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.

Selected Financial Data
since 2018

Microsoft Excel

Income Statement

Moderna Inc., selected items from income statement, long-term trends

US$ in millions

Microsoft Excel

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), 10-K (reporting date: 2018-12-31).

The financial data over the analyzed period reveals significant fluctuations in key performance indicators.

Product Sales
Product sales were not recorded until 2020, where a value of 200 million US dollars was noted. A substantial increase followed, reaching 17,675 million US dollars in 2021 and peaking at 18,435 million US dollars in 2022. However, in 2023 there was a notable decline to 6,671 million US dollars, indicating a sharp reduction in sales performance after two years of very strong sales growth.
Income (Loss) from Operations
The company experienced operational losses in the years 2018 to 2020, with values of -413 million, -546 million, and -763 million US dollars respectively. In 2021, there was a dramatic turnaround to an operating income of 13,296 million US dollars, followed by a decrease to 9,420 million in 2022. In 2023, the operating income again shifted to a loss of -4,239 million US dollars, reflecting a significant operational challenge or increased expenses despite previous gains.
Net Income (Loss)
Net income followed a similar trajectory to operating income. Losses were reported from 2018 through 2020, worsening from -385 million to -747 million US dollars. In 2021, net income surged to 12,202 million US dollars and declined but remained positive at 8,362 million in 2022. In 2023, net income again reversed to a loss of -4,714 million US dollars, indicating a deterioration in overall profitability.

Overall, the data depicts a pattern of initial losses, rapid growth and profitability in 2021 and 2022, followed by a sharp decline in sales and profitability in 2023. This suggests possible market, operational, or external factors impacting business performance after a period of strong financial results.


Balance Sheet: Assets

Moderna Inc., selected items from assets, long-term trends

US$ in millions

Microsoft Excel

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), 10-K (reporting date: 2018-12-31).

The financial data indicates significant fluctuations in both current assets and total assets over the period under review.

Current Assets
Current assets decreased from 1,563 million USD at the end of 2018 to 1,129 million USD by the end of 2019, marking an initial decline.
A substantial increase occurred in 2020, with current assets rising sharply to 6,298 million USD, followed by an even more pronounced growth in 2021 to 16,071 million USD.
However, from 2021 onwards, current assets have been declining, falling to 13,431 million USD in 2022 and further down to 10,325 million USD in 2023.
Total Assets
Total assets followed a similar pattern, starting at 1,962 million USD in 2018, decreasing to 1,589 million USD in 2019.
Thereafter, total assets surged considerably to 7,337 million USD in 2020 and continued to climb to 24,669 million USD in 2021.
In 2022, total assets increased slightly to 25,858 million USD, but a notable decrease to 18,426 million USD occurred in 2023.

Overall, the data reveals a trend of rapid asset growth beginning in 2020, peaking around 2021-2022, followed by a contraction in both current and total assets in 2023. This pattern suggests a period of aggressive expansion or accumulation of assets in the middle years, with subsequent consolidation or asset reduction more recently.


Balance Sheet: Liabilities and Stockholders’ Equity

Moderna Inc., selected items from liabilities and stockholders’ equity, long-term trends

US$ in millions

Microsoft Excel

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), 10-K (reporting date: 2018-12-31).

The financial data reveals notable fluctuations across several key balance sheet items from 2018 to 2023. The analysis focuses on current liabilities, total liabilities, financing lease liabilities, and stockholders’ equity.

Current liabilities
Current liabilities showed a significant increase starting in 2020, rising sharply from US$143 million in 2019 to US$4,389 million in 2020. This upward trend continued, peaking at US$9,128 million in 2021, followed by a marked reduction in subsequent years, with values dropping to US$4,923 million in 2022 and further down to US$3,015 million in 2023. This pattern indicates a period of elevated short-term obligations beginning in 2020 which were subsequently managed downwards.
Total liabilities
Total liabilities closely mirror the trend in current liabilities, escalating sharply from US$415 million in 2019 to US$4,775 million in 2020 and reaching a peak of US$10,524 million in 2021. Following this peak, total liabilities decreased noticeably to US$6,735 million in 2022 and further to US$4,572 million in 2023. This progression suggests an increase in both short-term and long-term obligations during 2020-2021, with a resolution phase thereafter.
Financing lease liabilities
Financing lease liabilities demonstrated a rising trend from US$39 million in 2019 to US$134 million in 2020, followed by a substantial jump to US$764 million in 2021 and peaking at US$1,073 million in 2022. In 2023, these liabilities declined to US$575 million. The pattern suggests increased capital or lease commitments peaking around 2021-2022, with some reduction in subsequent year.
Stockholders’ equity
Stockholders’ equity exhibited considerable variability, starting at US$1,530 million in 2018, declining to US$1,175 million in 2019, and then increasing sharply to US$2,561 million in 2020. A dramatic surge occurred in 2021 with equity rising to US$14,145 million, followed by an additional increase to US$19,123 million in 2022. However, 2023 saw a notable decline to US$13,854 million. This indicates a period of strong equity growth from 2020 to 2022, possibly reflecting profitability, capital raises, or asset revaluations, followed by a partial reduction in the most recent year.

Overall, the data reflects a significant expansion in liabilities, particularly between 2020 and 2021, accompanied by substantial growth in equity during the same period. The subsequent decrease in liabilities and equity in 2023 indicates a possible deleveraging or capital structure adjustment phase. Financing lease liabilities contributed notably to the liability increases, peaking in 2022 before declining. The company appears to have undergone considerable financial changes over these years, marked by expansion followed by consolidation or restructuring initiatives.


Cash Flow Statement

Moderna Inc., selected items from cash flow statement, long-term trends

US$ in millions

Microsoft Excel

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), 10-K (reporting date: 2018-12-31).

Operating Activities
Net cash provided by (used in) operating activities indicates a significant shift over the periods analyzed. Initially, the company experienced negative cash flow from operating activities in 2018 and 2019, with values of -331 million and -459 million US dollars, respectively. However, a strong positive turnaround is observed in 2020, with net cash inflow rising sharply to 2,027 million US dollars. This upward trend continued markedly into 2021, peaking at 13,620 million US dollars.
In 2022, net cash from operations declined markedly to 4,981 million US dollars but remained positive. By 2023, the figure reverted to a negative net cash flow of -3,118 million US dollars, indicating potential operational challenges or changes in working capital components during this latter period.
Investing Activities
Net cash used in investing activities has consistently been negative for most of the periods, reflecting ongoing investments or asset purchases. It started at -372 million US dollars in 2018 and decreased sharply in 2020 to -1,672 million. The most considerable cash outflow occurred in 2021, at -8,523 million US dollars.
In 2022, the cash outflow reduced to -5,176 million US dollars, showing a moderation in investing spending. Notably, in 2023, there was a reversal to a positive net cash flow of 4,206 million US dollars from investing activities, suggesting divestitures, asset sales, or reduced investment expenditures.
Financing Activities
Cash flows from financing activities demonstrate variability without a consistent trend. Beginning with a substantial positive inflow of 1,227 million US dollars in 2018, the cash flow sharply decreased to 51 million in 2019, increased again to 2,033 million in 2020.
Following 2020, financing cash flows turned negative and fluctuated as -873 million in 2021, -3,448 million in 2022, and -1,377 million in 2023. This shift indicates the company has been increasingly utilizing cash for financing repayments, share repurchases, dividend payments, or other financing outflows in the last three years.
Overall Analysis
The company experienced a transition from negative to highly positive operating cash flows between 2019 and 2021, followed by a decline and eventual negative cash flow in 2023. Investing activities show sustained cash outflows due to investments until 2022, with a notable positive inflow in 2023. Financing activities show initial inflows but transitioned to consistent outflows from 2021 onward. This pattern suggests evolving operational performance, fluctuating investment strategies, and changes in the financing structure over these years.

Per Share Data

Moderna Inc., selected data per share, long-term trends

US$

Microsoft Excel

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), 10-K (reporting date: 2018-12-31).

1, 2, 3 Data adjusted for splits and stock dividends.

The analysis of the earnings per share (EPS) data over the period from 2018 to 2023 reveals significant fluctuations and notable shifts in financial performance. The basic and diluted EPS metrics follow an almost identical trajectory, indicating a consistency between these two profit indicators.

2018 to 2020
During the initial three-year span, both basic and diluted EPS were negative, highlighting periods of losses. The values started at -4.95 USD in 2018 and showed an improvement to -1.55 USD in 2019, but then slightly declined again to -1.96 USD in 2020. This pattern suggests initial financial struggles with some improvements followed by a minor setback in 2020.
2021
A dramatic turnaround is observed in 2021, where the basic EPS jumps sharply to 30.31 USD and diluted EPS to 28.29 USD. This significant positive swing reflects a remarkable period of profitability, which could be attributed to operational improvements, product successes, or favorable market conditions during that year.
2022
While still positive, both EPS metrics declined from the previous year's peak. Basic EPS decreased to 21.26 USD and diluted EPS to 20.12 USD, indicating a contraction in profitability compared to 2021. Despite the decrease, the earnings remained comfortably profitable compared to the earlier years.
2023
The year 2023 experienced a reversal back to negative territory, with both basic and diluted EPS reported at -12.33 USD. This downturn signals substantial losses and a potential challenge in sustaining the profitability achieved in 2021 and 2022.
Dividend Payments
Throughout the six-year period, no dividends per share were declared, pointing to a possible strategy of reinvestment of earnings for growth or a focus on stabilizing financial health rather than shareholder distributions.

Overall, the EPS trends illustrate a volatile financial performance with pronounced profitability in the middle of the observed period, followed by a sharp decline. This pattern warrants further investigation into underlying causes such as market conditions, product pipeline changes, or one-time events influencing earnings.