Annual Income Statements for Valneva
This table shows Valneva's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Valneva
No quarterly income statements for Valneva are available.
Annual Cash Flow Statements for Valneva
This table details how cash moves in and out of Valneva's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-14 |
171 |
-104 |
-452 |
-369 |
-104 |
-405 |
| Net Cash From Operating Activities |
|
6.20 |
168 |
1.54 |
-419 |
-339 |
-86 |
-198 |
| Net Cash From Continuing Operating Activities |
|
9.67 |
60 |
1.54 |
-419 |
-339 |
-86 |
-198 |
| Net Income / (Loss) Continuing Operations |
|
-1.96 |
-79 |
-83 |
-153 |
-112 |
-13 |
-135 |
| Consolidated Net Income / (Loss) |
|
-1.96 |
-79 |
-83 |
-153 |
-112 |
-13 |
-135 |
| Non-Cash Adjustments To Reconcile Net Income |
|
14 |
141 |
85 |
-266 |
-226 |
-73 |
-63 |
| Net Cash From Investing Activities |
|
-12 |
-24 |
-104 |
-31 |
-28 |
-14 |
-5.19 |
| Net Cash From Continuing Investing Activities |
|
-12 |
-24 |
-104 |
-31 |
-28 |
-14 |
-5.19 |
| Purchase of Property, Plant & Equipment |
|
-12 |
-23 |
-104 |
-31 |
-16 |
-14 |
-5.19 |
| Acquisitions |
|
- |
- |
0.00 |
0.00 |
-12 |
0.00 |
0.00 |
| Net Cash From Financing Activities |
|
-5.87 |
27 |
-1.24 |
-1.92 |
-2.32 |
-3.87 |
-201 |
| Net Cash From Continuing Financing Activities |
|
-8.64 |
27 |
-1.24 |
-1.92 |
-2.32 |
-3.87 |
-201 |
| Repayment of Debt |
|
-19 |
-35 |
-2.21 |
-1.92 |
-2.32 |
-3.87 |
-201 |
| Cash Interest Paid |
|
- |
- |
9.53 |
9.85 |
14 |
21 |
36 |
| Cash Interest Received |
|
- |
- |
0.06 |
0.28 |
1.34 |
2.44 |
2.12 |
| Cash Income Taxes Paid |
|
- |
- |
1.85 |
0.16 |
1.37 |
1.60 |
2.59 |
Quarterly Cash Flow Statements for Valneva
No quarterly cash flow statements for Valneva are available.
Annual Balance Sheets for Valneva
This table presents Valneva's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
549 |
925 |
665 |
509 |
518 |
468 |
| Total Current Assets |
|
377 |
663 |
454 |
291 |
310 |
261 |
| Cash & Equivalents |
|
250 |
392 |
310 |
139 |
174 |
129 |
| Accounts Receivable |
|
23 |
50 |
26 |
46 |
36 |
33 |
| Inventories, net |
|
33 |
140 |
38 |
49 |
56 |
59 |
| Other Current Assets |
|
71 |
80 |
79 |
56 |
43 |
41 |
| Plant, Property, & Equipment, net |
|
42 |
142 |
120 |
151 |
37 |
-6.56 |
| Plant, Property & Equipment, gross |
|
42 |
142 |
120 |
151 |
37 |
-6.56 |
| Total Noncurrent Assets |
|
129 |
118 |
90 |
68 |
64 |
67 |
| Intangible Assets |
|
43 |
37 |
31 |
28 |
26 |
26 |
| Noncurrent Deferred & Refundable Income Taxes |
|
6.80 |
4.05 |
6.03 |
7.29 |
9.94 |
9.77 |
| Other Noncurrent Operating Assets |
|
77 |
76 |
53 |
32 |
28 |
31 |
| Total Liabilities & Shareholders' Equity |
|
549 |
925 |
665 |
509 |
411 |
321 |
| Total Liabilities |
|
454 |
732 |
430 |
367 |
330 |
343 |
| Total Current Liabilities |
|
215 |
418 |
297 |
176 |
119 |
110 |
| Accounts Payable |
|
44 |
77 |
44 |
49 |
37 |
29 |
| Other Current Liabilities |
|
16 |
205 |
77 |
23 |
8.45 |
7.18 |
| Total Noncurrent Liabilities |
|
239 |
314 |
133 |
191 |
265 |
157 |
| Long-Term Debt |
|
57 |
57 |
93 |
147 |
194 |
210 |
| Capital Lease Obligations |
|
60 |
61 |
30 |
32 |
30 |
33 |
| Noncurrent Deferred & Payable Income Tax Liabilities |
|
0.50 |
1.46 |
0.74 |
4.02 |
26 |
28 |
| Other Noncurrent Operating Liabilities |
|
2.97 |
15 |
1.54 |
1.28 |
14 |
-114 |
| Total Equity & Noncontrolling Interests |
|
380 |
540 |
717 |
752 |
101 |
128 |
| Total Preferred & Common Equity |
|
380 |
540 |
717 |
752 |
101 |
128 |
| Total Common Equity |
|
95 |
193 |
235 |
142 |
101 |
128 |
| Common Stock |
|
17 |
18 |
22 |
23 |
25 |
31 |
| Other Equity Adjustments |
|
64 |
59 |
59 |
72 |
76 |
98 |
Quarterly Balance Sheets for Valneva
No quarterly balance sheets for Valneva are available.
Annual Metrics And Ratios for Valneva
This table displays calculated financial ratios and metrics derived from Valneva's official financial filings.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
173,539,745.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
173,539,745.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-0.78 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
|
-0.64 |
-47 |
-49 |
-85 |
-64 |
-72 |
-67 |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-10.11% |
-6.83% |
-7.40% |
-18.14% |
| Earnings before Interest and Taxes (EBIT) |
|
0.86 |
-67 |
-60 |
-135 |
-85 |
-106 |
-88 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.86 |
-67 |
-60 |
-135 |
-85 |
-106 |
-88 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-280 |
-48 |
-82 |
-127 |
-61 |
-160 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
233 |
232 |
229 |
292 |
282 |
243 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
233 |
-0.78 |
-3.19 |
63 |
-10 |
92 |
| Book Value per Share |
|
$0.00 |
$40.79 |
$1.84 |
$2.24 |
$1.02 |
$1.35 |
$0.79 |
| Tangible Book Value per Share |
|
$0.00 |
$22.13 |
$1.48 |
$1.94 |
$0.82 |
$1.16 |
$0.63 |
| Total Capital |
|
0.00 |
505 |
659 |
840 |
931 |
971 |
372 |
| Total Debt |
|
0.00 |
126 |
118 |
123 |
179 |
200 |
243 |
| Total Long-Term Debt |
|
0.00 |
117 |
118 |
123 |
179 |
200 |
243 |
| Net Debt |
|
0.00 |
-127 |
-274 |
-186 |
40 |
26 |
115 |
| Capital Expenditures (CapEx) |
|
12 |
23 |
104 |
31 |
16 |
14 |
5.19 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-79 |
-147 |
-152 |
-24 |
17 |
23 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
170 |
245 |
158 |
115 |
191 |
152 |
| Net Working Capital (NWC) |
|
0.00 |
162 |
245 |
158 |
115 |
191 |
152 |
| Net Nonoperating Expense (NNE) |
|
1.32 |
32 |
34 |
68 |
49 |
-59 |
68 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-147 |
-308 |
-488 |
-460 |
-489 |
115 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.75) |
($1.24) |
($0.73) |
$0.00 |
($0.80) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
105.19M |
138.37M |
138.91M |
162.52M |
173.54M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.75) |
($1.24) |
($0.73) |
$0.00 |
($0.80) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
105.19M |
138.37M |
138.91M |
162.52M |
173.54M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
105.19M |
138.37M |
138.91M |
162.52M |
173.54M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.64 |
-47 |
-49 |
-85 |
-64 |
-72 |
-67 |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Valneva
No quarterly metrics and ratios for Valneva are available.