2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $47M | $439M | $723M | $232M | $277M |
Cost of Revenue | $14M | $174M | $262M | $50M | $0 |
Gross Profit | $33M | $266M | $461M | $182M | $277M |
Gross Profit % | 70% | 61% | 64% | 78% | 100% |
R&D Expenses | $29M | $32M | $47M | $55M | $62M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$75M | $77M | $293M | -$6.4M | $27M |
Dep. & Amort. | $9.3M | $7M | $6.7M | $7.3M | $8.1M |
Def. Tax | -$11M | $57M | $62M | -$5.2M | $0 |
Stock Comp. | $13M | $21M | $33M | $43M | $53M |
Chg. in WC | -$33M | $172M | -$298M | $61M | -$16M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $32M | $436M | $202M | $150M | $96M |
ST Investments | $133M | $110M | $422M | $592M | $618M |
Cash & ST Inv. | $165M | $546M | $624M | $742M | $714M |
Receivables | $23M | $132M | $148M | $45M | $47M |
Inventory | $64M | $61M | $59M | $53M | $70M |
Dynavax achieved record HEPLISAV B product revenue in 2024, with $71M in Q4 and $268M for the full year, reflecting 26% year-over-year growth. The company expects 2025 HEPLISAV B net product revenue to range between $305M and $325M, representing 17% growth at the midpoint.
Dynavax anticipates significant market share gains for HEPLISAV B, supported by Medicare policy changes and the inclusion of hepatitis B vaccination in HEDIS measures. The company projects the U.S. hepatitis B vaccine market to grow to over $900M by 2030, with HEPLISAV B capturing at least 60% market share.
The shingles vaccine program (Z1018) is advancing, with Phase 1/2 study results expected in Q3 2025. The company aims to demonstrate comparable efficacy to Shingrix with improved tolerability and plans to use the data to engage regulators and potential strategic partners for a global Phase 3 launch.
Dynavax reported strong financial performance in 2024, achieving full-year profitability with net income of $27M and adjusted EBITDA of $52M. For 2025, the company expects adjusted EBITDA of at least $75M, reflecting more than double the growth rate of product revenue.
The company continues to prioritize balanced capital allocation, including R&D investments, share repurchases, and potential business development opportunities. Dynavax completed a $100M share buyback in 2024 and plans to execute an additional $100M buyback by the end of 2025.