Financhill
Sell
33

MRNA Quote, Financials, Valuation and Earnings

Last price:
$26.51
Seasonality move :
22.93%
Day range:
$26.45 - $27.88
52-week range:
$23.15 - $170.47
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.12x
P/B ratio:
0.91x
Volume:
5.5M
Avg. volume:
9.1M
1-year change:
-75.4%
Market cap:
$10B
Revenue:
$3.2B
EPS (TTM):
-$9.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $274M $17.7B $18.9B $6.8B $3.2B
Revenue Growth (YoY) 470.83% 6372.99% 6.42% -64.22% -52.64%
 
Cost of Revenues $8M $2.6B $5.4B $4.7B $1.5B
Gross Profit $266M $15.1B $13.5B $2.1B $1.7B
Gross Profit Margin 97.08% 85.25% 71.31% 30.52% 54.24%
 
R&D Expenses $1.4B $2B $3.3B $4.8B $4.5B
Selling, General & Admin $188M $567M $1.1B $1.5B $1.2B
Other Inc / (Exp) -$6M -$29M -$45M -$86M -$63M
Operating Expenses $1B $1.8B $4B $6.3B $5.7B
Operating Income -$763M $13.3B $9.4B -$4.2B -$3.9B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$744M $13.3B $9.6B -$3.9B -$3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $1.1B $1.2B $772M -$46M
Net Income to Company -$747M $12.2B $8.4B -$4.7B -$3.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$747M $12.2B $8.4B -$4.7B -$3.6B
 
Basic EPS (Cont. Ops) -$1.96 $30.31 $21.26 -$12.33 -$9.28
Diluted EPS (Cont. Ops) -$1.96 $28.29 $20.12 -$12.33 -$9.28
Weighted Average Basic Share $381M $403M $394M $382M $384M
Weighted Average Diluted Share $381M $431M $416M $382M $384M
 
EBITDA -$732M $13.5B $9.8B -$3.3B -$3.4B
EBIT -$763M $13.3B $9.4B -$3.9B -$3.6B
 
Revenue (Reported) $274M $17.7B $18.9B $6.8B $3.2B
Operating Income (Reported) -$763M $13.3B $9.4B -$4.2B -$3.9B
Operating Income (Adjusted) -$763M $13.3B $9.4B -$3.9B -$3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $229M $6.9B $5.1B $2.8B $956M
Revenue Growth (YoY) 2077.43% 2934.5% -25.9% -45.37% -66.02%
 
Cost of Revenues $8M $952M $1.9B $929M $739M
Gross Profit $221M $6B $3.2B $1.9B $217M
Gross Profit Margin 96.51% 86.3% 62.75% 66.98% 22.7%
 
R&D Expenses $759M $648M $1.2B $1.4B $1.1B
Selling, General & Admin $79M $201M $375M $470M $351M
Other Inc / (Exp) -- -$19M -$31M -$33M -$23M
Operating Expenses $496M $587M $1.7B $1.9B $1.5B
Operating Income -$275M $5.4B $1.6B $6M -$1.2B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$271M $5.4B $1.7B $70M -$1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $542M $190M -$147M -$64M
Net Income to Company -$273M $4.9B $1.5B $217M -$1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$273M $4.9B $1.5B $217M -$1.1B
 
Basic EPS (Cont. Ops) -$0.69 $12.03 $3.81 $0.57 -$2.91
Diluted EPS (Cont. Ops) -$0.69 $11.29 $3.61 $0.55 -$2.91
Weighted Average Basic Share $396M $406M $388M $382M $387M
Weighted Average Diluted Share $396M $431M $407M $382M $387M
 
EBITDA -$289M $5.5B $1.6B $278M -$1.1B
EBIT -$296M $5.4B $1.5B $76M -$1.2B
 
Revenue (Reported) $229M $6.9B $5.1B $2.8B $956M
Operating Income (Reported) -$275M $5.4B $1.6B $6M -$1.2B
Operating Income (Adjusted) -$296M $5.4B $1.5B $76M -$1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $274M $17.7B $18.9B $6.8B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.6B $5.4B $4.7B $1.5B
Gross Profit $266M $15.1B $13.5B $2.1B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $2B $3.3B $4.8B $4.5B
Selling, General & Admin $188M $567M $1.1B $1.5B $1.2B
Other Inc / (Exp) -- -$29M -$45M -$86M -$63M
Operating Expenses $1B $1.8B $4B $6.3B $5.7B
Operating Income -$763M $13.3B $9.4B -$4.2B -$3.9B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$744M $13.3B $9.6B -$3.9B -$3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $1.1B $1.2B $772M -$46M
Net Income to Company -$747M $12.2B $8.4B -$4.7B -$3.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$747M $12.2B $8.4B -$4.7B -$3.6B
 
Basic EPS (Cont. Ops) -$1.94 $30.28 $21.12 -$12.38 -$9.28
Diluted EPS (Cont. Ops) -$1.94 $28.29 $19.96 -$12.41 -$9.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$732M $13.5B $9.8B -$3.3B -$3.4B
EBIT -$763M $13.3B $9.4B -$3.9B -$3.6B
 
Revenue (Reported) $274M $17.7B $18.9B $6.8B $3.2B
Operating Income (Reported) -$763M $13.3B $9.4B -$4.2B -$3.9B
Operating Income (Adjusted) -$763M $13.3B $9.4B -$3.9B -$3.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.7B $18.9B $6.8B $3.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $5.4B $4.7B $1.5B --
Gross Profit $15.1B $13.5B $2.1B $1.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2B $3.3B $4.8B $4.5B --
Selling, General & Admin $567M $1.1B $1.5B $1.2B --
Other Inc / (Exp) -$29M -$45M -$86M -$63M --
Operating Expenses $1.8B $4B $6.3B $5.7B --
Operating Income $13.3B $9.4B -$4.2B -$3.9B --
 
Net Interest Expenses $2M -- -- -- --
EBT. Incl. Unusual Items $13.3B $9.6B -$3.9B -$3.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.2B $772M -$46M --
Net Income to Company $12.2B $8.4B -$4.7B -$3.6B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.2B $8.4B -$4.7B -$3.6B --
 
Basic EPS (Cont. Ops) $30.28 $21.12 -$12.38 -$9.28 --
Diluted EPS (Cont. Ops) $28.29 $19.96 -$12.41 -$9.28 --
Weighted Average Basic Share $1.6B $1.6B $1.5B $1.5B --
Weighted Average Diluted Share $1.7B $1.7B $1.5B $1.6B --
 
EBITDA $13.5B $9.8B -$3.3B -$3.4B --
EBIT $13.3B $9.4B -$3.9B -$3.6B --
 
Revenue (Reported) $17.7B $18.9B $6.8B $3.2B --
Operating Income (Reported) $13.3B $9.4B -$4.2B -$3.9B --
Operating Income (Adjusted) $13.3B $9.4B -$3.9B -$3.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $6.8B $3.2B $2.9B $1.9B
Short Term Investments $2B $3.9B $6.7B $5.7B $5.1B
Accounts Receivable, Net $1.4B $3.2B $1.4B $892M $358M
Inventory $47M $1.4B $949M $202M $117M
Prepaid Expenses $224M $554M $851M $350M $307M
Other Current Assets $11M $26M $44M $88M $58M
Total Current Assets $6.3B $16.1B $13.4B $10.3B $8.1B
 
Property Plant And Equipment $387M $1.4B $2.1B $2.7B $3B
Long-Term Investments $639M $6.8B $8.4B $4.7B $2.5B
Goodwill -- -- -- $52M $52M
Other Intangibles -- -- -- $44M $40M
Other Long-Term Assets $13M $46M $946M $181M $171M
Total Assets $7.3B $24.7B $25.9B $18.4B $14.1B
 
Accounts Payable $18M $302M $487M $520M $405M
Accrued Expenses $375M $1.3B $1.9B $997M $745M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $30M $211M $196M $25M $37M
Other Current Liabilities $4M $14M $53M $41M $181M
Total Current Liabilities $4.4B $9.1B $4.9B $3B $2.2B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $10.5B $6.7B $4.6B $3.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $3M -$24M -$370M -$123M -$10M
Common Equity $2.6B $14.1B $19.1B $13.9B $10.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.6B $14.1B $19.1B $13.9B $10.9B
 
Total Liabilities and Equity $7.3B $24.7B $25.9B $18.4B $14.1B
Cash and Short Terms $4.6B $10.7B $9.9B $8.6B $7B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $6.8B $3.2B $2.9B $1.9B
Short Term Investments $2B $3.9B $6.7B $5.7B $5.1B
Accounts Receivable, Net $1.4B $3.2B $1.4B $892M $358M
Inventory $47M $1.4B $949M $202M $117M
Prepaid Expenses $224M $554M $851M $350M $307M
Other Current Assets $11M $26M $44M $88M $58M
Total Current Assets $6.3B $16.1B $13.4B $10.3B $8.1B
 
Property Plant And Equipment $387M $1.4B $2.1B $2.7B $3B
Long-Term Investments $639M $6.8B $8.4B $4.7B $2.5B
Goodwill -- -- -- $52M $52M
Other Intangibles -- -- -- $44M $40M
Other Long-Term Assets $13M $46M $946M $181M $171M
Total Assets $7.3B $24.7B $25.9B $18.4B $14.1B
 
Accounts Payable $18M $302M $487M $520M $405M
Accrued Expenses $375M $1.3B $1.9B $997M $745M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $30M $211M $196M $25M $37M
Other Current Liabilities $4M $14M $53M $41M $181M
Total Current Liabilities $4.4B $9.1B $4.9B $3B $2.2B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $10.5B $6.7B $4.6B $3.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $3M -$24M -$370M -$123M -$10M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.6B $14.1B $19.1B $13.9B $10.9B
 
Total Liabilities and Equity $7.3B $24.7B $25.9B $18.4B $14.1B
Cash and Short Terms $4.6B $10.7B $9.9B $8.6B $7B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$747M $12.2B $8.4B -$4.7B -$3.6B
Depreciation & Amoritzation $31M $232M $348M $621M $189M
Stock-Based Compensation $93M $142M $226M $305M $429M
Change in Accounts Receivable -$1.4B -$1.8B $1.8B $493M $534M
Change in Inventories -$47M -$1.4B $492M $747M $83M
Cash From Operations $2B $13.6B $5B -$3.1B -$3B
 
Capital Expenditures $68M $284M $400M $707M $1.1B
Cash Acquisitions -- -- -- -$85M --
Cash From Investing -$1.7B -$8.5B -$5.2B $4.2B $1.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$857M -$3.3B -$1.2B --
Other Financing Activities -- -- -- -- --
Cash From Financing $2B -$873M -$3.4B -$1.4B $56M
 
Beginning Cash (CF) $248M $2.6B $6.9B $3.2B $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B $4.2B -$3.6B -$289M -$999M
Ending Cash (CF) $2.6B $6.9B $3.2B $2.9B $1.9B
 
Levered Free Cash Flow $2B $13.3B $4.6B -$3.8B -$4.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$273M $4.9B $1.5B $217M -$1.1B
Depreciation & Amoritzation $7M $78M $80M $202M $60M
Stock-Based Compensation $26M $37M $62M $79M $104M
Change in Accounts Receivable -$1.2B -$33M $1.3B $974M $1.2B
Change in Inventories -$47M -$476M $1.1B $285M $291M
Cash From Operations $1.3B $3.3B $1.7B $622M $825M
 
Capital Expenditures $24M $120M $92M $220M $522M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$190M -$1.1B -$1B -$538M -$539M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$857M -$402M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $44M -$873M -$438M -$109M -$3M
 
Beginning Cash (CF) $1.5B $5.6B $3B $3B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $1.3B $176M -$25M $282M
Ending Cash (CF) $2.6B $6.9B $3.2B $2.9B $1.9B
 
Levered Free Cash Flow $1.2B $3.2B $1.6B $402M $303M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$747M $12.2B $8.4B -$4.7B -$3.6B
Depreciation & Amoritzation $31M $232M $348M $621M $189M
Stock-Based Compensation $93M $142M $226M $305M $429M
Change in Accounts Receivable -$1.4B -$1.8B $1.8B $493M $534M
Change in Inventories -$47M -$1.4B $492M $747M $83M
Cash From Operations $2B $13.6B $5B -$3.1B -$3B
 
Capital Expenditures $68M $284M $400M $707M $1.1B
Cash Acquisitions -- -- -- -$85M --
Cash From Investing -$1.7B -$8.5B -$5.2B $4.2B $1.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$857M -$3.3B -$1.2B --
Other Financing Activities -- -- -- -- --
Cash From Financing $2B -$873M -$3.4B -$1.4B $56M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B $4.2B -$3.6B -$289M -$999M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2B $13.3B $4.6B -$3.8B -$4.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $12.2B $8.4B -$4.7B -$3.6B --
Depreciation & Amoritzation $232M $348M $621M $189M --
Stock-Based Compensation $142M $226M $305M $429M --
Change in Accounts Receivable -$1.8B $1.8B $493M $534M --
Change in Inventories -$1.4B $492M $747M $83M --
Cash From Operations $13.6B $5B -$3.1B -$3B --
 
Capital Expenditures $284M $400M $707M $1.1B --
Cash Acquisitions -- -- -$85M -- --
Cash From Investing -$8.5B -$5.2B $4.2B $1.9B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$857M -$3.3B -$1.2B -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$873M -$3.4B -$1.4B $56M --
 
Beginning Cash (CF) $19.3B $17.8B $13.5B $9.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.2B -$3.6B -$289M -$999M --
Ending Cash (CF) $23.5B $14.2B $13.2B $8.1B --
 
Levered Free Cash Flow $13.3B $4.6B -$3.8B -$4.1B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 31x

Sell
49
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 34x

Alerts

Buy
71
PEGA alert for Apr 24

Pegasystems [PEGA] is up 28.8% over the past day.

Buy
67
SMMT alert for Apr 24

Summit Therapeutics [SMMT] is up 21.57% over the past day.

Sell
36
ENPH alert for Apr 24

Enphase Energy [ENPH] is down 15.59% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock