Financhill
Sell
39

MRNA Quote, Financials, Valuation and Earnings

Last price:
$27.14
Seasonality move :
7.58%
Day range:
$26.88 - $27.99
52-week range:
$23.15 - $129.39
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.37x
P/B ratio:
1.04x
Volume:
11.5M
Avg. volume:
12M
1-year change:
-77.59%
Market cap:
$10.5B
Revenue:
$3.2B
EPS (TTM):
-$8.73
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.7B $5.9B $1.8B $167M $107M
Revenue Growth (YoY) 43475% 240.79% -69.06% -90.91% -35.93%
 
Cost of Revenues $193M $1B $792M $96M $90M
Gross Profit $1.6B $4.9B $1B $71M $17M
Gross Profit Margin 88.93% 82.88% 56.91% 42.52% 15.89%
 
R&D Expenses $401M $554M $1.1B $1.1B $856M
Selling, General & Admin $77M $268M $305M $274M $212M
Other Inc / (Exp) -$7M -$7M -$39M -$13M -$3M
Operating Expenses $284M $696M $1.4B $1.3B $1.1B
Operating Income $1.3B $4.2B -$366M -$1.3B -$1.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3B $4.2B -$305M -$1.2B -$964M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39M $572M -$384M $10M $7M
Net Income to Company $1.2B $3.7B $79M -$1.2B -$971M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $3.7B $79M -$1.2B -$971M
 
Basic EPS (Cont. Ops) $3.05 $9.09 $0.20 -$3.07 -$2.52
Diluted EPS (Cont. Ops) $2.84 $8.58 $0.19 -$3.07 -$2.52
Weighted Average Basic Share $400M $402M $386M $382M $386M
Weighted Average Diluted Share $430M $426M $405M $382M $386M
 
EBITDA $1.3B $4.3B -$218M -$1.1B -$924M
EBIT $1.3B $4.2B -$296M -$1.2B -$963M
 
Revenue (Reported) $1.7B $5.9B $1.8B $167M $107M
Operating Income (Reported) $1.3B $4.2B -$366M -$1.3B -$1.1B
Operating Income (Adjusted) $1.3B $4.2B -$296M -$1.2B -$963M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $21.9B $14.8B $5.1B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $3.4B $5.2B $4B $1.5B
Gross Profit $1.8B $18.5B $9.6B $1.1B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.7B $2.1B $3.9B $4.8B $4.3B
Selling, General & Admin $241M $758M $1.2B $1.5B $1.1B
Other Inc / (Exp) -$7M -$29M -$77M -$60M -$53M
Operating Expenses $1.2B $2.2B $4.8B $6.2B $5.4B
Operating Income $634M $16.3B $4.8B -$5.1B -$3.7B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $640M $16.3B $5B -$4.8B -$3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42M $1.6B $257M $1.2B -$49M
Net Income to Company $598M $14.6B $4.8B -$6B -$3.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $598M $14.6B $4.8B -$6B -$3.4B
 
Basic EPS (Cont. Ops) $1.46 $36.32 $12.23 -$15.65 -$8.73
Diluted EPS (Cont. Ops) $1.25 $34.03 $11.57 -$15.67 -$8.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $662M $16.6B $5.2B -$4.2B -$3.2B
EBIT $623M $16.3B $4.9B -$4.8B -$3.4B
 
Revenue (Reported) $2B $21.9B $14.8B $5.1B $3.1B
Operating Income (Reported) $634M $16.3B $4.8B -$5.1B -$3.7B
Operating Income (Adjusted) $623M $16.3B $4.9B -$4.8B -$3.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.7B $5.9B $1.8B $167M $107M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $193M $1B $792M $96M $90M
Gross Profit $1.6B $4.9B $1B $71M $17M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $401M $554M $1.1B $1.1B $856M
Selling, General & Admin $77M $268M $305M $274M $212M
Other Inc / (Exp) -$7M -$7M -$39M -$13M -$3M
Operating Expenses $284M $696M $1.4B $1.3B $1.1B
Operating Income $1.3B $4.2B -$366M -$1.3B -$1.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3B $4.2B -$305M -$1.2B -$964M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39M $572M -$384M $10M $7M
Net Income to Company $1.2B $3.7B $79M -$1.2B -$971M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $3.7B $79M -$1.2B -$971M
 
Basic EPS (Cont. Ops) $3.05 $9.09 $0.20 -$3.07 -$2.52
Diluted EPS (Cont. Ops) $2.84 $8.58 $0.19 -$3.07 -$2.52
Weighted Average Basic Share $400M $402M $386M $382M $386M
Weighted Average Diluted Share $430M $426M $405M $382M $386M
 
EBITDA $1.3B $4.3B -$218M -$1.1B -$924M
EBIT $1.3B $4.2B -$296M -$1.2B -$963M
 
Revenue (Reported) $1.7B $5.9B $1.8B $167M $107M
Operating Income (Reported) $1.3B $4.2B -$366M -$1.3B -$1.1B
Operating Income (Adjusted) $1.3B $4.2B -$296M -$1.2B -$963M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $5.4B $5B $3.4B $2.1B $1.6B
Short Term Investments $2.3B $5.1B $5.5B $6.5B $4.4B
Accounts Receivable, Net $3.2B $3.2B $1.1B $137M $78M
Inventory $494M $1.9B $732M $295M $128M
Prepaid Expenses $246M $858M $882M $327M $288M
Other Current Assets -- $36M $64M $68M $69M
Total Current Assets $11.7B $16.4B $12.1B $9.6B $6.8B
 
Property Plant And Equipment $461M $1.5B $2.1B $2.8B $3B
Long-Term Investments $468M $9.2B $7.5B $3.7B $2.4B
Goodwill -- -- $52M $52M $52M
Other Intangibles -- -- $48M $43M $49M
Other Long-Term Assets $12M $94M $981M $180M $150M
Total Assets $12.7B $27.6B $24.1B $16.7B $12.7B
 
Accounts Payable $8M $199M $389M $183M $226M
Accrued Expenses $720M $1.5B $1.5B $727M $544M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $206M $181M $25M $43M
Other Current Liabilities $149M $34M $31M $165M $209M
Total Current Liabilities $8.4B $9.2B $3.5B $2.4B $1.6B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $8.9B $10.5B $5.3B $3.9B $2.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $1M -$184M -$267M -$101M $10M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.8B $17.1B $18.9B $12.8B $10.1B
 
Total Liabilities and Equity $12.7B $27.6B $24.1B $16.7B $12.7B
Cash and Short Terms $7.7B $10.1B $8.9B $8.5B $6B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.2B $3.7B $79M -$1.2B -$971M
Depreciation & Amoritzation $15M $79M $78M $36M $39M
Stock-Based Compensation $30M $44M $75M $101M $115M
Change in Accounts Receivable -$1.8B $1M $272M $755M $280M
Change in Inventories -$448M -$501M $216M -$93M -$8M
Cash From Operations $3B $2.8B -$1.2B -$989M -$1B
 
Capital Expenditures $35M $132M $113M $196M $127M
Cash Acquisitions -- -- -$85M -- --
Cash From Investing -$180M -$3.9B $2B $118M $730M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2M -- -- -- --
Repurchase of Common Stock -- -$623M -$526M -- --
Other Financing Activities -- -- -- -- -$1M
Cash From Financing $26M -$642M -$542M $14M $4M
 
Beginning Cash (CF) $2.6B $6.9B $3.2B $2.9B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8B -$1.8B $244M -$857M -$303M
Ending Cash (CF) $5.5B $5.1B $3.5B $2.1B $1.6B
 
Levered Free Cash Flow $2.9B $2.6B -$1.3B -$1.2B -$1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $598M $14.6B $4.8B -$6B -$3.4B
Depreciation & Amoritzation $39M $296M $347M $579M $192M
Stock-Based Compensation $103M $156M $257M $331M $443M
Change in Accounts Receivable -$3.2B $36M $2.1B $976M $59M
Change in Inventories -$495M -$1.4B $1.2B $438M $168M
Cash From Operations $5.1B $13.4B $993M -$2.9B -$3.1B
 
Capital Expenditures $97M $381M $381M $790M $982M
Cash Acquisitions -- -- -$85M -- --
Cash From Investing -$1.5B -$12.3B $756M $2.3B $2.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$1.5B -$3.2B -$627M --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.5B -$1.5B -$3.3B -$821M $46M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5B -$393M -$1.6B -$1.4B -$445M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5B $13B $612M -$3.7B -$4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.2B $3.7B $79M -$1.2B -$971M
Depreciation & Amoritzation $15M $79M $78M $36M $39M
Stock-Based Compensation $30M $44M $75M $101M $115M
Change in Accounts Receivable -$1.8B $1M $272M $755M $280M
Change in Inventories -$448M -$501M $216M -$93M -$8M
Cash From Operations $3B $2.8B -$1.2B -$989M -$1B
 
Capital Expenditures $35M $132M $113M $196M $127M
Cash Acquisitions -- -- -$85M -- --
Cash From Investing -$180M -$3.9B $2B $118M $730M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2M -- -- -- --
Repurchase of Common Stock -- -$623M -$526M -- --
Other Financing Activities -- -- -- -- -$1M
Cash From Financing $26M -$642M -$542M $14M $4M
 
Beginning Cash (CF) $2.6B $6.9B $3.2B $2.9B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8B -$1.8B $244M -$857M -$303M
Ending Cash (CF) $5.5B $5.1B $3.5B $2.1B $1.6B
 
Levered Free Cash Flow $2.9B $2.6B -$1.3B -$1.2B -$1.2B

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

GET BETTER TRADE IDEAS

Popular

Is SoFi Stock a Buy Under $20?
Is SoFi Stock a Buy Under $20?

After briefly flirting with penny‑stock territory during the 2022 bear…

Why Is Apple Stock Not Joining the Broader Market Rally?
Why Is Apple Stock Not Joining the Broader Market Rally?

The S&P 500 has sprinted 4.92% higher so far in…

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock