Stock Scorer

Vaxart, Inc. (VXRT)

Every figure this model derived for VXRT, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 601,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 63,976,000 CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents 2026-06-30
current assets 116,691,000 AssetsCurrent 2026-06-30
current liabilities 73,108,000 LiabilitiesCurrent 2026-06-30
equity 82,371,000 StockholdersEquity 2026-06-30
ocf 33,982,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 243,064,000 Revenues 2026-06-30
sbc 6,506,000 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up VXRT on one particular measure came for.

RatioValue
cash operating margin21.44
current ratio1.6
current ratio reported1.6
deferred revenue growth-100.0
dilution pct13.97
ev ebit1.17
ev owner earnings1.73
ev sales0.19
fcf margin13.73
growth cv1.73
operating margin16.3
owner earnings margin11.06
revenue growth201.1
revenue growth per share164.21
roic170.12
rpo growth-100.0
rule of 40217.4
sbc pct revenue2.68

Everything else this filing tags

400 more elements from VXRT's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
AdditionalPaidInCapitalCommonStock550,958,0002026-06-30 125USD
RetainedEarningsAccumulatedDeficit-468,510,0002026-06-30 125USD
CommonStockSharesAuthorized350,000,0002026-06-30 147shares
CommonStockSharesIssued242,973,0402026-06-30 117shares
CommonStockSharesOutstanding242,835,3582026-06-30 113shares
WeightedAverageNumberOfDilutedSharesOutstanding242,184,5242026-03-31 101shares
WeightedAverageNumberOfSharesOutstandingBasic241,407,5922026-06-30 148shares
ContractualObligation231,000,0002012-12-31 1USD
AmountOfDilutiveSecuritiesStockOptionsAndRestrictiveStockUnits214,983,0002012-12-31 1USD
Assets165,185,0002026-06-30 125USD
LiabilitiesAndStockholdersEquity165,185,0002026-06-30 125USD
WeightedAverageNumberOfShareOutstandingBasicAndDiluted121,453,7232021-12-31 71shares
TreasuryStockValue117,048,0002013-03-31 17USD
DeferredTaxAssetsGross104,880,0002025-12-31 30USD
DeferredTaxAssetsValuationAllowance100,494,0002025-12-31 30USD
Liabilities82,814,0002026-06-30 125USD
OperatingExpenses74,411,0002026-06-30 153USD
Cash66,865,0002020-12-31 17USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets64,497,0002018-12-31 6USD
CashCashEquivalentsAndShortTermInvestments64,000,0002026-06-30 17USD
InvestmentsAndCash63,987,0002026-06-30 46USD
ResearchAndDevelopmentExpense63,167,0002026-06-30 197USD
MoneyMarketFundsAtCarryingValue60,005,0002020-12-31 15USD
DeferredTaxAssetsOperatingLossCarryforwards59,000,0002012-12-31 1AUD
DeferredTaxAssetsOperatingLossCarryforwardsDomestic54,574,0002025-12-31 25USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations50,929,0002026-06-30 36USD
UnbilledReceivablesCurrent46,981,0002026-06-30 21USD
DeferredTaxAssetsOperatingLossCarryforwards43,822,0002018-12-31 2USD
AccruedLiabilitiesCurrent43,128,0002026-06-30 113USD
CommonStockCapitalSharesReservedForFutureIssuance41,471,7992026-06-30 71shares
PreferredStockLiquidationPreferenceValue39,956,0002018-12-31 8USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet38,549,0002018-12-31 6USD
DebtConversionConvertedInstrumentAmount135,577,0002018-12-31 10USD
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities35,577,0002018-12-31 9USD
ConvertibleLongTermNotesPayable35,282,0002017-12-31 1USD
IncreaseDecreaseInPrepaidExpensesOther-34,898,0002025-12-31 10USD
NetIncomeLossAvailableToCommonStockholdersDiluted-32,220,0002020-12-31 25USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount32,177,3042026-06-30 163shares
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments-32,055,0002021-06-30 62USD
BusinessCombinationConsiderationTransferred131,789,0002018-12-31 11USD
BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable31,789,0002018-12-31 6USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet-31,789,0002018-02-13 1USD
StockIssued131,768,0002018-12-31 5USD
StockIssuedDuringPeriodValueAcquisitions31,768,0002018-12-31 9USD
IncreaseDecreaseInAccruedLiabilities31,472,0002025-09-30 56USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations-30,000,0002017-06-30 20USD
ShortTermLeaseCommitmentAmount29,400,0002022-12-31 15USD
SharesIssued28,137,3462013-06-30 5shares
DeferredTaxAssetsOperatingLossCarryforwardsForeign27,900,0002017-06-30 10USD
AvailableForSaleSecuritiesShortTermInvestmentsAmortizedCost27,100,0002015-09-30 10USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber26,639,8122026-06-30 116shares
OperatingCostsAndExpenses25,915,0002018-12-31 80USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents25,525,0002018-12-31 6USD
CashAcquiredFromAcquisition25,525,0002018-12-31 12USD
PrepaidExpenseOtherNoncurrent25,218,0002026-06-30 19USD
PaymentsForRepurchaseOfCommonStock24,481,0002012-09-30 8USD
PurchaseObligation22,500,0002026-06-30 15USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill22,100,0002018-12-31 5USD
CashAndCashEquivalentsAtCarryingValue22,035,0002024-09-30 133USD
OtherOwnershipInterestsValue21,400,0002018-02-13 6USD
DeferredTaxAssetsTaxCreditCarryforwardsResearch20,387,0002025-12-31 24USD
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice19,195,0002013-03-31 2USD
PropertyPlantAndEquipmentGross19,098,0002026-06-30 81USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax19,000,0002015-03-31 20USD
DeferredTaxAssetsOperatingLossCarryforwards19,000,0002012-12-31 1GBP
AvailableForSaleSecuritiesNoncurrent18,800,0002014-09-30 3USD
AvailableForSaleSecurities18,700,0002017-12-31 29USD
AvailableForSaleSecuritiesAmortizedCost18,700,0002017-12-31 23USD
AvailableForSaleSecuritiesCurrent18,700,0002017-12-31 25USD
LongTermDebt17,741,0002018-12-31 8USD
AccountsPayableCurrentAndNoncurrent17,000,0002026-06-30 16USD
AccountsPayableCurrent16,972,0002026-06-30 125USD
DeferredRevenue16,300,0002018-02-13 1USD
PaymentsToAcquireInvestments15,802,0002026-06-30 85USD
BusinessAcquisitionsProFormaRevenue15,695,0002018-12-31 23USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets-15,215,0002026-06-30 133USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic14,703,0002025-12-31 15USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables14,666,0002018-12-31 6USD
IncreaseDecreaseInAccountsReceivable-14,553,0002026-06-30 118USD
TreasuryStockSharesAcquired14,547,9962012-07-31 2shares
IntangibleAssetsGrossExcludingGoodwill14,400,0002013-06-30 2USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue114,200,0002021-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber13,756,0162026-06-30 14shares
UnrecognizedTaxBenefits13,598,0002025-12-31 33USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment13,593,0002026-06-30 81USD
OtherIncome13,500,0002013-06-30 3USD
BusinessAcquisitionsProFormaNetIncomeLoss-13,162,0002018-12-31 23USD
ShortTermInvestments13,047,0002026-06-30 74USD
ProceedsFromMaturitiesPrepaymentsAndCallsOfShorttermInvestments12,880,0002026-06-30 71USD
PrepaidRoyalties12,800,0002013-06-30 2USD
OtherReceivablesNetCurrent12,600,0002015-06-30 8USD
NetIncomeLossAvailableToCommonStockholdersBasic-12,236,0002019-09-30 30USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions12,100,0002026-03-31 15USD
PaymentsToAcquireMarketableSecurities11,598,0002011-12-31 9USD
DeferredTaxAssetsTaxCreditCarryforwards11,300,0002012-12-31 1USD
GeneralAndAdministrativeExpense11,244,0002026-06-30 195USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized11,000,0002026-06-30 16USD
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights10,454,5462019-04-11 1shares
OperatingLeaseRightOfUseAsset10,230,0002026-06-30 59USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate-10,200,0002017-06-30 18USD
ProceedsFromIssuanceOrSaleOfEquity10,000,0002020-03-02 3USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets9,976,0002018-12-31 1USD
CashAndCashEquivalentsPeriodIncreaseDecrease9,935,0002018-12-31 67USD
PaymentsToAcquireLongtermInvestments9,900,0002014-09-30 2USD
LesseeOperatingLeaseLiabilityPaymentsDue8,912,0002026-06-30 29USD
PaymentsToAcquireBusinessesNetOfCashAcquired8,900,0002015-06-30 2USD
SalesRevenueServicesGross8,400,0002015-06-30 31USD
SalesRevenueServicesNet8,400,0002015-06-30 44USD
ComprehensiveIncomeNetOfTax-8,323,0002026-06-30 123USD
NetIncomeLoss-8,315,0002026-06-30 272USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest-8,257,0002026-06-30 131USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest-8,250,0002012-09-30 17USD
OperatingIncomeLoss-7,998,0002026-06-30 197USD
EffectOfExchangeRateOnCashAndCashEquivalents-7,900,0002015-06-30 30USD
OperatingLeaseLiability7,807,0002026-06-30 29USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-7,800,0002015-06-30 44USD
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions7,566,6422017-06-30 11shares
CostOfRevenue7,400,0002016-06-30 24USD
RevenueFromContractWithCustomerIncludingAssessedTax7,379,0002023-12-31 92USD
OperatingLossCarryforwards7,300,0002014-06-30 2USD
StockIssuedDuringPeriodSharesReverseStockSplits7,100,0002018-12-31 9shares
AccountsReceivableNet7,100,0002026-03-31 11USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant7,092,9542026-06-30 76shares
BusinessCombinationBargainPurchaseGainRecognizedAmount6,760,0002018-12-31 16USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost6,757,0002025-12-31 4USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther6,744,0002018-12-31 5USD
DeferredTaxAssetsOther6,676,0002024-12-31 23USD
ValuationAllowanceDeferredTaxAssetChangeInAmount6,400,0002025-12-31 20USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilities6,351,0002018-02-13 1USD
DebtInstrumentIncreaseAccruedInterest6,300,0002017-12-31 3USD
RepaymentsOfSeniorDebt6,050,0002010-12-25 4USD
TreasuryStockShares5,867,3612013-03-31 6shares
PrepaidExpenseAndOtherAssetsCurrent5,723,0002026-06-30 125USD
RoyaltyRevenue5,700,0002017-06-30 62USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber5,691,0802023-06-30 12shares
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities-5,679,0002026-06-30 12USD
PropertyPlantAndEquipmentNet5,505,0002026-06-30 123USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross5,438,0402026-06-30 60shares
AccruedLiabilitiesAndOtherLiabilities5,300,0002015-06-30 6USD
OperatingLeaseLiabilityNoncurrent5,268,0002026-06-30 59USD
FiniteLivedIntangibleAssetsGross5,080,0002026-06-30 74USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions5,061,0002025-12-31 20USD
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations5,000,0002011-09-24 2USD
PreferredStockSharesAuthorized5,000,0002026-06-30 85shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod4,957,8002020-09-30 4shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardSharesIssuedInPeriod4,639,1042012-10-26 1shares
IncreaseDecreaseInAccountsPayable-4,623,0002026-06-30 74USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest-4,528,0002011-12-31 3USD
Goodwill4,508,0002026-06-30 42USD
ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities4,500,0002021-09-30 4USD
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations4,455,0002011-12-31 7USD
DeferredIncomeTaxLiabilities4,386,0002025-12-31 18USD
DeferredTaxAssetsNet4,386,0002025-12-31 22USD
AccountsPayableAndAccruedLiabilitiesCurrent4,300,0002017-06-30 14USD
RestructuringAndRelatedCostCostIncurredToDate14,071,0002021-12-31 5USD
OperatingLeasePayments4,000,0002023-06-30 54USD
BusinessCombinationSeparatelyRecognizedTransactionsNetGainsAndLosses-3,847,0002018-12-31 6USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber3,743,2372021-12-31 4shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod3,614,0522026-06-30 50shares
CostOfServices3,600,0002015-06-30 60USD
NetCashProvidedByUsedInInvestingActivities-3,392,0002026-06-30 122USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityPurchasesSalesIssuancesSettlements3,347,0002017-12-31 4USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable3,304,0002018-12-31 6USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo3,304,0002026-06-30 29USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths3,193,0002026-06-30 27USD
NotesPayableRelatedPartiesNoncurrent3,069,0002018-03-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfAdditionalSharesAuthorized3,000,0002024-03-31 16shares
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance2,960,0002025-12-31 20USD
AccountsReceivableBilledForLongTermContractsOrPrograms2,900,0002015-03-31 9USD
GrantsReceivable2,900,0002011-06-30 2USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-2,885,0002026-06-30 66USD
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions2,841,6082017-06-30 13shares
BusinessCombinationSeparatelyRecognizedTransactionsRevenuesAndGainsRecognized2,815,0002018-12-31 6USD
PaymentsForRestructuring2,799,0002020-12-31 17USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue2,772,0002026-06-30 122USD
AllocatedShareBasedCompensationExpense2,772,0002026-06-30 107USD
EmployeeRelatedLiabilitiesCurrent2,687,0002026-06-30 95USD
DeferredTaxLiabilitiesLeasingArrangements2,631,0002025-12-31 15USD
LeaseCost2,628,0002026-06-30 79USD
FiniteLivedIntangibleAssetsAccumulatedAmortization2,619,0002026-06-30 76USD
OperatingLeaseLiabilityCurrent2,539,0002026-06-30 59USD
MarketableSecuritiesNoncurrent2,500,0002010-12-25 3USD
NotesPayable2,500,0002019-09-30 3USD
FiniteLivedIntangibleAssetsNet2,461,0002026-06-30 48USD
IntangibleAssetsNetExcludingGoodwill2,461,0002026-06-30 76USD
IncomeLossAttributableToParent2,342,0002018-03-31 2USD
DeferredTaxAssetsInProcessResearchAndDevelopment2,326,0002018-12-31 1USD
StockIssuedDuringPeriodValueShareBasedCompensation2,166,0002011-12-31 3USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign2,100,0002025-12-31 18USD
MarketableSecuritiesCurrent2,079,0002011-12-31 9USD
ProceedsFromSaleAndMaturityOfMarketableSecurities2,079,0002012-09-30 13USD
OperatingLeaseCost2,020,0002026-06-30 79USD
DiscontinuedOperationTaxEffectOfDiscontinuedOperation2,018,0002011-12-31 3USD
SellingGeneralAndAdministrativeExpense2,010,0002018-03-31 2USD
AccruedProfessionalFeesCurrent1,962,0002026-06-30 95USD
LongTermNotesPayable1,944,0002018-12-31 26USD
AccruedRoyaltiesCurrentAndNoncurrent1,900,0002013-06-30 2USD
DepreciationAndAmortization1,867,0002026-06-30 74USD
DeferredTaxLiabilitiesOtherFiniteLivedAssets1,755,0002025-12-31 18USD
DeferredTaxLiabilitiesGrossCurrent1,714,0002013-03-31 5USD
Depreciation1,700,0002026-06-30 109USD
LossContingencyLossInPeriod1,700,0002011-12-31 2USD
OtherAccruedLiabilitiesCurrent1,688,0002026-06-30 111USD
NotesPayableRelatedPartiesClassifiedCurrent1,667,0002018-03-31 2USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent1,662,0002011-12-31 9USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIndefiniteLivedIntangibleAssets1,600,0002018-12-31 5USD
CapitalizedComputerSoftwareNet1,600,0002013-06-30 2USD
ImpairmentOfIntangibleAssetsExcludingGoodwill1,600,0002018-12-31 4USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-1,600,0002017-06-30 15USD
ResearchAndDevelopmentInProcess1,600,0002018-09-30 5USD
GovernmentContractReceivableUnbilledAmounts1,596,0002024-03-31 2USD
DebtConversionConvertedInstrumentSharesIssued11,571,7022018-02-13 4shares
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear1,560,0002026-06-30 19USD
DeferredRevenueNoncurrent1,523,0002026-06-30 31USD
IncreaseDecreaseInOtherAccruedLiabilities-1,511,0002020-09-30 6USD
IncreaseDecreaseInDeferredIncomeTaxes-1,500,0002013-06-30 13USD
ProceedsFromIssuanceOfCommonStock1,430,0002023-03-31 47USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive1,350,0002024-12-31 9USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive1,348,0002023-12-31 6USD
NonoperatingIncomeExpense-1,345,0002020-09-30 83USD
CapitalExpendituresIncurredButNotYetPaid1,329,0002026-06-30 49USD
OperatingLeasesFutureMinimumPaymentsDue1,326,0002018-12-31 13USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals1,203,0002025-12-31 6USD
AdjustmentForAmortization1,200,0002013-06-30 3USD
StockIssuedDuringPeriodSharesNewIssues1,200,0002019-03-20 6shares
OtherPrepaidExpenseCurrent1,170,0002026-06-30 21USD
InterestIncomeExpenseNonoperatingNet1,129,0002026-06-30 145USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount1,105,0002026-06-30 29USD
DeferredTaxAssetsGrossCurrent1,100,0002014-06-30 4USD
DefinedBenefitPlanContributionsByEmployer1,100,0002013-06-30 3USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense1,100,0002019-09-30 37USD
IncomeTaxReceivable1,068,0002018-03-31 1USD
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities1,055,0002012-09-30 13USD
ProceedsFromMaturitiesPrepaymentsAndCallsOfLongtermInvestments1,000,0002015-09-30 7USD
IncreaseDecreaseInReceivables-996,0002012-09-30 13USD
IncomeLossFromDiscontinuedOperationsNetOfTax991,0002012-09-30 8USD
DeferredTaxAssetsTaxCreditCarryforwardsAlternativeMinimumTax900,0002012-12-31 1USD
DeferredTaxLiabilitiesNoncurrent-900,0002014-06-30 2USD
LeaseAndRentalExpense875,0002018-12-31 22USD
OtherLiabilitiesNoncurrent872,0002026-06-30 105USD
IncrementalCommonSharesAttributableToConversionOfPreferredStock866,9172018-03-31 1shares
OperatingLeasesFutureMinimumPaymentsDueCurrent859,0002018-12-31 11USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree855,0002026-06-30 28USD
DeferredRevenueRevenueRecognized800,0002012-12-31 4USD
StockIssuedDuringPeriodValueOther800,0002011-06-30 2USD
DeferredRevenueRevenueRecognized1800,0002025-09-30 8USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour760,0002025-12-31 24USD
IncrementalCommonSharesAttributableToConversionOfDebtSecurities750,9242018-03-31 2shares
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths731,0002026-06-30 31USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo727,0002026-06-30 36USD
OtherAssetsCurrent703,0002026-06-30 23USD
ProceedsFromSaleOfLongtermInvestments700,0002016-06-30 2USD
OtherNoncashIncomeTaxExpense-671,0002012-09-30 6USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability661,0002026-06-30 16USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue655,0002026-06-30 29USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive637,0002023-12-31 13USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive636,0002024-12-31 14USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour636,0002025-12-31 33USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree636,0002026-06-30 36USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOtherIncreasesDecreasesInPeriod627,1062018-12-31 6shares
RevenueFromGrants600,0002013-06-30 2USD
VariableLeaseCost587,0002026-06-30 76USD
OtherAssetsNoncurrent572,0002026-06-30 68USD
PrepaidInsurance553,0002026-06-30 23USD
AccruedRoyaltiesCurrent500,0002015-06-30 7USD
BusinessCombinationAcquisitionRelatedCosts500,0002018-12-31 10USD
DeferredTaxAssetsLiabilitiesNetNoncurrent500,0002015-06-30 10USD
DeferredTaxAssetsNetNoncurrent500,0002015-09-30 15USD
DeferredTaxLiabilitiesCurrent500,0002015-09-30 15USD
DefinedContributionPlanCostRecognized500,0002025-12-31 29USD
IncomeTaxReconciliationOtherAdjustments-500,0002016-06-30 13USD
SeveranceCosts1500,0002023-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod479,5842026-06-30 49shares
CurrentIncomeTaxExpenseBenefit476,0002025-12-31 30USD
CurrentForeignTaxExpenseBenefit473,0002025-12-31 31USD
OperatingLeasesFutureMinimumPaymentsDueFutureMinimumSubleaseRentals470,0002018-12-31 5USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost453,0002025-12-31 11USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsPrepaidExpenseAndOtherAssets436,0002018-12-31 6USD
RepaymentsOfNotesPayable417,0002019-03-31 24USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears411,0002018-12-31 13USD
AmortizationOfIntangibleAssets400,0002026-06-30 104USD
IncomeTaxReconciliationDeductionsOther-400,0002015-06-30 8USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-400,0002017-06-30 10USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear367,0002026-06-30 25USD
TreasuryStockValueAcquiredCostMethod364,0002026-06-30 47USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation364,0002026-06-30 32USD
BusinessExitCosts1359,0002018-12-31 3USD
OtherNonoperatingIncomeExpense-345,0002026-06-30 45USD
UnrealizedGainLossOnDerivatives-341,0002026-06-30 2USD
PreferredStockDividendsAndOtherAdjustments339,0002018-12-31 3USD
PreferredStockDividendsIncomeStatementImpact339,0002018-12-31 15USD
AdjustmentsToAdditionalPaidInCapitalWarrantIssued333,0002019-06-30 12USD
LeaseholdImprovementsGross333,0002018-12-31 18USD
PrepaidRent327,0002026-06-30 25USD
AssetsNoncurrent300,0002016-06-30 28USD
DebtInstrumentUnamortizedDiscount300,0002018-12-31 6USD
PropertyPlantAndEquipmentGrossExcludingCapitalLeasedAssets300,0002017-06-30 10USD
LiabilitiesNoncurrent296,0002013-03-31 4USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod290,6952012-09-30 2shares
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear271,0002018-09-30 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod254,5232016-09-30 11shares
OperatingLeaseImpairmentLoss253,0002018-12-31 3USD
FutureMinimumSubleaseRentalsSaleLeasebackTransactionsWithinTwoYears219,0002018-12-31 5USD
NetCashProvidedByUsedInFinancingActivities-217,0002026-06-30 93USD
RepaymentsOfShortTermDebt214,0002018-12-31 3USD
FutureMinimumSubleaseRentalsSaleLeasebackTransactionsWithinOneYear213,0002018-12-31 5USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue212,0002026-06-30 28USD
ContractsRevenue200,0002013-12-31 18USD
IncomeTaxReconciliationTaxCreditsForeign200,0002016-06-30 3USD
OtherNonoperatingIncome200,0002017-06-30 8USD
InterestReceivable200,0002026-06-30 19USD
InterestPaid189,0002018-06-30 4USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment170,0002018-12-31 6USD
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts167,0002026-06-30 32USD
PaymentsOfStockIssuanceCosts167,0002026-06-30 11USD
InvestmentIncomeNetAmortizationOfDiscountAndPremium140,0002026-06-30 36USD
InterestReceivableCurrent140,0002024-03-31 2USD
TreasuryStockCommonShares137,6822026-06-30 31shares
ReceivablesNetCurrent128,0002012-03-31 10USD
StockIssuedDuringPeriodSharesStockOptionsExercised111,8912026-06-30 63shares
DeferredRentCreditCurrent111,0002018-12-31 10USD
ContractWithCustomerLiabilityCurrent110,0002019-09-30 1USD
ImpairmentOfLeasehold106,0002018-12-31 3USD
NotesPayableCurrent102,0002018-09-30 24USD
AvailableForSaleSecuritiesAccumulatedGrossUnrealizedGainBeforeTax100,0002016-06-30 7USD
AvailableForSaleSecuritiesAccumulatedGrossUnrealizedLossBeforeTax100,0002015-06-30 10USD
DepreciationDepletionAndAmortization100,0002017-06-30 46USD
IncomeTaxReconciliationNondeductibleExpenseResearchAndDevelopment-100,0002014-06-30 12USD
IncomeTaxReconciliationTaxCreditsResearch100,0002015-06-30 11USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities100,0002017-12-31 46USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears100,0002014-06-30 2USD
OtherOperatingIncome100,0002015-06-30 30USD
OtherSalesRevenueNet100,0002014-03-31 8USD
RevenueRecognitionMilestoneMethodRevenueRecognized100,0002014-03-31 1USD
SecurityDeposit100,0002013-06-30 1USD
UnrealizedGainLossOnInvestments100,0002016-06-30 10USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber99,0622012-09-30 4shares
AccretionAmortizationOfDiscountsAndPremiumsInvestments-99,0002010-12-25 4USD
IncomeTaxesPaidNet98,9892025-12-31 2USD
AmortizationOfFinancingCosts98,0002019-11-04 3USD
IncomeTaxPaidForeignAfterRefundReceived96,4642025-12-31 2USD
TreasuryStockCommonValue90,0002026-06-30 31USD
UnbilledContractsReceivable82,0002018-09-30 7USD
BusinessCombinationSeparatelyRecognizedTransactionsAdditionalDisclosuresAcquisitionCostExpensed82,0002021-11-30 3USD
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature-79,0002009-12-26 1USD
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan79,0002025-06-30 21USD
IncomeTaxReconciliationNondeductibleExpenseOther-76,0002025-12-31 6USD
InvestmentIncomeAmortizationOfPremium70,0002022-06-30 11USD
FinancialLiabilitiesFairValueDisclosure67,0002017-12-31 3USD
OtherNonoperatingExpense59,0002023-09-30 4USD
IncomeTaxExpenseBenefit58,0002026-06-30 148USD
InvestmentIncomeInterest58,0002018-12-31 33USD
ProceedsFromStockOptionsExercised57,0002026-06-30 74USD
StockIssuedDuringPeriodValueStockOptionsExercised57,0002026-06-30 79USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears56,0002018-09-30 4USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears56,0002018-12-31 13USD
StockIssuedDuringPeriodValueNewIssues45,0002026-06-30 38USD
FutureMinimumSubleaseRentalsSaleLeasebackTransactionsWithinThreeYears38,0002018-12-31 5USD
DefinedContributionPlanAdministrativeExpenses30,0002025-12-31 18USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue28,0002026-06-30 52USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption-27,0002018-12-31 4USD
ForeignCurrencyTransactionGainLossBeforeTax26,0002024-09-30 127USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements25,5502018-03-31 2shares
CommonStockValue24,0002026-06-30 121USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOtherShareIncreaseDecrease22,7392019-03-31 6shares
ShortTermLeaseCost21,0002026-06-30 79USD
BilledContractReceivables20,0002018-12-31 8USD
AmortizationOfDebtDiscountPremium18,0002018-12-31 13USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod16,2202012-09-30 2shares
AssetsFairValueDisclosure15,0002018-12-31 12USD
CashEquivalentsAtCarryingValue15,0002018-12-31 8USD
HeldToMaturitySecuritiesDebtMaturitiesWithinOneYearNetCarryingAmount15,0002018-12-31 8USD
HeldToMaturitySecuritiesFairValue15,0002018-12-31 8USD
ProceedsFromSaleOfPropertyPlantAndEquipment13,0002026-06-30 46USD
AccountsReceivableNetCurrent11,0002026-06-30 107USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-11,0002026-06-30 74USD
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedLossBeforeTax11,0002026-06-30 46USD
ClassOfWarrantOrRightOutstanding10,9142025-12-31 25shares
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions9,0002021-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber8,7502016-06-30 5shares
OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentNetOfTaxPortionAttributableToParent-8,0002026-06-30 71USD
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax-8,0002026-06-30 62USD
NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired14,0002023-12-31 43USD
CurrentStateAndLocalTaxExpenseBenefit3,0002025-12-31 20USD
GainLossOnInvestments-3,0002018-12-31 5USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes3,0002025-12-31 15USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease3,0002011-12-31 3USD
IncomeTaxPaidStateAndLocalAfterRefundReceived2,5252025-12-31 2USD
AccretionExpense2,0002018-12-31 3USD
GainLossOnDispositionOfAssets1-2,0002026-06-30 21USD
IncomeTaxReconciliationNondeductibleExpenseAmortization2,0002012-12-31 4USD
LegalFees2,0002019-11-04 3USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilitySettlements702019-03-31 9USD
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue672018-12-31 16USD
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsOtherShareIncreaseDecreaseInPeriodWeightedAverageExercisePrice262018-12-31 6USD/shares
ProceedsFromConvertibleDebt252018-12-31 4USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice252019-03-31 15USD/shares
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPositionLessThan12MonthsNumberOfPositions112026-06-30 17pure
DebtInstrumentConvertibleConversionPrice192018-02-13 4USD/shares
StockholdersEquityNoteStockSplitConversionRatio162012-11-08 1pure

What to be careful about

What this model itself distrusts about VXRT's figures. Written by the derivation as it ran, not added afterwards.