Stock Analysis on Net

Moderna Inc. (NASDAQ:MRNA)

$22.49

This company has been moved to the archive! The financial data has not been updated since November 7, 2024.

Common-Size Income Statement

Moderna Inc., common-size consolidated income statement

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net product sales
Cost of sales
Gross profit
Other revenue
Research and development
Selling, general and administrative
Income (loss) from operations
Interest income
Gain (loss) on investments
Interest expense
Other income (expense), net
Other expense, net
Income (loss) before income taxes
(Provision for) benefit from income taxes
Net income (loss)

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).

The financial data reveals several notable trends over the analyzed period, highlighting changes in profitability, cost structure, and operational expenses relative to net product sales.

Gross Profit and Cost of Sales
There is a clear downward trend in gross profit margins, which declined from 96.03% in 2020 to 29.65% in 2023. This corresponds with a significant increase in the cost of sales as a percentage of net product sales, rising from -3.97% in 2020 to -70.35% in 2023. The growing cost of sales has substantially eroded gross profits over time.
Other Revenue
Other revenue as a percentage of net product sales decreased sharply after 2020, dropping from 301.95% to between 2.65% and 4.5% in subsequent years, indicating diminishing contributions from non-core sales sources to total revenue.
Research and Development Expenses
Research and development (R&D) costs showed extreme volatility, initially exceptionally high at -685.61% in 2020, before stabilizing somewhat in later years but increasing again to -72.63% in 2023. Such irregularities may suggest fluctuations in investment or accounting recognition of R&D expenses, significantly affecting profitability relative to sales.
Selling, General and Administrative Expenses
These expenses averaged a decline post-2020 from a high of -94.19% down to a relative low of -3.21% in 2021, followed by increases to -23.22% in 2023. This pattern indicates periods of expense reduction followed by renewed increases, impacting operating efficiency.
Income from Operations
Income (loss) from operations showed improvement after 2020 losses, turning positive at 75.22% in 2021 and 51.1% in 2022; however, it reverted to a loss of -63.54% in 2023. This reversal reflects challenges in maintaining operating profitability amid rising costs and expenses.
Interest and Investment Income/Expense
Interest income experienced fluctuations but generally rose to 6.31% by 2023, while interest expense remained low but increased slightly. Gains or losses on investments were minimal and slightly negative in the recent year, suggesting limited impact on overall profitability.
Other Income and Expenses
Net other income (expense) oscillated mildly around zero with minor negative trends in the latest years, showing minimal influence on overall financial results.
Income Before Taxes and Net Income
Overall income before income taxes and net income followed patterns similar to operating income, with substantial losses in 2020, improvement in 2021 and 2022, and a return to losses in 2023. The net income margin notably dropped from a peak of 69.04% in 2021 to a significant loss of -70.66% in 2023. The (provision for) benefit from income taxes increased modestly in recent periods, reflecting taxable income fluctuations.

In summary, the data exhibits high volatility in profitability metrics, with an overall trend of declining profit margins and increasing costs and expenses relative to net product sales. Despite intermittent recoveries in operational efficiency and income, the fiscal year 2023 reflects substantial financial pressures, manifested in sharply reduced gross profit, elevated costs, increased operational losses, and a negative net income outcome.