XNASCDXS
Market cap396mUSD
Jan 15, Last price
4.87USD
1D
7.51%
1Q
44.51%
Jan 2017
5.87%
IPO
-65.31%
Name
Codexis Inc
Chart & Performance
Profile
Codexis, Inc. discovers, develops, and sells enzymes and other proteins. It offers biocatalyst products and services; intermediate chemicals products that are used for further chemical processing; and Codex biocatalyst panels and kits that enable customers to perform chemistry screening. The company also provides biocatalyst screening and protein engineering services. In addition, it offers CodeEvolver protein engineering technology platform, which helps in developing and delivering biocatalysts that perform chemical transformations and enhance the efficiency and productivity of manufacturing processes. The company's platform is also used to discover novel biotherapeutic drug candidates for targeted human diseases, as well as for molecular biology and in vitro diagnostic enzymes. It sells its products to pharmaceutical manufacturers through its direct sales and business development force in the United States and Europe. The company was incorporated in 2002 and is headquartered in Redwood City, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 70,143 -49.39% | 138,590 32.30% | |||||||
Cost of revenue | 124,944 | 170,304 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (54,801) | (31,714) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | 69 | 276 | |||||||
Tax Rate | |||||||||
NOPAT | (54,870) | (31,990) | |||||||
Net income | (76,240) 126.96% | (33,592) 57.86% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 8,652 | (533) | |||||||
BB yield | -4.16% | 0.18% | |||||||
Debt | |||||||||
Debt current | (2,730) | 5,360 | |||||||
Long-term debt | 28,267 | 81,916 | |||||||
Deferred revenue | 640 | 16,881 | |||||||
Other long-term liabilities | 1,233 | 1,371 | |||||||
Net debt | (49,279) | (47,218) | |||||||
Cash flow | |||||||||
Cash from operating activities | (52,638) | 11,284 | |||||||
CAPEX | (4,418) | (8,307) | |||||||
Cash from investing activities | (4,858) | (13,578) | |||||||
Cash from financing activities | 8,167 | (575) | |||||||
FCF | (16,934) | (17,280) | |||||||
Balance | |||||||||
Cash | 65,116 | 113,984 | |||||||
Long term investments | 9,700 | 20,510 | |||||||
Excess cash | 71,309 | 127,564 | |||||||
Stockholders' equity | (497,523) | (421,284) | |||||||
Invested Capital | 602,035 | 627,971 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 68,131 | 65,344 | |||||||
Price | 3.05 -34.55% | 4.66 -85.10% | |||||||
Market cap | 207,800 -31.76% | 304,503 -84.92% | |||||||
EV | 158,521 | 257,285 | |||||||
EBITDA | (44,878) | (21,463) | |||||||
EV/EBITDA | |||||||||
Interest | 1,441 | ||||||||
Interest/NOPBT |