Financhill
Sell
45

MRNA Quote, Financials, Valuation and Earnings

Last price:
$34.92
Seasonality move :
5%
Day range:
$33.32 - $35.90
52-week range:
$22.28 - $48.92
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.06x
P/B ratio:
1.46x
Volume:
13.2M
Avg. volume:
10.6M
1-year change:
-11.4%
Market cap:
$13.6B
Revenue:
$3.2B
EPS (TTM):
-$8.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $803.4M $18.4B $19.1B $6.8B $3.2B
Revenue Growth (YoY) 1234.34% 2191.9% 3.78% -64.21% -52.69%
 
Cost of Revenues $39.2M $2.8B $5.8B $5.3B $1.7B
Gross Profit $764.2M $15.6B $13.3B $1.5B $1.6B
Gross Profit Margin 95.12% 84.53% 69.84% 22.31% 48.92%
 
R&D Expenses $1.3B $1.8B $2.9B $4.2B $4.4B
Selling, General & Admin $188.3M $567M $1.1B $1.5B $1.2B
Other Inc / (Exp) -$6M -$29M -$45M -$86M -$63M
Operating Expenses $1.5B $2.3B $4.1B $5.8B $5.5B
Operating Income -$763.1M $13.2B $9.3B -$4.2B -$3.9B
 
Net Interest Expenses $9.9M $18M $29M $38M $24M
EBT. Incl. Unusual Items -$744.5M $13.3B $9.6B -$3.9B -$3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $1.1B $1.2B $772M -$46M
Net Income to Company -$747.1M $12.2B $8.4B -$4.7B -$3.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$747.1M $12.2B $8.4B -$4.7B -$3.6B
 
Basic EPS (Cont. Ops) -$1.96 $30.28 $21.22 -$12.34 -$9.27
Diluted EPS (Cont. Ops) -$1.96 $28.31 $20.10 -$12.34 -$9.27
Weighted Average Basic Share $381.3M $403M $394M $382M $384M
Weighted Average Diluted Share $381.3M $431M $416M $382M $384M
 
EBITDA -$731.9M $13.5B $9.6B -$3.6B -$3.8B
EBIT -$763.1M $13.2B $9.3B -$4.2B -$3.9B
 
Revenue (Reported) $803.4M $18.4B $19.1B $6.8B $3.2B
Operating Income (Reported) -$763.1M $13.2B $9.3B -$4.2B -$3.9B
Operating Income (Adjusted) -$763.1M $13.2B $9.3B -$4.2B -$3.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5B $3.3B $1.8B $1.9B $1B
Revenue Growth (YoY) 3046.73% -33.31% -44.75% 1.69% -45.44%
 
Cost of Revenues $792M $1.2B $2.5B $566M $259M
Gross Profit $4.2B $2.1B -$659M $1.3B $757M
Gross Profit Margin 84.06% 63.4% -35.99% 69.6% 74.51%
 
R&D Expenses $451M $707M $911M $1.1B $749M
Selling, General & Admin $168M $278M $442M $281M $268M
Other Inc / (Exp) -$6M $1M -$41M -$6M --
Operating Expenses $619M $985M $1.4B $1.4B $1B
Operating Income $3.6B $1.1B -$2B -$70M -$260M
 
Net Interest Expenses $4M $8M $10M $6M --
EBT. Incl. Unusual Items $3.6B $1.2B -$2B $21M -$187M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $219M $174M $1.7B $8M $13M
Net Income to Company $3.3B $1B -$3.6B $13M -$200M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3B $1B -$3.6B $13M -$200M
 
Basic EPS (Cont. Ops) $8.25 $2.67 -$9.53 $0.03 -$0.51
Diluted EPS (Cont. Ops) $7.68 $2.53 -$9.53 $0.03 -$0.51
Weighted Average Basic Share $404M $390M $381M $385M $390M
Weighted Average Diluted Share $434M $412M $381M $399M $390M
 
EBITDA $3.6B $1.2B -$1.8B -$18M -$208M
EBIT $3.6B $1.1B -$2B -$70M -$260M
 
Revenue (Reported) $5B $3.3B $1.8B $1.9B $1B
Operating Income (Reported) $3.6B $1.1B -$2B -$70M -$260M
Operating Income (Adjusted) $3.6B $1.1B -$2B -$70M -$260M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.8B $21.2B $9.1B $5.1B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $4.8B $6.2B $2B $1.4B
Gross Profit $10B $16.4B $2.9B $3.1B $869M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9B $2.4B $4.2B $4.5B $3.3B
Selling, General & Admin $445M $958M $1.5B $1.3B $1.1B
Other Inc / (Exp) -$10M -$33M -$84M -$73M --
Operating Expenses $2.4B $3.3B $5.6B $5.8B $4.3B
Operating Income $7.6B $13.1B -$2.7B -$2.7B -$3.5B
 
Net Interest Expenses $15.5M $25M $42M $24M $8M
EBT. Incl. Unusual Items $7.6B $13.3B -$2.4B -$2.4B -$3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $542.5M $1.6B $1.1B -$129M -$37M
Net Income to Company $7.1B $11.8B -$3.5B -$2.2B -$3.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.1B $11.8B -$3.5B -$2.2B -$3.1B
 
Basic EPS (Cont. Ops) $17.53 $29.34 -$9.14 -$5.80 -$8.06
Diluted EPS (Cont. Ops) $16.28 $27.65 -$9.34 -$5.82 -$8.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.8B $13.4B -$2.2B -$2.4B -$3.3B
EBIT $7.6B $13.1B -$2.7B -$2.7B -$3.5B
 
Revenue (Reported) $11.8B $21.2B $9.1B $5.1B $2.2B
Operating Income (Reported) $7.6B $13.1B -$2.7B -$2.7B -$3.5B
Operating Income (Adjusted) $7.6B $13.1B -$2.7B -$2.7B -$3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.3B $14.1B $4B $2.3B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $3.8B $4.2B $854M $564M
Gross Profit $9.4B $10.3B -$136M $1.4B $702M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2B $1.8B $3B $3.3B $2.2B
Selling, General & Admin $366M $757M $1.1B $823M $710M
Other Inc / (Exp) -$10M -$14M -$53M -$40M $6M
Operating Expenses $1.6B $2.6B $4.1B $4.1B $2.9B
Operating Income $7.9B $7.7B -$4.2B -$2.7B -$2.2B
 
Net Interest Expenses $12M $19M $32M $18M $2M
EBT. Incl. Unusual Items $7.9B $7.9B -$4B -$2.4B -$2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $541M $1B $919M $18M $27M
Net Income to Company $7.3B $6.9B -$4.9B -$2.4B -$2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.3B $6.9B -$4.9B -$2.4B -$2B
 
Basic EPS (Cont. Ops) $18.22 $17.32 -$12.94 -$6.37 -$5.15
Diluted EPS (Cont. Ops) $16.97 $16.36 -$12.95 -$6.37 -$5.15
Weighted Average Basic Share $1.2B $1.2B $1.1B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.2B $1.2B $1.2B
 
EBITDA $8B $8B -$3.8B -$2.6B -$2.1B
EBIT $7.9B $7.7B -$4.2B -$2.7B -$2.2B
 
Revenue (Reported) $11.3B $14.1B $4B $2.3B $1.3B
Operating Income (Reported) $7.9B $7.7B -$4.2B -$2.7B -$2.2B
Operating Income (Adjusted) $7.9B $7.7B -$4.2B -$2.7B -$2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.6B $10.7B $9.9B $8.6B $7B
Short Term Investments $2B $3.9B $6.7B $5.7B $5.1B
Accounts Receivable, Net $1.4B $3.2B $1.4B $892M $358M
Inventory $46.5M $1.4B $949M $202M $117M
Prepaid Expenses $15.6M $126M $403M $182M $201M
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 $387.1M $1.4B $2.1B $2.7B $3B
Long-Term Investments $649.9M $6.9B $8.4B $4.8B $2.6B
Goodwill -- -- -- $52M $52M
Other Intangibles -- -- -- $44M $40M
Other Long-Term Assets $13M $46M $946M $181M $171M
Total Assets $7.3B $24.9B $26.1B $18.4B $14.1B
 
Accounts Payable $18.4M $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 $207.3M $705M $1B $1.2B $710M
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $10.7B $7B $4.6B $3.2B
 
Common Stock $40K -- -- -- --
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 $24.9B $26.1B $18.4B $14.1B
Cash and Short Terms $4.6B $10.7B $9.9B $8.6B $7B
Total Debt $231.6M $870M $1.2B $1.2B $733M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8.9B $8.3B $7.6B $6.9B $4.5B
Short Term Investments $3.4B $5.3B $4.6B $5.2B --
Accounts Receivable, Net $3.1B $2.7B $1.9B $1.6B $1B
Inventory $965M $2.1B $487M $412M $332M
Prepaid Expenses $105M $540M $397M $312M $235M
Other Current Assets $43M $85M $96M $46M --
Total Current Assets $13.4B $14.3B $10.8B $9.7B $6.6B
 
Property Plant And Equipment $960M $2.1B $2.7B $3.2B $2.9B
Long-Term Investments $6.5B $8.7B $5.4B $2.4B $2.3B
Goodwill -- -- $52M $52M --
Other Intangibles -- -- $45M $41M --
Other Long-Term Assets $15M $52M $240M $85M --
Total Assets $20.9B $26.1B $19.5B $15.8B $12.1B
 
Accounts Payable $87M $330M $494M $373M $267M
Accrued Expenses $971M $1.7B $1.8B $729M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $240M $260M $183M $51M --
Other Current Liabilities $12M $293M $56M $18M --
Total Current Liabilities $10B $6.8B $4.4B $2.2B $1.7B
 
Long-Term Debt $343M $1B $1.3B $1.3B $686M
Capital Leases -- -- -- -- --
Total Liabilities $10.8B $8.1B $6B $3.9B $2.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $31M -$351M -$211M $11M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.1B $18B $13.5B $11.9B $9.3B
 
Total Liabilities and Equity $20.9B $26.1B $19.5B $15.8B $12.1B
Cash and Short Terms $8.9B $8.3B $7.6B $6.9B $4.5B
Total Debt $561M $1.2B $1.4B $1.3B $717M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$747.1M $12.2B $8.4B -$4.7B -$3.6B
Depreciation & Amoritzation $31.3M $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 -$46.5M -$1.4B $492M $747M $83M
Cash From Operations $2B $13.6B $5B -$3.1B -$3B
 
Capital Expenditures $67.4M $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) $2.6B $6.8B $3.2B $2.9B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B $4.2B -$3.6B -$289M -$999M
Ending Cash (CF) $5B $11.1B -$438M $2.6B $929M
 
Levered Free Cash Flow $2B $13.3B $4.6B -$3.8B -$4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.3B $1B -$3.6B $13M -$200M
Depreciation & Amoritzation $70M $113M $249M $52M $52M
Stock-Based Compensation $40M $70M $77M $112M $125M
Change in Accounts Receivable -$1.1B -$4M -$1.6B -$1.4B -$1B
Change in Inventories -$322M -$156M $228M -$11M -$91M
Cash From Operations $3.3B $252M -$1.6B -$1.6B -$847M
 
Capital Expenditures $99M $89M $140M $151M $33M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3B $945M $789M $721M $700M
 
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 -$2M -$1B -$58M $11M -$1M
 
Beginning Cash (CF) $5.6B $3B $2.9B $1.6B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$53M $156M -$869M -$833M -$147M
Ending Cash (CF) $5.5B $3.2B $2.1B $811M $986M
 
Levered Free Cash Flow $3.2B $163M -$1.7B -$1.7B -$880M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.1B $11.8B -$3.5B -$2.2B -$3.1B
Depreciation & Amoritzation $161.7M $346M $499M $331M $208M
Stock-Based Compensation $130.5M $201M $288M $404M $474M
Change in Accounts Receivable -$3B $447M $829M $302M $503M
Change in Inventories -$965M -$1.1B $1.6B $77M $78M
Cash From Operations $11.6B $6.6B -$2.1B -$3.2B -$2B
 
Capital Expenditures $187.3M $428M $579M $749M $685M
Cash Acquisitions -- -- $85M -- --
Cash From Investing -$7.6B -$5.3B $3.7B $2B $1.5B
 
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 $44.1M -$3.9B -$1.7B -$50M $9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4B -$2.5B -$88M -$1.3B -$513M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.4B $6.2B -$2.7B -$4B -$2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.3B $6.9B -$4.9B -$2.4B -$2B
Depreciation & Amoritzation $154M $268M $419M $129M $148M
Stock-Based Compensation $105M $164M $226M $325M $370M
Change in Accounts Receivable -$1.8B $480M -$481M -$672M -$703M
Change in Inventories -$918M -$636M $462M -$208M -$213M
Cash From Operations $10.3B $3.3B -$3.7B -$3.8B -$2.8B
 
Capital Expenditures $164M $308M $487M $529M $163M
Cash Acquisitions -- -- $85M -- --
Cash From Investing -$7.4B -$4.1B $4.7B $2.5B $2B
 
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 -- -- -- -- -$1M
Cash From Financing -- -$3B -$1.3B $59M $12M
 
Beginning Cash (CF) $16.6B $10.9B $10.2B $6.2B $4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9B -$3.8B -$264M -$1.3B -$795M
Ending Cash (CF) $19.5B $7.1B $9.9B $4.9B $3.2B
 
Levered Free Cash Flow $10.1B $3B -$4.2B -$4.4B -$3B

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 24.71% over the past day.

Buy
52
ABVX alert for Dec 23

Abivax SA [ABVX] is up 20.67% over the past day.

Buy
69
QBTS alert for Dec 23

D-Wave Quantum, Inc. [QBTS] is up 19.65% over the past day.

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

Show me the best stock