Evaxion A/S (EVAX)

Evaxion Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	7.53	7.53	3.34	0.07	-	-
Revenue Growth (YoY)	128.64%	125.12%	4480.82%	-	-	-
Gross Profit	7.53	7.53	3.34	0.07	-	-
Selling, General & Admin	6.6	6.79	7.62	10.35	8.21	6.25
Research & Development	10.11	9.98	10.46	11.92	17.06	19.58
Total Operating Expenses	16.72	16.76	18.08	22.27	25.26	25.83
Operating Income	-9.19	-9.23	-14.73	-22.2	-25.26	-25.83
Interest Income	4.17	4.62	6.5	0.96	2.83	2.04
Interest Expense	-5.67	-4	-3.12	-1.68	-1.51	-0.92
Total Non-Operating Income (Expense)	-1.51	0.62	3.38	-0.72	1.32	1.12
Pretax Income	-10.69	-8.62	-11.36	-22.92	-23.94	-24.71
Provision for Income Taxes	-0.93	-0.91	-0.79	-0.79	-0.77	-0.18
Net Income	-9.76	-7.71	-10.57	-22.13	-23.17	-24.53
Net Income to Common	-9.76	-7.71	-10.57	-22.13	-23.17	-24.53
Shares Outstanding (Basic)	35	32	5	3	2	2
Shares Outstanding (Diluted)	35	32	5	3	2	2
Shares Change (YoY)	213.97%	497.28%	96.24%	15.64%	21.27%	26.29%
EPS (Basic)	-0.40	-0.20	-2.00	-8.10	-9.80	-12.60
EPS (Diluted)	-0.40	-0.20	-2.00	-8.10	-9.80	-12.60
Shares Outstanding	41.7	41.7	7.01	3.79	2.41	2.32
Free Cash Flow	-	-6.64	-12.94	-17.78	-26.07	-23.23
Free Cash Flow Per Share	-	-0.21	-2.41	-6.50	-11.03	-11.92
Gross Margin	100.00%	100.00%	100.00%	100.00%	-	-
Operating Margin	-122.05%	-122.66%	-440.55%	-30406.80%	-	-
Profit Margin	-129.63%	-102.38%	-316.00%	-30308.20%	-	-
FCF Margin	-	-88.15%	-386.96%	-24353.40%	-	-
EBITDA	-9.19	-8.62	-14.13	-21.58	-24.69	-25.49
EBITDA Margin	-122.05%	-114.49%	-422.40%	-29564.40%	-	-
EBIT	-9.19	-9.23	-14.73	-22.2	-25.26	-25.83
EBIT Margin	-122.05%	-122.66%	-440.55%	-30406.80%	-	-
Effective Tax Rate	8.71%	10.54%	6.94%	3.45%	3.22%	0.72%

Updated May 7, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q