Financhill
Sell
34

MRNA Quote, Financials, Valuation and Earnings

Last price:
$32.74
Seasonality move :
5%
Day range:
$32.14 - $34.97
52-week range:
$22.28 - $48.92
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.60x
P/B ratio:
1.35x
Volume:
11.9M
Avg. volume:
10.7M
1-year change:
-18.44%
Market cap:
$12.6B
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 DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock