Financhill
Sell
27

MRNA Quote, Financials, Valuation and Earnings

Last price:
$24.26
Seasonality move :
24.17%
Day range:
$24.22 - $25.32
52-week range:
$23.15 - $170.47
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.01x
P/B ratio:
0.93x
Volume:
7.1M
Avg. volume:
9.9M
1-year change:
-80.23%
Market cap:
$9.4B
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

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock