Quarter
Charts

Vaxart, Inc.

VXRT

CIK 0000072444 · Quarterly mode · latest period FY2025 (Q4) (ending 2025-12-31) · sourced from SEC EDGAR

At a glance · FY2025 (Q4)

Revenue
$104M
↑+586.5% +$89Mvs FY2024 (Q4)
Operating Income
$26M
Net Income
$24M
Gross Profit
$104M
↑+586.5% +$89Mvs FY2024 (Q4)

Quality Score

Quality score

6-dimension fundamental snapshot · latest annual filed values · S&P 500 calibration

Strong
76/100
  • Profitability
    95ROIC 23.9% (10% = solid, 20%+ = moat)
  • Liquidity
    53Current Ratio 1.57 (above 1.5 = solid)
  • Leverage
    21D/E 1.58 (under 0.5 = conservative)
  • Efficiency
    88Asset Turnover 1.35x (1.0+ = capital-efficient)
  • Growth
    100Revenue YoY +586.5% (10% = solid, 25%+ = elite)
  • Margin Trend
    100Op Margin 24.8% · trend +526.8pts (4Q avg vs prior 4Q)

Calibrated to S&P 500 medians. Each sub-score is computed from a single CFA-grade ratio (Profitability = ROIC, Liquidity = Current Ratio, Leverage = D/E, Efficiency = Asset Turnover, Growth = Revenue YoY, Margin Trend = 4Q operating-margin avg vs prior 4Q). Overall = simple mean.

DCF intrinsic value

DCF intrinsic value

two-stage Gordon model

Project VXRT's free cash flow forward, discount back at your hurdle rate, divide by diluted shares. Edit the assumptions to see how sensitive the intrinsic value is.

8%

Trailing CAGR unavailable; default 8%

10%

10% is a common all-equity benchmark for US large-caps

2.5%

Should be ≤ long-run GDP growth (~2.5% nominal)

5

5-year explicit projection + perpetuity terminal

Intrinsic value per share
$0.57
Total enterprise IV
$130M
Diluted shares
0.23B
Terminal PV
$94M (72% of total)
Year-5 FCF
$11M
YearProjected FCFDiscounted PV
+1$8M$7M
+2$9M$7M
+3$10M$7M
+4$10M$7M
+5$11M$7M
Terminal$152M$94M

DCF outputs are HIGHLY sensitive to growth + WACC assumptions. A 1pp WACC change can shift IV by 20%+. Use this as a sanity-check vs market price, not a target — and always cross-check the underlying FCF source (EDGAR cashflow statement, latest annual). Margin of safety convention: 30-50% discount to IV before buying.

Capital allocation · trailing 4 quarters

how the company spent its cash
Capex (TTM)
$248K
investment in PP&E
Stock buybacks (TTM)
—
share count reduction
Stock-based comp (TTM)
$8M
non-cash dilution

Balance sheet · 2025-12-31

latest filed snapshot
Total assets
$186M
everything owned
Total liabilities
$98M
everything owed
Stockholders' equity
$88M
shareholder claim
Net debt
$-46M
Net cash position ($46M)

Recent performance · 64 quarters

Revenue↑+586.5% +$89M
$104M
Net Income
$24M
Free Cash Flow↑+69786.4% +$31M
$31M
Operating Margin
24.8%

Drill down

VXRT Sankey

See Vaxart, Inc.'s revenue flow into every line item of the income statement and balance sheet — every dollar accounted for, with prior-period comparison.

Open Sankey

VXRT Charts

64 quarters of historical line items — Income, Cash Flow, Balance Sheet, plus margins. Click any chart for the trend dialog.

Open Charts

VXRT Key Metrics

EPS, BVPS, FCF/Share, ROE, ROA, ROIC, D/E, Current Ratio, Quick Ratio, Asset Turnover — 10 CFA-grade fundamentals derived from EDGAR data.

Open Key Metrics