Paying user area
Try for free
Moderna Inc. pages available for free this week:
- Balance Sheet: Assets
- Common-Size Income Statement
- Common-Size Balance Sheet: Assets
- Analysis of Geographic Areas
- Common Stock Valuation Ratios
- Enterprise Value to EBITDA (EV/EBITDA)
- Dividend Discount Model (DDM)
- Present Value of Free Cash Flow to Equity (FCFE)
- Analysis of Revenues
- Aggregate Accruals
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Moderna Inc. for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Adjustments to Financial Statements: Removal of Goodwill
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
- Total Assets
- The reported total assets demonstrated substantial growth from 2019 to 2022, increasing from US$1,589 million in 2019 to a peak of US$25,858 million in 2022. However, in 2023, there was a noticeable decline to US$18,426 million, representing a reduction of almost 29% from the previous year. Adjusted total assets followed an almost identical pattern, with values closely mirroring the reported totals across all periods, suggesting minimal impact from goodwill adjustments on total asset measurements.
- Stockholders’ Equity
- Stockholders’ equity experienced strong growth from 2019 through 2022, increasing from US$1,175 million in 2019 to US$19,123 million in 2022. This represents an increase of over 15 times in three years. Similar to total assets, equity decreased notably in 2023 to US$13,854 million, a decline of approximately 28%. The adjusted stockholders’ equity followed the reported figures very closely, with only minor differences observed in 2023, indicating that goodwill adjustments had limited effect on shareholders’ equity reporting.
- Overall Observations
- The company showed a period of rapid expansion in both assets and equity from 2019 to 2022, reflecting significant growth or investment activities during those years. The sharp decline in both assets and equity in 2023 signals a reversal or consolidation phase, which could be attributed to asset sales, write-downs, or changes in business conditions. The close alignment between reported and goodwill-adjusted figures implies that goodwill and related intangible assets were either not substantial or appropriately accounted for throughout the periods reviewed.
Moderna Inc., Financial Data: Reported vs. Adjusted
Adjusted Financial Ratios: Removal of Goodwill (Summary)
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
- Total Asset Turnover
- The total asset turnover ratio exhibited a significant increase from 0.03 in 2020 to 0.72 in 2021, maintaining a similar level of 0.71 in 2022 before declining to 0.36 in 2023. This indicates a substantial improvement in the efficiency of asset utilization from 2020 to 2022, followed by a notable decrease in 2023, suggesting reduced asset productivity in the most recent period.
- Financial Leverage
- Financial leverage rose sharply from 1.35 in 2019 to 2.86 in 2020, indicating increased use of debt or other liabilities relative to equity. Subsequently, leverage decreased to 1.74 in 2021 and further declined to nearly the initial level of 1.33 by 2023. This trend reflects a move toward a more conservative capital structure after the peak in 2020, potentially reducing financial risk over time.
- Return on Equity (ROE)
- ROE showed considerable volatility across the periods. It was deeply negative in 2019 and 2020 (-43.75% and -29.17%), then surged to a positive 86.26% in 2021, followed by a decline to 43.73% in 2022. In 2023, ROE dropped sharply back into negative territory at approximately -34%. This pattern suggests a turnaround in profitability beginning in 2021, with gains being partly reversed by 2023, highlighting inconsistency in generating returns for shareholders during the timeframe.
- Return on Assets (ROA)
- ROA followed a trajectory similar to ROE, starting at significantly negative values in 2019 and 2020 (-32.34% and -10.18%), improving markedly to 49.46% in 2021, and then decreasing to 32.34% in 2022. By 2023, ROA returned to a negative figure around -25.6%, indicating that asset profitability improved considerably during 2021-2022 but deteriorated substantially afterward.
Moderna Inc., Financial Ratios: Reported vs. Adjusted
Adjusted Total Asset Turnover
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
2023 Calculations
1 Total asset turnover = Net product sales ÷ Total assets
= ÷ =
2 Adjusted total asset turnover = Net product sales ÷ Adjusted total assets
= ÷ =
The data presents a clear progression of the company's financial position and operational efficiency over the five-year period ending in 2023, focusing on total assets and total asset turnover.
- Total Assets
- The reported total assets experienced substantial growth from 2019 to 2022, increasing from $1.589 billion to $25.858 billion. This rapid expansion indicates significant investment or asset accumulation during this period.
- Between 2022 and 2023, there is a notable decrease in reported total assets, dropping to $18.426 billion. The adjusted total assets mirror this trend closely, with a similar magnitude of increase and subsequent decline, indicating that goodwill adjustments have minimal impact on asset valuation.
- The growth in assets from 2019 to 2021 is particularly pronounced, nearly a fifteen-fold increase, aligning with the company's likely significant scale-up phase, whereas the decline in 2023 could reflect asset disposals, impairments, or other structural changes within the company's asset base.
- Total Asset Turnover
- Total asset turnover ratios, both reported and adjusted, start extremely low in 2020 at 0.03, suggesting minimal revenue generation relative to asset size during that year.
- A dramatic increase occurs in 2021, with the ratio rising to 0.72, which remains relatively stable into 2022 at 0.71. This indicates a substantial improvement in asset utilization efficiency, with the company generating significantly more revenue per unit of asset.
- However, in 2023 this ratio decreases to 0.36, reflecting a drop in efficiency relative to previous high points. The decline corresponds with the reduction in total assets, indicating either a disproportionate decrease in revenues compared to assets or a change in business operations leading to less efficient asset use.
- Overall Insights
- The data reflects a period of rapid asset accumulation and improving operational efficiency from 2019 through 2022, followed by a contraction in both asset size and turnover efficiency in 2023. The consistent alignment between reported and adjusted figures suggests that goodwill adjustments do not materially affect the overall financial trends. The reduction in 2023 may warrant further analysis into the company’s strategic decisions or market environment leading to this shift.
Adjusted Financial Leverage
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
2023 Calculations
1 Financial leverage = Total assets ÷ Stockholders’ equity
= ÷ =
2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= ÷ =
- Total Assets
- The reported total assets exhibited substantial growth from 2019 through 2022, increasing from US$1,589 million in 2019 to a peak of US$25,858 million in 2022. However, in 2023, total assets declined to US$18,426 million. The adjusted total assets mirrored this trend closely, indicating minimal impact from goodwill adjustments on asset totals.
- Stockholders’ Equity
- Stockholders’ equity followed a similar upward trajectory, rising markedly from US$1,175 million in 2019 to US$19,123 million in 2022. In 2023, equity decreased to US$13,854 million on a reported basis, with adjusted equity slightly lower at US$13,802 million. This pattern suggests a peak in capital before a moderate reduction in the most recent year.
- Financial Leverage
- The reported financial leverage ratio demonstrated variability across the period. Starting at 1.35 in 2019, it peaked sharply at 2.86 in 2020, reflecting increased reliance on debt or liabilities relative to equity during that year. Subsequently, leverage decreased steadily to 1.74 in 2021, and further to 1.35 in 2022, stabilizing at 1.33 in 2023. The adjusted leverage ratios matched the reported ones, indicating that goodwill adjustments did not affect the leverage calculation materially.
- Overall Trends and Insights
- The data shows a strong growth phase for assets and equity from 2019 to 2022, indicating expansion and capital accumulation. The decline in both assets and equity in 2023 suggests a contraction or asset divestiture in the most recent year. The financial leverage trend indicates a temporary increase in leverage in 2020, possibly reflecting financing activity related to growth or investment, followed by deleveraging through 2023, returning to levels similar to 2019. Adjustments for goodwill have a negligible effect on the presented financial figures, confirming the robustness of the reported data.
Adjusted Return on Equity (ROE)
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
2023 Calculations
1 ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × ÷ =
2 Adjusted ROE = 100 × Net income (loss) ÷ Adjusted stockholders’ equity
= 100 × ÷ =
The financial data reveals notable fluctuations in Moderna Inc.'s stockholders' equity and return on equity (ROE) over the five-year period from 2019 to 2023.
- Stockholders’ Equity Trends
- Both reported and adjusted stockholders’ equity exhibited substantial growth from 2019 through 2022. Starting at US$1,175 million in 2019, equity approximately doubled by 2020 to US$2,561 million. The growth trajectory accelerated significantly in 2021, reaching US$14,145 million, and peaked in 2022 at US$19,123 million. However, in 2023, there was a marked decline in equity, dropping to about US$13,854 million (reported) and US$13,802 million (adjusted).
- Return on Equity (ROE) Trends
- The ROE displayed extreme volatility across the observed years. In 2019 and 2020, the company experienced negative ROE, signaling losses relative to equity, with values of approximately -43.75% and -29.17%, respectively. A significant turnaround occurred in 2021 when the ROE surged dramatically to 86.26%, suggesting highly profitable operations or exceptional gains. This strong profitability continued into 2022 but at a reduced level of 43.73%. In 2023, the ROE fell sharply back into negative territory at around -34%, indicating a return to unprofitable performance.
- Goodwill Adjustment Impact
- The minimal differences between reported and adjusted figures for both stockholders’ equity and ROE imply that goodwill has little to no impact on the equity valuation and profitability metrics presented, thereby reinforcing the reliability of the observed trends.
Overall, the data suggests a period of rapid equity accumulation and profitability beginning in 2021, followed by a notable decline in both equity base and financial returns in 2023. This volatility emphasizes the need to investigate underlying operational or market factors impacting the company's performance during the latter periods.
Adjusted Return on Assets (ROA)
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
2023 Calculations
1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × ÷ =
2 Adjusted ROA = 100 × Net income (loss) ÷ Adjusted total assets
= 100 × ÷ =
- Asset Trends
- The total assets, both reported and adjusted for goodwill, show a significant increase over the observed period from 2019 through 2022. Starting at approximately 1.59 billion US dollars at the end of 2019, assets expanded markedly, peaking at around 25.86 billion US dollars at the end of 2022. However, in 2023, a notable decline occurred, with total assets decreasing to approximately 18.4 billion US dollars. Despite this drop, the asset base in 2023 remained substantially higher than the levels observed prior to 2021.
- Return on Assets (ROA) Trends
- The return on assets demonstrates considerable volatility throughout the period. Initially negative at -32.34% in 2019, ROA improved substantially in 2020 but remained negative at -10.18%. In 2021, there was a significant positive turnaround with ROA reaching 49.46%, indicating robust profitability relative to assets that year. This positive trend continued into 2022, albeit at a reduced level of 32.34%. However, in 2023, the ROA reverted sharply to a negative value, approximately -25.6%, reflecting a reversal in profitability relative to asset base. The adjusted ROA figures closely mirror the reported values, indicating minimal impact from goodwill adjustments on this profitability metric.
- Overall Insights
- The company experienced substantial asset growth leading up to 2022, accompanied by improvements in return on assets, culminating in strong profitability in 2021 and 2022. The sharp declines in both asset base and ROA in 2023 suggest challenges affecting the firm’s asset utilization and overall profitability. The consistency between reported and adjusted figures implies that goodwill has a negligible effect on the reported financial performance indicators.