Moderna, Inc. (MRNA) Annual Margin Report - Discounting Cash Flows
MRNA
Moderna, Inc.
MRNA (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 10
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 8,280 2,221 3,199 6,848 18,875 17,736 803.4
Revenue Growth Rate 533.5% -30.57% -53.29% -63.72% 6.42% 2,108% 1,234%
Cost of Revenue 2,698 1,956 1,464 4,693 5,416 2,617 39.18
Gross Profit 5,583 265 1,735 2,155 13,459 15,119 764.2
Gross Margin 58.22% 11.93% 54.24% 31.47% 71.31% 85.24% 95.12%
Operating Income 1,718 -3,463 -3,945 -4,239 9,420 13,296 -763.1
Operating Margin -51.87% -155.9% -123.3% -61.9% 49.91% 74.97% -94.99%
Net Income 1,404 -3,116 -3,561 -4,714 8,362 12,202 -747.1
Net Margin -50.06% -140.3% -111.3% -68.84% 44.3% 68.8% -92.99%

Monetary values in USD

amounts except #

Average LTM
Feb 10
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 8,280 2,221 3,199 6,848 18,875 17,736 803.4
Cash From Operating Activities Margin 21.17% -89.06% -93.9% -45.53% 26.39% 76.79% 252.3%
Cash From Operating Activities 2,088 -1,978 -3,004 -3,118 4,981 13,620 2,027
Free Cash Flow Margin 6.8% -119.9% -126.8% -55.86% 24.27% 75.19% 243.9%
Free Cash Flow 1,556 -2,663 -4,055 -3,825 4,581 13,336 1,960
Depreciation and Amortization Margin 6.12% 7.02% 5.91% 9.07% 1.84% 1.31% 11.58%
Depreciation and Amortization 273.2 156 189 621 348 232 93
Capital Expenditure Margin -14.35% -30.84% -32.85% -10.32% -2.12% -1.6% -8.39%
Capital Expenditure -532.4 -685 -1,051 -707 -400 -284 -67.45
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program