 |
23.18 |
62.01 |
20.98 |
16.8 |
-5.04 |
0.6397 |
2.51 |
0.7264 |
34.07 |
|
|
ROA, %
|
|
-3.63 |
10.19 |
3.21 |
12.67 |
6.31 |
6.82 |
-2.49 |
0.36 |
1.4971 |
0.4328 |
10.10 |
|
|
ROCE, %
|
|
|
|
6.62 |
24.49 |
9.99 |
8.98 |
-2.28 |
0.6684 |
0.5806 |
-1.1643 |
13.24 |
|
|
Рентаб EBITDA, %
|
21.7 |
13.63 |
42.26 |
29.12 |
50.56 |
42.11 |
35.35 |
-59.43 |
-1.19 |
21.34 |
-54.46 |
31.15 |
|
|
Чистая рентаб, %
|
|
-26.26 |
51.15 |
28.83 |
50.2 |
38.04 |
36.71 |
-51.85 |
5.69 |
20.56 |
7.67 |
23.20 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0013 |
0.0038 |
0.0034 |
0.0013 |
0.00014 |
0.0036 |
0.0142 |
|
0.0268 |
|
Расходы на обслуживание долга
|
|
0.0093 |
0.017 |
0.0191 |
0.0112 |
0.0067 |
0.0067 |
|
0.0068 |
|
Всего задолженность
|
|
0.038 |
0.053 |
0.0774 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
245 |
311 |
351 |
408 |
|
|
|
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
3.9E-5 |
0 |
0.000261 |
0.000765 |
0.0026 |
0.0043 |
0.0066 |
0.0074 |
0.0085 |
0.0096 |
|
Расходы на обслуживание долга
|
0.0017 |
0.0017 |
0.0017 |
0.0017 |
0.0017 |
0.0017 |
0.0017 |
0.0014 |
0.0017 |
0.0115 |
|