Financhill
Sell
11

MRNA Quote, Financials, Valuation and Earnings

Last price:
$40.28
Seasonality move :
6.66%
Day range:
$38.75 - $40.36
52-week range:
$35.80 - $170.47
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.08x
P/B ratio:
1.30x
Volume:
2.5M
Avg. volume:
9.4M
1-year change:
-57.56%
Market cap:
$15.5B
Revenue:
$6.8B
EPS (TTM):
-$5.82
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $48M $274M $17.7B $18.9B $6.8B
Revenue Growth (YoY) -60.82% 470.83% 6372.99% 6.42% -64.22%
 
Cost of Revenues -- $8M $2.6B $5.4B $4.7B
Gross Profit $48M $266M $15.1B $13.5B $2.1B
Gross Profit Margin -- 97.08% 85.25% 71.31% 30.52%
 
R&D Expenses $496M $1.4B $2B $3.3B $4.8B
Selling, General & Admin $110M $188M $567M $1.1B $1.5B
Other Inc / (Exp) -$8M -$6M -$29M -$16M -$86M
Operating Expenses $594M $1B $1.8B $4B $6.3B
Operating Income -$546M -$763M $13.3B $9.4B -$4.2B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$515M -$744M $13.3B $9.6B -$3.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1M $3M $1.1B $1.2B $772M
Net Income to Company -$514M -$747M $12.2B $8.4B -$4.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$514M -$747M $12.2B $8.4B -$4.7B
 
Basic EPS (Cont. Ops) -$1.55 -$1.96 $30.31 $21.26 -$12.33
Diluted EPS (Cont. Ops) -$1.55 -$1.96 $28.29 $20.12 -$12.33
Weighted Average Basic Share $331M $381M $403M $394M $382M
Weighted Average Diluted Share $331M $381M $431M $416M $382M
 
EBITDA -$515M -$732M $13.5B $10B -$3.3B
EBIT -$546M -$763M $13.3B $9.6B -$3.9B
 
Revenue (Reported) $48M $274M $17.7B $18.9B $6.8B
Operating Income (Reported) -$546M -$763M $13.3B $9.4B -$4.2B
Operating Income (Adjusted) -$546M -$763M $13.3B $9.6B -$3.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12M $4.8B $3.2B $1.8B $1.9B
Revenue Growth (YoY) -10.03% 40141.67% -33.32% -44.5% 3.81%
 
Cost of Revenues -- $722M $1.1B $2.2B $514M
Gross Profit $12M $4.1B $2.1B -$454M $1.3B
Gross Profit Margin -- 85.05% 65.84% -25.41% 72.29%
 
R&D Expenses $344M $521M $820M $1.2B $1.1B
Selling, General & Admin $48M $168M $278M $442M $281M
Other Inc / (Exp) -$1M -$6M $1M -$41M -$6M
Operating Expenses $247M $549M $954M $1.6B $1.4B
Operating Income -$235M $3.6B $1.2B -$2B -$70M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$232M $3.6B $1.2B -$2B $21M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $219M $174M $1.7B $8M
Net Income to Company -$233M $3.3B $1B -$3.6B $13M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$233M $3.3B $1B -$3.6B $13M
 
Basic EPS (Cont. Ops) -$0.59 $8.27 $2.67 -$9.53 $0.03
Diluted EPS (Cont. Ops) -$0.59 $7.70 $2.53 -$9.53 $0.03
Weighted Average Basic Share $395M $404M $390M $381M $385M
Weighted Average Diluted Share $395M $434M $412M $381M $399M
 
EBITDA -$221M $3.6B $1.3B -$1.7B $79M
EBIT -$230M $3.6B $1.2B -$1.9B $27M
 
Revenue (Reported) $12M $4.8B $3.2B $1.8B $1.9B
Operating Income (Reported) -$235M $3.6B $1.2B -$2B -$70M
Operating Income (Adjusted) -$230M $3.6B $1.2B -$1.9B $27M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $55.5M $11B $20.7B $9.1B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.7B $4.5B $5.7B $1.7B
Gross Profit -- $9.3B $16.2B $3.4B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $728.6M $2.1B $2.7B $4.7B $4.8B
Selling, General & Admin $135.1M $445M $958M $1.5B $1.3B
Other Inc / (Exp) -$7.3M -$10M -$33M -$55M -$73M
Operating Expenses $673.4M $1.7B $3B $6.1B $6.1B
Operating Income -$617.9M $7.6B $13.3B -$2.7B -$2.7B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$596.7M $7.6B $13.3B -$2.4B -$2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $526K $543M $1.6B $1.1B -$129M
Net Income to Company -$597.3M $7.1B $11.8B -$3.5B -$2.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$597.3M $7.1B $11.8B -$3.5B -$2.2B
 
Basic EPS (Cont. Ops) -$1.62 $17.56 $29.34 -$9.14 -$5.80
Diluted EPS (Cont. Ops) -$1.62 $16.31 $27.64 -$9.35 -$5.82
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$593.7M $7.8B $13.7B -$1.8B -$2B
EBIT -$626.7M $7.6B $13.3B -$2.3B -$2.3B
 
Revenue (Reported) $55.5M $11B $20.7B $9.1B $5.1B
Operating Income (Reported) -$617.9M $7.6B $13.3B -$2.7B -$2.7B
Operating Income (Adjusted) -$626.7M $7.6B $13.3B -$2.3B -$2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $45M $10.8B $13.7B $3.9B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.7B $3.5B $3.8B $725M
Gross Profit $45M $9.1B $10.2B $177M $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $611M $1.3B $2.1B $3.4B $3.4B
Selling, General & Admin $109M $366M $757M $1.1B $823M
Other Inc / (Exp) -- -$10M -$14M -$53M -$40M
Operating Expenses $533M $1.2B $2.4B $4.4B $4.2B
Operating Income -$488M $7.9B $7.8B -$4.2B -$2.7B
 
Net Interest Expenses -- $2M -- -- --
EBT. Incl. Unusual Items -$473M $7.9B $7.9B -$4B -$2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $541M $1B $919M $18M
Net Income to Company -$474M $7.3B $6.9B -$4.9B -$2.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$474M $7.3B $6.9B -$4.9B -$2.4B
 
Basic EPS (Cont. Ops) -$1.25 $18.25 $17.31 -$12.95 -$6.37
Diluted EPS (Cont. Ops) -$1.25 $17.00 $16.35 -$12.96 -$6.37
Weighted Average Basic Share $1.1B $1.2B $1.2B $1.1B $1.2B
Weighted Average Diluted Share $1.1B $1.3B $1.3B $1.2B $1.2B
 
EBITDA -$443M $8B $8.2B -$3.6B -$2.3B
EBIT -$467M $7.9B $7.9B -$4B -$2.4B
 
Revenue (Reported) $45M $10.8B $13.7B $3.9B $2.2B
Operating Income (Reported) -$488M $7.9B $7.8B -$4.2B -$2.7B
Operating Income (Adjusted) -$467M $7.9B $7.9B -$4B -$2.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $235.9M $2.6B $6.8B $3.2B $2.9B
Short Term Investments $867.1M $2B $3.9B $6.7B $5.7B
Accounts Receivable, Net $9.5M $1.4B $3.2B $1.4B $892M
Inventory -- $47M $1.4B $949M $202M
Prepaid Expenses $8.5M $224M $554M $851M $350M
Other Current Assets -- $11M $26M $44M $88M
Total Current Assets $1.1B $6.3B $16.1B $13.4B $10.3B
 
Property Plant And Equipment $287.9M $387M $1.4B $2.1B $2.7B
Long-Term Investments $160M $639M $6.8B $8.4B $4.7B
Goodwill -- -- -- -- $52M
Other Intangibles -- -- -- -- $44M
Other Long-Term Assets $12.7M $13M $46M $946M $181M
Total Assets $1.6B $7.3B $24.7B $25.9B $18.4B
 
Accounts Payable $7.1M $18M $302M $487M $520M
Accrued Expenses $40.2M $375M $1.3B $1.9B $997M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $30M $211M $196M $25M
Other Current Liabilities $5.1M $4M $14M $53M $41M
Total Current Liabilities $143.1M $4.4B $9.1B $4.9B $3B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $414.6M $4.8B $10.5B $6.7B $4.6B
 
Common Stock $34K -- -- -- --
Other Common Equity Adj $1.8M $3M -$24M -$370M -$123M
Common Equity $1.2B $2.6B $14.1B $19.1B $13.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $2.6B $14.1B $19.1B $13.9B
 
Total Liabilities and Equity $1.6B $7.3B $24.7B $25.9B $18.4B
Cash and Short Terms $1.1B $4.6B $10.7B $9.9B $8.6B
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5B $5.6B $3B $2.9B $1.6B
Short Term Investments $1.8B $3.4B $5.3B $4.6B $5.2B
Accounts Receivable, Net $203.4M $3.1B $2.7B $1.9B $1.6B
Inventory -- $965M $2.1B $487M $412M
Prepaid Expenses $86.4M $261M $889M $497M $505M
Other Current Assets -- $43M $85M $96M $46M
Total Current Assets $3.6B $13.4B $14.3B $10.8B $9.7B
 
Property Plant And Equipment $368.6M $960M $2.1B $2.7B $3.2B
Long-Term Investments $692M $6.4B $8.7B $5.4B $2.4B
Goodwill -- -- -- $52M $52M
Other Intangibles -- -- -- $45M $41M
Other Long-Term Assets $13.1M $15M $52M $240M $85M
Total Assets $4.7B $20.9B $26.1B $19.5B $15.8B
 
Accounts Payable $20.5M $87M $330M $494M $373M
Accrued Expenses $160M $971M $1.7B $1.8B $729M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.7M $240M $260M $183M $51M
Other Current Liabilities $5M $12M $293M $56M $18M
Total Current Liabilities $1.5B $10B $6.8B $4.4B $2.2B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $10.8B $8.1B $6B $3.9B
 
Common Stock $40K -- -- -- --
Other Common Equity Adj $4.8M $31M -$351M -$211M $11M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.8B $10.1B $18B $13.5B $11.9B
 
Total Liabilities and Equity $4.7B $20.9B $26.1B $19.5B $15.8B
Cash and Short Terms $3.3B $8.9B $8.3B $7.6B $6.9B
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$514M -$747M $12.2B $8.4B -$4.7B
Depreciation & Amoritzation $31M $31M $232M $348M $621M
Stock-Based Compensation $81M $93M $142M $226M $305M
Change in Accounts Receivable $7M -$1.4B -$1.8B $1.8B $493M
Change in Inventories -- -$47M -$1.4B $492M $747M
Cash From Operations -$459M $2B $13.6B $5B -$3.1B
 
Capital Expenditures $32M $68M $284M $400M $707M
Cash Acquisitions -- -- -- -- -$85M
Cash From Investing -$15M -$1.7B -$8.5B -$5.2B $4.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$857M -$3.3B -$1.2B
Other Financing Activities -- -- -- -- --
Cash From Financing $52M $2B -$873M -$3.4B -$1.4B
 
Beginning Cash (CF) $670M $248M $2.6B $6.9B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$422M $2.4B $4.2B -$3.6B -$289M
Ending Cash (CF) $248M $2.6B $6.9B $3.2B $2.9B
 
Levered Free Cash Flow -$491M $2B $13.3B $4.6B -$3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$233M $3.3B $1B -$3.6B $13M
Depreciation & Amoritzation $9M $70M $113M $249M $52M
Stock-Based Compensation $22M $40M $70M $77M $112M
Change in Accounts Receivable -$157M -$1.1B -$4M -$1.6B -$1.4B
Change in Inventories -- -$322M -$156M $228M -$11M
Cash From Operations $893M $3.3B $252M -$1.6B -$1.6B
 
Capital Expenditures $19M $99M $89M $140M $151M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$3.3B $945M $789M $721M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- $62M -- -- --
Repurchase of Common Stock -- -- -$1B $1M --
Other Financing Activities -- -- -- -- --
Cash From Financing $30M -$2M -$1B -$58M $11M
 
Beginning Cash (CF) $1.8B $5.6B $2.9B $3.8B $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$256M -$53M $156M -$869M -$833M
Ending Cash (CF) $1.5B $5.6B $3B $3B $1.6B
 
Levered Free Cash Flow $874M $3.2B $163M -$1.7B -$1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$597.3M $7.1B $11.8B -$3.5B -$2.2B
Depreciation & Amoritzation $33M $161M $346M $499M $331M
Stock-Based Compensation $87.2M $131M $201M $288M $404M
Change in Accounts Receivable -$182.4M -$3B $447M $829M $302M
Change in Inventories -- -$965M -$1.1B $1.6B $77M
Cash From Operations $663.9M $11.6B $6.6B -$2.1B -$3.2B
 
Capital Expenditures $51.1M $188M $428M $579M $749M
Cash Acquisitions -- -- -- -$85M --
Cash From Investing -$1.4B -$7.6B -$5.3B $3.7B $2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$3.8B -$1.6B --
Other Financing Activities -- -- -- -- --
Cash From Financing $2B $44M -$3.9B -$1.7B -$50M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $4B -$2.5B -$88M -$1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $612.8M $11.4B $6.2B -$2.7B -$4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$474M $7.3B $6.9B -$4.9B -$2.4B
Depreciation & Amoritzation $24M $154M $268M $419M $129M
Stock-Based Compensation $67M $105M $164M $226M $325M
Change in Accounts Receivable -$185M -$1.8B $480M -$481M -$672M
Change in Inventories -- -$918M -$636M $462M -$208M
Cash From Operations $763M $10.3B $3.3B -$3.7B -$3.8B
 
Capital Expenditures $44M $164M $308M $487M $529M
Cash Acquisitions -- -- -- -$85M --
Cash From Investing -$1.5B -$7.4B -$4.1B $4.7B $2.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$2.9B -$1.2B --
Other Financing Activities -- -- -- -- --
Cash From Financing $2B -- -$3B -$1.3B $59M
 
Beginning Cash (CF) $2.4B $13.7B $14.8B $10.5B $7.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $2.9B -$3.8B -$264M -$1.3B
Ending Cash (CF) $3.7B $16.6B $11B $10.2B $6.2B
 
Levered Free Cash Flow $719M $10.1B $3B -$4.2B -$4.4B

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock