MRNA Moderna, Inc. - Common Stock
$47,42
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 1, 2026
Phạm vi 52 tuần
$22–$60
67% of range
Đánh giá của nhà phân tích
HOLD
30 analysts
Mục tiêu giá
$43
P/E (TTM)
-4.1
ROE
-31.3%
Biên lợi nhuận ròng
-145.2%
MRNA Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$47.42
Vốn Hóa
$11.62B
P/E (TTM)
-4.1
EPS (TTM)
$-7.26
Doanh thu (TTM)
$1.94B
Tỷ suất cổ tức
—
ROE
-31.3%
D/E Nợ/Vốn chủ sở hữu
0.1
Phạm vi 52 tuần
$22 – $60
MRNA Biểu đồ giá cổ phiếu OHLCV hàng ngày với các chỉ số kỹ thuật — di chuyển, phóng to và tùy chỉnh chế độ xem của bạn
Configure
Hiệu suất 10 năm Xu hướng Doanh thu, Lợi nhuận ròng, Biên lợi nhuận và EPS
Doanh thu & Lợi nhuận ròng
$1.94B
2017-12-31
→
2025-12-31
EPS
$-7.26
2019-12-31
→
2025-12-31
Dòng tiền tự do
$-2.06B
2019-12-31
→
2025-12-31
Biên lợi nhuận
-145.2%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
MRNA
Trung vị ngành
P/E (TTM)
-4.1
18.2
P/S (TTM)
6.0
8.3
P/B
1.3
6.1
EV / EBITDA
-3.4
—
Price / FCF (Giá / FCF)
-5.6
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
MRNA
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
-158.1%
—
Net Profit Margin (Biên lợi nhuận ròng)
-145.2%
8.7%
ROA
-21.3%
3.3%
ROE
-31.3%
12.3%
ROIC
-33.9%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
MRNA
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.1
8.7
Current Ratio (Tỷ số thanh toán hiện hành)
3.3
3.6
Quick Ratio (Tỷ lệ thanh toán nhanh)
1.4
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
MRNA
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-39.9%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-53.4%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
19.3%
—
Hiệu quả sử dụng vốn Vòng quay tài sản, vòng quay hàng tồn kho, vòng quay khoản phải thu
Chỉ Số
Xu hướng 5 năm
MRNA
Trung vị ngành
MRNA Sự đồng thuận của nhà phân tích Ý kiến phân tích lạc quan và bi quan, mục tiêu giá 12 tháng, tiềm năng tăng giá
GIỮ
30 nhà phân tích
- Mua mạnh 2 6,7%
- Mua 7 23,3%
- Giữ 18 60,0%
- Bán 2 6,7%
- Bán mạnh 1 3,3%
Mục tiêu giá 12 tháng
19 nhà phân tích · 2026-05-20
Trung vị
$45.00
Bây giờ
$47.42
Thấp
$21.00
Cao
$69.00
Mục tiêu trung vị
$45.00
-5,1%
Mục tiêu trung bình
$43.37
-8,5%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
Bất ngờ trung bình
0.89%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-3.40 | $-4.04 | 0.64% |
| Ngày 31 tháng 12 năm 2025 | $-2.11 | $-2.70 | 0.59% |
| Ngày 30 tháng 9 năm 2025 | $-0.51 | $-2.15 | 1.6% |
| Ngày 30 tháng 6 năm 2025 | $-2.13 | $-3.03 | 0.90% |
| Ngày 31 tháng 3 năm 2025 | $-2.52 | $-3.20 | 0.68% |
So sánh ngang hàng Các chỉ số chính so với các công ty cùng ngành
| Mã CK | Vốn Hóa | P/E | Doanh thu YoY | Biên Lợi Nhuận Ròng | ROE | Biên lợi nhuận gộp |
|---|---|---|---|---|---|---|
| MRNA | $11.62B | -4.1 | -39.9% | -145.2% | -31.3% | — |
| BIIB | $25.84B | 20.0 | 2.2% | 13.1% | 7.2% | — |
| UTHR | $21.27B | 17.5 | 10.6% | 41.9% | 18.7% | 87.9% |
| INSM | $37.29B | -27.1 | 66.7% | -210.5% | -128.4% | — |
| INCY | $19.60B | 15.4 | 21.2% | 25.0% | 27.6% | — |
| NBIX | $14.20B | 30.4 | 21.4% | 16.7% | 16.1% | — |
| SMMT | $13.56B | -12.1 | — | — | -235.1% | — |
| BBIO | $14.90B | -20.2 | 126.3% | -146.0% | 41.2% | — |
| EXEL | $11.44B | 15.7 | 7.0% | 33.7% | 37.3% | — |
| IONS | $12.92B | -33.2 | — | — | -68.1% | — |
| MDGL | $13.30B | -45.3 | 432.1% | -30.1% | -44.4% | — |
Các chỉ số Cơ bản Đầy đủ Tất cả các chỉ số theo năm — báo cáo kết quả hoạt động kinh doanh, bảng cân đối kế toán, báo cáo lưu chuyển tiền tệ
Báo cáo kết quả hoạt động kinh doanh 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.94B | $3.24B | $6.85B | $19.26B | $18.47B | $803M | $60M | $135M | $206M | |
| Cost of Revenue | $868M | $1.46B | $4.69B | $5.42B | $2.62B | $8M | $0 | $0 | · | |
| R&D Expense | $3.13B | $4.54B | $4.84B | $3.29B | $1.99B | $1.37B | $496M | $454M | $410M | |
| SG&A Expense | $1.02B | $1.17B | $1.55B | $1.13B | $567M | $188M | $110M | $94M | $65M | |
| Operating Expenses | $5.02B | $7.18B | $11.09B | $9.84B | $5.17B | $1.57B | $606M | $548M | $475M | |
| Operating Income | $-3.07B | $-3.94B | $-4.24B | $9.42B | $13.30B | $-763M | $-546M | $-413M | $-269M | |
| Interest Income | $314M | $425M | $421M | $200M | $18M | $25M | $39M | $27M | $15M | |
| Other Non-op | $-8M | $-87M | $-124M | $-45M | $-29M | $-6M | $-8M | $2M | $-2M | |
| Pretax Income | $-2.77B | $-3.61B | $-3.94B | $9.57B | $13.29B | $-744M | $-515M | $-384M | $-256M | |
| Income Tax | $54M | $-46M | $772M | $1.21B | $1.08B | $3M | $-1M | $326.0K | $-80.0K | |
| Net Income | $-2.82B | $-3.56B | $-4.71B | $8.36B | $12.20B | $-747M | $-514M | $-385M | $-256M | |
| EPS (Basic) | $-7.26 | $-9.28 | $-12.33 | $21.26 | $30.31 | $-1.96 | $-1.55 | · | · | |
| EPS (Diluted) | $-7.26 | $-9.28 | $-12.33 | $20.12 | $28.29 | $-1.96 | $-1.55 | · | · | |
| Shares (Basic) | 389,000,000 | 384,000,000 | 382,000,000 | 394,000,000 | 403,000,000 | 381,000,000 | 331,000,000 | · | · | |
| Shares (Diluted) | 389,000,000 | 384,000,000 | 382,000,000 | 416,000,000 | 431,000,000 | 381,000,000 | 331,000,000 | · | · | |
| EBITDA | $-2.86B | $-3.76B | $-3.62B | $9.77B | $13.53B | $-732M | $-515M | · | · |
Bảng cân đối kế toán 28
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2.60B | $1.93B | $2.91B | $3.21B | $6.85B | $2.62B | $236M | $658M | $135M | |
| Receivables | $184M | $358M | $892M | $1.39B | $3.17B | $1.39B | $5M | $12M | $12M | |
| Inventory | $153M | $117M | $202M | $949M | $1.44B | $47M | $0 | · | · | |
| Prepaid Expense | $408M | $599M | $627M | $1.20B | $728M | $252M | $19M | $28M | $13M | |
| Other Current Assets | $45M | $58M | $88M | $44M | $26M | $11M | · | · | · | |
| Current Assets | $6.54B | $8.10B | $10.32B | $13.43B | $16.07B | $6.30B | $1.13B | $1.56B | $783M | |
| PP&E (Net) | · | · | · | · | · | · | · | $212M | $139M | |
| PP&E (Gross) | · | · | · | · | · | · | · | $276M | $187M | |
| Accum. Depreciation | · | · | · | · | · | · | · | $64M | $48M | |
| Goodwill | $52M | $52M | $52M | $0 | · | · | · | · | · | |
| Intangibles | $45M | $40M | $44M | $0 | · | · | · | · | · | |
| Other Non-current Assets | $605M | $594M | $766M | $988M | $46M | $2M | $2M | $3M | $5M | |
| Total Assets | $12.34B | $14.14B | $18.43B | $25.86B | $24.67B | $7.34B | $1.59B | $1.96B | $1.08B | |
| Accounts Payable | $317M | $405M | $520M | $487M | $302M | $18M | $7M | $31M | $21M | |
| Accrued Liabilities | $1.39B | $1.43B | $1.80B | $2.10B | $1.47B | $470M | $68M | $79M | $73M | |
| Current Liabilities | $1.99B | $2.21B | $3.02B | $4.92B | $9.13B | $4.39B | $143M | $223M | $191M | |
| Capital Leases | $653M | $671M | $643M | $92M | $106M | $97M | $94M | · | · | |
| Deferred Tax | $249M | $231M | $235M | · | · | · | · | · | · | |
| Other Non-current Liabilities | $285M | $267M | $256M | $135M | $76M | $3M | $138.0K | $258.0K | $2M | |
| Total Liabilities | $3.69B | $3.24B | $4.57B | $6.74B | $10.52B | $4.78B | $415M | $432M | $459M | |
| Total Debt | $590M | · | · | · | · | · | · | · | · | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $34.0K | $33.0K | $6.0K | |
| Paid-in Capital | $1.38B | $866M | $371M | $1.17B | $4.21B | $4.80B | $2.67B | $2.54B | $72M | |
| Retained Earnings | $7.22B | $10.04B | $13.61B | $18.32B | $9.96B | $-2.24B | $-1.50B | $-1.01B | $-622M | |
| AOCI | $45M | $-10M | $-123M | $-370M | $-24M | $3M | $2M | $-1M | $-1M | |
| Stockholders' Equity | $8.65B | $10.90B | $13.85B | $19.12B | $14.14B | $2.56B | $1.18B | $1.53B | $-551M | |
| Liabilities + Equity | $12.34B | $14.14B | $18.43B | $25.86B | $24.67B | $7.34B | $1.59B | $1.96B | $1.08B | |
| Shares Outstanding | 394,000,000 | 386,000,000 | 382,000,000 | 385,000,000 | 403,000,000 | 399,000,000 | 336,536,985 | 328,798,904 | 65,206,999 |
Dòng tiền 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $211M | $185M | $617M | $348M | $232M | $31M | $31M | $25M | $21M | |
| Stock-based Comp | $483M | $429M | $305M | $226M | $142M | $93M | $81M | $73M | $40M | |
| Deferred Tax | $10M | $-1M | $901M | $-578M | $-296M | $0 | $-1M | $0 | $0 | |
| Other Non-cash | $245M | $-56M | $-227M | $-3.38B | $1.34B | $2.65B | $-56M | · | · | |
| Operating Cash Flow | $-1.87B | $-3.00B | $-3.12B | $4.98B | $13.62B | $2.03B | $-459M | $-331M | $-331M | |
| CapEx | $192M | $1.05B | $707M | $400M | $284M | $68M | $32M | $106M | $58M | |
| Investing Cash Flow | $1.95B | $1.95B | $4.21B | $-5.18B | $-8.52B | $-1.67B | $-15M | $-373M | $417M | |
| Stock Issued | · | · | · | $0 | $0 | $1.85B | $0 | $563M | · | |
| Stock Repurchased | $2M | $0 | $1.15B | $3.33B | $857M | $0 | $0 | · | · | |
| Net Stock Activity | $-2M | $0 | $-1.15B | $-3.33B | $-857M | $1.85B | · | · | · | |
| Financing Cash Flow | $593M | $56M | $-1.38B | $-3.45B | $-873M | $2.03B | $52M | $1.23B | $168.0K | |
| Net Change in Cash | $668M | $-999M | $-289M | $-3.64B | $4.22B | $2.39B | $-422M | $523M | $86M | |
| Taxes Paid | $26M | $197M | $-357M | $2.73B | $480M | $1M | $0 | $294.0K | $398.0K | |
| Free Cash Flow | $-2.06B | $-4.05B | $-3.83B | $4.58B | $13.34B | $1.96B | $-491M | · | · |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -158.1% | -121.9% | -61.9% | 48.9% | 72.0% | -95.0% | -906.4% | · | · | |
| Net Margin | -145.2% | -110.0% | -68.8% | 43.4% | 66.1% | -93.0% | -853.7% | · | · | |
| Pretax Margin | -142.4% | -111.5% | -57.6% | 49.7% | 71.9% | -92.7% | -854.9% | · | · | |
| EBITDA Margin | -147.3% | -116.2% | -52.9% | 50.7% | 73.2% | -91.1% | -854.9% | · | · | |
| ROA | -21.3% | -21.9% | -21.3% | 33.1% | 76.2% | -16.7% | -28.5% | · | · | |
| ROE | -31.3% | -31.2% | -34.5% | 45.1% | 100.6% | -28.1% | -42.4% | · | · | |
| ROIC | -33.9% | -35.7% | -36.6% | 43.0% | 86.3% | -29.9% | -46.4% | · | · |
Thanh khoản & Khả năng thanh toán 4
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.3 | 3.7 | 3.4 | 2.7 | 1.8 | 1.4 | 7.9 | · | · | |
| Quick Ratio | 1.4 | 1.0 | 1.3 | 0.9 | 1.1 | 0.9 | 1.7 | · | · | |
| Debt / Equity | 0.1 | · | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.1 | · | · | · | · | · | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.2 | 0.3 | 0.8 | 1.2 | 0.2 | 0.0 | · | · | |
| Inventory Turnover | 6.4 | 9.2 | 8.2 | 4.5 | 3.5 | 0.3 | · | · | · | |
| Receivables Turnover | 7.2 | 5.2 | 6.0 | 8.4 | 8.1 | 1.2 | 8.6 | · | · |
Tỷ lệ tăng trưởng 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -39.9% | -52.8% | -64.5% | 4.3% | 2200.2% | · | · | · | · | |
| Revenue CAGR 3Y | -53.4% | -44.0% | 104.3% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 19.3% | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | -28.9% | · | · | · | · | · | |
| Net Income YoY | · | · | · | -31.5% | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.94B | $3.24B | $6.85B | $19.26B | $18.47B | $803M | $60M | $135M | · | |
| Net Income TTM | $-2.82B | $-3.56B | $-4.71B | $8.36B | $12.20B | $-747M | $-514M | $-385M | · | |
| Market Cap | $11.62B | $16.05B | $37.99B | $69.15B | $102.35B | $41.66B | $6.58B | · | · | |
| Enterprise Value | $9.61B | · | · | · | · | · | · | · | · | |
| P/E | -4.1 | -4.5 | -8.1 | 8.9 | 9.0 | -53.3 | -12.6 | · | · | |
| P/S | 6.0 | 5.0 | 5.5 | 3.6 | 5.5 | 51.9 | 109.7 | · | · | |
| P/B | 1.3 | 1.5 | 2.7 | 3.6 | 7.2 | 16.3 | 5.6 | · | · | |
| P / Tangible Book | 1.4 | 1.5 | 2.8 | 3.6 | 7.2 | 16.3 | · | · | · | |
| P / Cash Flow | -6.2 | -5.3 | -12.2 | 13.9 | 7.5 | 20.6 | -14.3 | · | · | |
| P / FCF | -5.6 | -4.0 | -9.9 | 15.1 | 7.7 | 21.3 | -13.4 | · | · | |
| EV / EBITDA | -3.4 | · | · | · | · | · | · | · | · | |
| EV / FCF | -4.7 | · | · | · | · | · | · | · | · | |
| EV / Revenue | 4.9 | · | · | · | · | · | · | · | · | |
| Earnings Yield | -24.6% | -22.3% | -12.4% | 11.2% | 11.1% | -1.9% | -7.9% | · | · |
Báo cáo kết quả hoạt động kinh doanh 16
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $389M | $678M | $1.02B | $142M | $108M | $966M | $1.86B | $241M | $167M | $2.81B | $1.83B | $344M | $1.86B | $5.08B | $3.36B | $4.75B | |
| Cost of Revenue | $955M | $452M | $207M | $119M | $90M | $739M | $514M | $115M | $96M | $929M | $2.24B | $731M | $792M | $1.92B | $1.10B | $1.38B | |
| R&D Expense | $649M | $775M | $801M | $700M | $856M | $1.12B | $1.14B | $1.22B | $1.06B | $1.41B | $1.16B | $1.15B | $1.13B | $1.21B | $820M | $710M | |
| SG&A Expense | $173M | $308M | $268M | $230M | $212M | $351M | $281M | $268M | $274M | $470M | $442M | $332M | $305M | $375M | $278M | $211M | |
| Operating Expenses | $1.78B | $1.53B | $1.28B | $1.05B | $1.16B | $2.21B | $1.93B | $1.60B | $1.43B | $2.81B | $3.84B | $2.21B | $2.23B | $3.50B | $2.20B | $2.30B | |
| Operating Income | $-1.39B | $-857M | $-260M | $-907M | $-1.05B | $-1.25B | $-70M | $-1.36B | $-1.27B | $6M | $-2.01B | $-1.87B | $-366M | $1.58B | $1.17B | $2.45B | |
| Interest Income | $72M | $70M | $73M | $81M | $90M | $91M | $103M | $111M | $120M | $103M | $105M | $104M | $109M | $87M | $58M | $40M | |
| Other Non-op | $-18M | $-12M | $0 | $8M | $-4M | $-29M | $-12M | $-27M | $-19M | $-39M | $-51M | $14M | $-48M | $-12M | $-7M | $-13M | |
| Pretax Income | $-1.33B | $-799M | $-187M | $-818M | $-964M | $-1.18B | $21M | $-1.28B | $-1.17B | $70M | $-1.96B | $-1.75B | $-305M | $1.66B | $1.22B | $2.47B | |
| Income Tax | $9M | $27M | $13M | $7M | $7M | $-64M | $8M | $0 | $10M | $-147M | $1.67B | $-369M | $-384M | $190M | $174M | $277M | |
| Net Income | $-1.34B | $-826M | $-200M | $-825M | $-971M | $-1.12B | $13M | $-1.28B | $-1.18B | $217M | $-3.63B | $-1.38B | $79M | $1.47B | $1.04B | $2.20B | |
| EPS (Basic) | $-3.40 | $-2.10 | $-0.51 | $-2.13 | $-2.52 | $-2.91 | $0.03 | $-3.33 | $-3.07 | $0.62 | $-9.53 | $-3.62 | $0.20 | $3.95 | $2.67 | $5.55 | |
| EPS (Diluted) | $-3.40 | $-2.10 | $-0.51 | $-2.13 | $-2.52 | $-2.91 | $0.03 | $-3.33 | $-3.07 | $0.63 | $-9.53 | $-3.62 | $0.19 | $3.77 | $2.53 | $5.24 | |
| Shares (Basic) | 395,000,000 | -775,000,000 | 390,000,000 | 388,000,000 | 386,000,000 | -767,000,000 | 385,000,000 | 384,000,000 | 382,000,000 | -766,000,000 | 381,000,000 | 381,000,000 | 386,000,000 | -794,000,000 | 390,000,000 | 396,000,000 | |
| Shares (Diluted) | 395,000,000 | -775,000,000 | 390,000,000 | 388,000,000 | 386,000,000 | -781,000,000 | 399,000,000 | 384,000,000 | 382,000,000 | -785,000,000 | 381,000,000 | 381,000,000 | 405,000,000 | -841,000,000 | 412,000,000 | 419,000,000 | |
| EBITDA | $-1.33B | · | $-209M | $-851M | $-1.01B | · | $-19M | $-1.32B | $-1.23B | · | $-1.77B | $-1.78B | $-288M | · | $1.28B | $2.52B |
Bảng cân đối kế toán 25
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.91B | $2.60B | $1.13B | $1.28B | $1.62B | $1.93B | $1.64B | $2.48B | $2.05B | $2.91B | $2.93B | $3.80B | $3.44B | $3.21B | $3.03B | $2.87B | |
| Receivables | $71M | $184M | $1.05B | $36M | $78M | $358M | $1.56B | $163M | $137M | · | $1.87B | $232M | $1.11B | · | $2.69B | $2.69B | |
| Inventory | $146M | $153M | $332M | $240M | $128M | $117M | $412M | $399M | $295M | · | $487M | $715M | $732M | · | $2.08B | $1.92B | |
| Prepaid Expense | $348M | $408M | $716M | $764M | $585M | $599M | $823M | $611M | $645M | · | $873M | $1.19B | $1.35B | · | $1.18B | $1.05B | |
| Other Current Assets | $51M | $45M | $56M | $57M | $69M | $58M | $46M | $31M | $68M | · | $96M | $53M | $64M | · | $85M | $76M | |
| Current Assets | $5.77B | $6.54B | $6.60B | $6.17B | $6.77B | $8.10B | $9.67B | $9.66B | $9.60B | · | $10.80B | $10.60B | $12.12B | · | $14.30B | $13.56B | |
| Goodwill | $52M | $52M | $52M | $52M | $52M | $52M | $52M | $52M | $52M | · | $52M | $52M | $52M | · | · | · | |
| Intangibles | $116M | $45M | $47M | $48M | $49M | $40M | $41M | $42M | $43M | · | $45M | $46M | $48M | · | · | · | |
| Other Non-current Assets | $675M | $605M | $530M | $546M | $556M | $594M | $556M | $641M | $650M | · | $661M | $1.29B | $1.16B | · | $38M | $75M | |
| Total Assets | $11.49B | $12.34B | $12.13B | $12.01B | $12.70B | $14.14B | $15.80B | $15.68B | $16.73B | · | $19.45B | $21.88B | $24.12B | · | $26.06B | $26.04B | |
| Accounts Payable | $161M | $317M | $267M | $175M | $226M | $405M | $373M | $279M | $183M | · | $494M | $310M | $389M | · | $330M | $181M | |
| Accrued Liabilities | $1.91B | $1.39B | $1.18B | $987M | $1.00B | $1.43B | $1.38B | $1.33B | $1.40B | · | $2.22B | $1.49B | $1.61B | · | $1.86B | $1.78B | |
| Current Liabilities | $2.40B | $1.99B | $1.68B | $1.57B | $1.60B | $2.21B | $2.20B | $2.36B | $2.38B | · | $4.38B | $3.12B | $3.50B | · | $6.81B | $6.81B | |
| Capital Leases | $645M | $653M | $660M | $666M | $667M | $671M | $679M | $668M | $637M | · | $697M | $104M | $96M | · | $79M | $87M | |
| Deferred Tax | $253M | $249M | $239M | $237M | $234M | $231M | $241M | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $283M | $285M | $281M | $276M | $274M | $267M | $276M | $266M | $262M | · | $172M | $173M | $163M | · | $81M | $113M | |
| Total Liabilities | $4.08B | $3.69B | $2.81B | $2.61B | $2.64B | $3.24B | $3.88B | $3.97B | $3.91B | · | $6.00B | $4.93B | $5.26B | · | $8.06B | $8.06B | |
| Total Debt | $590M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | $0 | $0 | $0 | · | $0 | $0 | |
| Paid-in Capital | $1.50B | $1.38B | $1.25B | $1.13B | $982M | $866M | $751M | $631M | $487M | · | $277M | $193M | $731M | · | $1.49B | $2.41B | |
| Retained Earnings | $5.88B | $7.22B | $8.05B | $8.25B | $9.07B | $10.04B | $11.16B | $11.15B | $12.43B | · | $13.39B | $17.02B | $18.40B | · | $16.86B | $15.81B | |
| AOCI | $25M | $45M | $27M | $23M | $10M | $-10M | $11M | $-71M | $-101M | · | $-211M | $-263M | $-267M | · | $-351M | $-240M | |
| Stockholders' Equity | $7.41B | $8.65B | $9.33B | $9.40B | $10.07B | $10.90B | $11.93B | $11.71B | $12.82B | $13.85B | $13.46B | $16.95B | $18.86B | $19.12B | $17.99B | $17.98B | |
| Liabilities + Equity | $11.49B | $12.34B | $12.13B | $12.01B | $12.70B | $14.14B | $15.80B | $15.68B | $16.73B | · | $19.45B | $21.88B | $24.12B | · | $26.06B | $26.04B | |
| Shares Outstanding | 397,000,000 | 394,000,000 | 391,000,000 | 389,000,000 | 387,000,000 | 386,000,000 | 385,000,000 | 384,000,000 | 383,000,000 | 382,000,000 | 381,000,000 | 381,000,000 | 384,000,000 | 385,000,000 | 387,000,000 | 392,000,000 |
Dòng tiền 12
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $56M | $66M | $51M | $56M | $38M | $59M | $51M | $40M | $35M | $203M | $246M | $90M | $78M | $80M | $113M | $76M | |
| Stock-based Comp | $104M | $113M | $125M | $130M | $115M | $104M | $112M | $112M | $101M | $79M | $77M | $74M | $75M | $62M | $70M | $50M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | $-105M | $-97M | $-230M | |
| Other Non-cash | $553M | · | · | · | $-219M | · | · | · | $50M | · | · | · | $-1.46B | · | · | · | |
| Operating Cash Flow | $-630M | $930M | $-847M | $-919M | $-1.04B | $825M | $-1.57B | $-1.27B | $-989M | $622M | $-1.60B | $-915M | $-1.23B | $1.66B | $252M | $304M | |
| CapEx | $62M | $39M | $33M | $3M | $117M | $522M | $151M | $182M | $196M | $220M | $140M | $234M | $113M | $92M | $89M | $87M | |
| Investing Cash Flow | $-76M | $-48M | $700M | $564M | $730M | $-539M | $721M | $1.65B | $118M | $-538M | $789M | $1.94B | $2.01B | $-1.05B | $945M | $-1.15B | |
| Stock Repurchased | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $-1M | $628M | $526M | $402M | $1.01B | $1.30B | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $0 | · | · | · | $-526M | · | · | · | |
| Financing Cash Flow | $17M | $581M | $-1M | $9M | $4M | $-3M | $11M | $34M | $14M | $-109M | $-58M | $-668M | $-542M | $-438M | $-1.04B | $-1.33B | |
| Net Change in Cash | $-688M | $1.46B | $-147M | $-345M | $-303M | $282M | $-833M | $409M | $-857M | $-25M | $-869M | $361M | $244M | $176M | $156M | $-2.17B | |
| Free Cash Flow | $-692M | · | · | · | $-1.15B | · | · | · | $-1.19B | · | · | · | $-1.34B | · | · | · |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -356.8% | · | -25.6% | -638.7% | -972.2% | · | -3.8% | -565.6% | -758.1% | · | -109.9% | -542.7% | -19.7% | · | 34.7% | 51.5% | |
| Net Margin | -345.2% | · | -19.7% | -581.0% | -899.1% | · | 0.70% | -530.7% | -703.6% | · | -198.2% | -401.2% | 4.2% | · | 31.0% | 46.3% | |
| Pretax Margin | -342.9% | · | -18.4% | -576.1% | -892.6% | · | 1.1% | -530.7% | -697.6% | · | -106.9% | -508.4% | -16.4% | · | 36.2% | 52.1% | |
| EBITDA Margin | -342.4% | · | -20.6% | -599.3% | -937.0% | · | -1.0% | -549.0% | -737.1% | · | -96.5% | -516.6% | -15.5% | · | 38.0% | 53.1% | |
| ROA | -11.1% | · | -1.4% | -6.0% | -6.6% | · | 0.07% | -6.8% | -5.8% | · | -16.0% | -5.8% | 0.31% | · | 4.4% | 10.4% | |
| ROE | -15.4% | · | -1.9% | -7.8% | -8.5% | · | 0.10% | -8.9% | -7.4% | · | -23.1% | -7.9% | 0.44% | · | 7.4% | 17.8% | |
| ROIC | -17.5% | · | -3.0% | -9.7% | -10.5% | · | -0.36% | -11.6% | -10.0% | · | -27.7% | -8.7% | 0.50% | · | 5.5% | 12.1% |
Thanh khoản & Khả năng thanh toán 4
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.4 | · | 3.9 | 3.9 | 4.2 | · | 4.4 | 4.1 | 4.0 | · | 2.5 | 3.4 | 3.5 | · | 2.1 | 2.0 | |
| Quick Ratio | 0.8 | · | 1.3 | 0.8 | 1.1 | · | 1.5 | 1.1 | 0.9 | · | 1.1 | 1.3 | 1.3 | · | 0.8 | 0.8 | |
| Debt / Equity | 0.1 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.1 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.1 | 0.0 | 0.0 | · | 0.1 | 0.0 | 0.0 | · | 0.1 | 0.0 | 0.1 | · | 0.1 | 0.2 | |
| Inventory Turnover | 7.0 | · | 0.6 | 0.4 | 0.4 | · | 1.1 | 0.2 | 0.2 | · | 1.7 | 0.6 | 0.6 | · | 0.7 | 1.1 | |
| Receivables Turnover | 5.2 | · | 0.8 | 1.4 | 1.0 | · | 1.1 | 1.2 | 0.3 | · | 0.8 | 0.2 | 0.9 | · | 1.2 | 2.0 |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.66B | · | $3.13B | $2.35B | $2.38B | · | $4.10B | $2.58B | $4.20B | · | $7.40B | $10.32B | $16.04B | · | $19.15B | $20.14B | |
| Net Income TTM | $-3.34B | · | $-1.98B | $-3.06B | $-3.41B | · | $-6.07B | $-7.46B | $-6.11B | · | $-3.89B | $1.94B | $6.98B | · | $10.23B | $11.97B | |
| Market Cap | $20.17B | · | $10.10B | $10.73B | $10.97B | · | $25.73B | $45.60B | $40.81B | · | $39.35B | $46.29B | $58.97B | · | $45.76B | $56.00B | |
| Enterprise Value | $18.85B | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | -5.9 | · | -5.0 | -3.5 | -3.2 | · | -4.2 | -6.1 | -6.6 | · | -9.9 | 28.0 | 9.3 | · | 4.9 | 5.1 | |
| P/S | 12.2 | · | 3.2 | 4.6 | 4.6 | · | 6.3 | 17.7 | 9.7 | · | 5.3 | 4.5 | 3.7 | · | 2.4 | 2.8 | |
| P/B | 2.7 | · | 1.1 | 1.1 | 1.1 | · | 2.2 | 3.9 | 3.2 | · | 2.9 | 2.7 | 3.1 | · | 2.5 | 3.1 | |
| P / Tangible Book | 2.8 | · | 1.1 | 1.2 | 1.1 | · | 2.2 | 3.9 | 3.2 | · | 2.9 | 2.7 | 3.1 | · | 2.5 | 3.1 | |
| P / Cash Flow | -32.0 | · | · | · | -10.6 | · | · | · | -41.3 | · | · | · | -48.1 | · | · | · | |
| P / FCF | -29.1 | · | · | · | -9.5 | · | · | · | -34.4 | · | · | · | -44.1 | · | · | · | |
| EV / EBITDA | -14.2 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | -27.2 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 11.4 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -16.9% | · | -19.9% | -28.8% | -31.4% | · | -23.8% | -16.5% | -15.0% | · | -10.1% | 3.6% | 10.8% | · | 20.3% | 19.6% |
Báo cáo tài chính Báo cáo kết quả hoạt động kinh doanh, Bảng cân đối kế toán, Báo cáo lưu chuyển tiền tệ — hàng năm, 5 năm gần nhất
Báo cáo kết quả hoạt động kinh doanh
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Doanh thu | $1.94B | $3.24B | $6.85B | $19.26B | $18.47B |
| Biên lợi nhuận hoạt động % | -158.1% | -121.9% | -61.9% | 48.9% | 72.0% |
| Thu nhập ròng | $-2.82B | $-3.56B | $-4.71B | $8.36B | $12.20B |
| EPS pha loãng | $-7.26 | $-9.28 | $-12.33 | $20.12 | $28.29 |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Nợ / Vốn chủ sở hữu | 0.1 | — | — | — | — |
| Tỷ số thanh toán hiện hành | 3.3 | 3.7 | 3.4 | 2.7 | 1.8 |
| Tỷ lệ thanh toán nhanh | 1.4 | 1.0 | 1.3 | 0.9 | 1.1 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-2.06B | $-4.05B | $-3.83B | $4.58B | $13.34B |
Tin mới nhất Các tiêu đề gần đây đề cập đến công ty này
- Cảnh báo Cổ phiếu MRNA: Moderna Tăng vọt nhờ Kỳ vọng Vắc-xin Hantavirus
- Cổ phiếu Vaccine Trở Lại? Moderna Đang Phát Triển Vắc-xin Hantavirus Đẩy Cổ Phiếu Lên Cao
- Moderna vượt qua ước tính doanh thu trong quý 1 nhờ doanh số vaccine COVID-19 mạnh mẽ ở thị trường quốc tế
- 3 Selskaper Bygde Opp Formuene Sine på COVID-Vaksiner, Men Bare 1 Har En Virkelig Plan for Hva Som Skjer Neste
- Verdens nyhetsbrev om opsjonsaktivitet: CRWD, MRNA, KODK
Các chỉ số của tôi Danh sách theo dõi cá nhân của bạn — các hàng đã chọn từ Báo cáo tài chính đầy đủ
📊
Chọn các chỉ số quan trọng đối với bạn — nhấp vào ➕ bên cạnh bất kỳ hàng nào trong Báo cáo tài chính đầy đủ ở trên.
Lựa chọn của bạn đã được lưu và sẽ đi theo bạn trên tất cả các mã cổ phiếu.