TenQ · Charts

ModernaMRNA

$58.1B market cap
ModernaMRNA
Revenue

Revenue: is the business selling more than it used to?

$1.9B−40% YoYFY 2025

0.00$10.0B$20.0B2016201720182019202020212022$19.3B2023202420252026$2.2B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

Revenue reached $1.9B in 2025, compounding -53% a year since 2022 though the pace has cooled. The trailing twelve months are already running at $2.2B, ahead of the last full year.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Net income

Net income: how much of that revenue becomes profit?

$-2.8BFY 2025

0.00$10.0B201620172018201920202021$12.2B20222023202420252026$-3.2B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

The company lost $2.8B in 2025, less than the $3.6B it lost the year before. The losses are narrowing, but it is still burning shareholder money.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Growth rate

How fast is it growing, year by year?

-39.9%revenue growth, FY 2025

0.0%1000%2000%201720182019202020212022202320242025-40%-156%

Revenue grew -40% in 2025 against a five-year average of +409%.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Per-share growth

Revenue per share: is your slice growing as fast as the company?

$5.00revenue per share, FY 2025

0.0025.00201920202021202220232024202520265.73-3.20

2026 = trailing twelve months to the latest filed quarter (2026-06-30), not a full fiscal year

Revenue per share reached $5.00 in 2025, compounding -52% a year against -53% for MRNA as a whole. Buybacks added roughly 1.1 points to your per-share result. Free cash flow per share stands at $-5.31.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Free cash flow

Free cash flow: what is left in real cash after everything?

$-2.1BFY 2025

0.00$10.0B201620172018201920202021$13.3B20222023202420252026$-1.2B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

The business consumed $2.1B of cash in 2025 after investment. Growth is being funded from the balance sheet, not from operations.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Cash conversion

How much of every sales dollar ends up as free cash?

-500%0.0%20162017201820192020244%202120222023202420252026-56%

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

Free cash flow is negative, so no share of revenue is currently converting to spare cash. Every sales dollar is being reinvested or consumed.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Spending intensity

What does staying competitive cost, per dollar of sales?

0.0%500%201620172018201920202021202220232024202520267.7%129%21%

2026 = trailing twelve months to the latest filed quarter (2026-06-30), not a full fiscal year

The biggest claim on each sales dollar is research and development, at 161% of revenue (stock compensation 25%, capital spending 10%). That share has risen since 2022, so the cost of competing is climbing.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Margins

Margins: of every $1 of sales, how much survives each cost layer?

-500%0.0%20162017201820192020202120222023202420252026-149%-141%

2026 = trailing twelve months to the latest filed quarter (2026-06-30), not a full fiscal year

Operating margin compressed 207 points to -158% since 2022. The bottom line is still negative: costs below the operating line eat what is left. MRNA doesn't tag a gross-profit line in its filings, so the chart starts at operating margin.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Returns on capital

What does it earn on the money it uses?

-50%0.0%50%20162017201820192020202120222023202420252026-47%-29%-30%

2026 = trailing twelve months to the latest filed quarter (2026-06-30), not a full fiscal year

ROE of -47% and ROCE of -30% sit close together, so the returns come from the business itself rather than from borrowing.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Valuation history

What has the market paid for MRNA over time?

26.1xP/S today

0.0050.00100201920202021202220232024202520267-year median 6.9xP/S 26.08

2026 = at the latest close (2026-09-04), over the trailing twelve months; earlier years are annual averages

At 26.1x sales, the market is paying +279% more than MRNA's own 7-year median of 6.9x. Expectations are elevated, so more has to go right to justify the price.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Free cash flow yield

What cash return does the business throw off per dollar of market value?

-2.1%FCF yield today

-20%0.0%201920202021202220232024202520267-year median -8.1%FCF yield -2.1%

2026 = at the latest close (2026-09-04), over the trailing twelve months; earlier years are annual averages

Every dollar of market value currently buys -2.1% of annual free cash flow, less than its 7-year median of -8.1% - you are paying up for the same cash.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Debt & cash

Could it handle its debt if things went wrong?

0.00$2.5B$5.0B201520162017201820192020202120222023202420252026$591M$1.7B

The company holds $1.7B in cash against $591M of debt - a net-cash balance sheet, which means a bad year is an inconvenience rather than a threat.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Shareholders' equity

Is the company's own capital growing?

0.00$10.0B$20.0B20152016201720182019202020212022$19.1B2023202420252026$6.8B

The company's own capital shrank from $13.9B in 2023 to $6.8B (-51%). Buybacks or losses are drawing the buffer down - the distinction matters.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Capital returned

How much goes back, and how much leaks out as stock comp?

0.00$2.0B20192020202120222023202420252026

Shareholders received $2M in buybacks in 2025. Stock compensation issued $483M of new shares in the same year, offsetting 100% of that.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Dilution rate

How fast is your ownership being diluted - or concentrated?

0.0%10%202015%202120222023202420251.3%

The share count grew 1.3% in 2025. Your slice of the company shrinks by that much each year unless earnings grow faster.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Return on capital employed

Does MRNA earn more on its capital than that capital costs?

0.0%50%20172018201920202021202220232024202510% cost of capitalreturn on capital -30%

MRNA's return on capital is negative at -29.7% in 2025. The capital in the business is not yet earning anything back.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Dilution against what it bought

MRNA has issued or retired shares - did shareholders end up better off?

010,00020,00020192020202120222023202420251182,747

MRNA issued +18% more shares from 2019 to 2025, but revenue per share still rose +2647%. The dilution bought more growth than it cost existing holders.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

ModernaMRNA
Insider flow

Are the people running it buying or selling?

$20M0.00May '26Jun '26Jul '26Aug '26Sep '26

Insiders sold $39M on the open market and bought nothing. Many sales are pre-scheduled diversification rather than a view on the price. A further 51 filings were grants, option exercises or tax withholding, which say nothing either way.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

A short weekly note on what changed in the numbers, coming soon.One email a week: the charts that mattered, nothing else.