{ "ticker": "MRNA", "name": "Moderna, Inc.", "legal_name": "Moderna, Inc.", "cik": "0001682852", "exchange": "Nasdaq", "sic": "2836", "industry": "Biological Products, (No Diagnostic Substances)", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 200.1, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 79887101388.9, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": null, "inputs": { "traded_price": { "value": 200.1, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 399235889.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001682852-26-000150 (399,235,889 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/mrna-20260630.htm", "period_end": "2026-07-24", "accession": "0001682852-26-000150", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-07-24", "share_count_age_days_at_price_date": 91, "warning": null, "computed": "200.1 (price 2026-10-23) / 1 x 399,235,889 (shares at 2026-07-24) = 79,887,101,389" } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 38.0, "status": "partial: 5", "complete": false, "missing_tests": [ "5" ], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 19, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 1.94, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 2.29, "threshold": ">= 2.0", "points": 15.0, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 0.18, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 15.0, "max": 15, "note": null }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "2 of 10", "threshold": "10 of 10", "points": 3.0, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "0 of 20", "threshold": "20 of 20", "points": 0.0, "max": 15, "missing_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ], "cross_check": { "verified_years": [], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": null, "threshold": ">= +33%", "points": null, "max": 10, "missing_years": [ 2014, 2015, 2016 ] }, { "test": "6", "name": "P/E on 3-year average EPS", "value": null, "threshold": "<= 15", "points": 0.0, "max": 15, "note": "average EPS not positive" }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 11.82", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 200.1, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 1944000000.0, "kind": "current", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24291589, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 5815000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2026-06-30", "accession": "0001682852-26-000150", "fact_id": 24342369, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 2534000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2026-06-30", "accession": "0001682852-26-000150", "fact_id": 24369271, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 591000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2026-06-30", "accession": "0001682852-26-000150", "fact_id": 24418504, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 6761000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2026-06-30", "accession": "0001682852-26-000150", "fact_id": 24502493, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": -216211000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285219000009/", "period": "2016-12-31", "accession": "0001682852-19-000009", "fact_id": 20692135, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": -255916000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285220000006/", "period": "2017-12-31", "accession": "0001682852-20-000006", "fact_id": 20698505, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": -384734000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285221000006/", "period": "2018-12-31", "accession": "0001682852-21-000006", "fact_id": 20704687, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": -514000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285222000012/", "period": "2019-12-31", "accession": "0001682852-22-000012", "fact_id": 20710826, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -747000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285223000011/", "period": "2020-12-31", "accession": "0001682852-23-000011", "fact_id": 20717168, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 12202000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285224000015/", "period": "2021-12-31", "accession": "0001682852-24-000015", "fact_id": 20723712, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 8362000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285225000022/", "period": "2022-12-31", "accession": "0001682852-25-000022", "fact_id": 20730606, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": -4714000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2023-12-31", "accession": "0001682852-26-000033", "fact_id": 20737335, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": -3561000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 20743649, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": -2822000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24296031, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/MRNA/history?filter=div", "period": null, "verified": "unverified", "note": "XBRL dividends-per-share facts cover 0 of the 20 years" }, { "name": "EPS diluted FY2023", "value": -12.33, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2023-12-31", "accession": "0001682852-26-000033", "fact_id": 20801919, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": -9.28, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 20807616, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": -7.26, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24301931, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 399235889.0, "kind": "current", "source": "SEC cover page 10-Q 0001682852-26-000150 (399,235,889 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/mrna-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/R1.htm", "period": "2026-07-24", "accession": "0001682852-26-000150", "fact_id": 24599632, "age_days": 94, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (no fresh property, plant and equipment (PropertyPlantAndEquipmentNet) reported)", "complete": null, "missing_tests": [], "passes_all": null, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [], "inputs": [] }, "momentum": { "score": 82.1, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": 593.8, "unit": "%", "percentile": 99.8, "points": 49.9, "max": 50 }, { "name": "6 month return", "value": 278.6, "unit": "%", "percentile": 100.0, "points": 20.0, "max": 20 }, { "name": "Price / 52-week high", "value": 0.814, "points": 12.2, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 233.3, "unit": "%", "points": 0.0, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 200.1, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "no open-market transactions in window", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.0, "unit": "bp", "points": -0.0, "max": 0 } ], "inputs": [ { "name": "excluded 2026-10-15 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-10-14 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-10-14 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-15 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-14 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-10 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-10 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-01 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-05 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-05 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-05 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-05 S", "value": "10b5-1 plan", "source": "rule" } ] }, "buffett": { "score": 9.8, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-07-24", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 46, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "-8.4% over 8 yrs", "threshold": ">= 15%", "points": 0.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "2 of 10", "threshold": "all years", "points": 3.0, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "base or latest average not positive", "threshold": ">= +10%", "points": 0.0, "max": 10, "note": "growth rate undefined" }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": null, "threshold": "<= 4", "points": 0.0, "max": 15, "note": "average earnings not positive" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "-44.2%", "threshold": ">= 20%", "points": 0.0, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "0.84", "threshold": ">= 1.0", "points": 6.8, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "-4.1%", "threshold": ">= 7%", "points": 0.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 200.1, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2018", "value": -384734000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285221000006/", "period": "2018-12-31", "accession": "0001682852-21-000006", "fact_id": 20704687, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 1530000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285222000012/", "period": "2018-12-31", "accession": "0001682852-22-000012", "fact_id": 22765819, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": -514000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285222000012/", "period": "2019-12-31", "accession": "0001682852-22-000012", "fact_id": 20710826, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 1175000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285223000011/", "period": "2019-12-31", "accession": "0001682852-23-000011", "fact_id": 22790620, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -747000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285223000011/", "period": "2020-12-31", "accession": "0001682852-23-000011", "fact_id": 20717168, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 2561000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285224000015/", "period": "2020-12-31", "accession": "0001682852-24-000015", "fact_id": 22815166, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 12202000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285224000015/", "period": "2021-12-31", "accession": "0001682852-24-000015", "fact_id": 20723712, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 14145000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285225000022/", "period": "2021-12-31", "accession": "0001682852-25-000022", "fact_id": 22840978, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 8362000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285225000022/", "period": "2022-12-31", "accession": "0001682852-25-000022", "fact_id": 20730606, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 19123000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2022-12-31", "accession": "0001682852-26-000033", "fact_id": 22868916, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": -4714000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2023-12-31", "accession": "0001682852-26-000033", "fact_id": 20737335, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 13854000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2023-12-31", "accession": "0001682852-26-000033", "fact_id": 22896306, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": -3561000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 20743649, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 10901000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2024-12-31", "accession": "0001682852-26-000150", "fact_id": 22921673, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": -2822000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24296031, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 8650000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2025-12-31", "accession": "0001682852-26-000150", "fact_id": 24479203, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": -216211000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285219000009/", "period": "2016-12-31", "accession": "0001682852-19-000009", "fact_id": 20692135, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": -255916000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285220000006/", "period": "2017-12-31", "accession": "0001682852-20-000006", "fact_id": 20698505, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": -384734000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285221000006/", "period": "2018-12-31", "accession": "0001682852-21-000006", "fact_id": 20704687, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": -514000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285222000012/", "period": "2019-12-31", "accession": "0001682852-22-000012", "fact_id": 20710826, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -747000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285223000011/", "period": "2020-12-31", "accession": "0001682852-23-000011", "fact_id": 20717168, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 12202000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285224000015/", "period": "2021-12-31", "accession": "0001682852-24-000015", "fact_id": 20723712, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 8362000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285225000022/", "period": "2022-12-31", "accession": "0001682852-25-000022", "fact_id": 20730606, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": -4714000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2023-12-31", "accession": "0001682852-26-000033", "fact_id": 20737335, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": -3561000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 20743649, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": -2822000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24296031, "verified": "unverified", "age_days": 299 }, { "name": "Operating income FY2021", "value": 13296000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285224000015/", "period": "2021-12-31", "accession": "0001682852-24-000015", "fact_id": 20862971, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 18471000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285223000011/", "period": "2021-12-31", "accession": "0001682852-23-000011", "fact_id": 20640908, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 9420000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285225000022/", "period": "2022-12-31", "accession": "0001682852-25-000022", "fact_id": 20868582, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 19263000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285223000011/", "period": "2022-12-31", "accession": "0001682852-23-000011", "fact_id": 20645972, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": -4239000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2023-12-31", "accession": "0001682852-26-000033", "fact_id": 20874035, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 6848000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2023-12-31", "accession": "0001682852-26-000033", "fact_id": 20653516, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": -3945000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 20879106, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 3236000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 20658278, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": -3074000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24306987, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 1944000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24291589, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 13620000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285224000015/", "period": "2021-12-31", "accession": "0001682852-24-000015", "fact_id": 20960606, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 284000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285224000015/", "period": "2021-12-31", "accession": "0001682852-24-000015", "fact_id": 21027570, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 4981000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285225000022/", "period": "2022-12-31", "accession": "0001682852-25-000022", "fact_id": 20967375, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 400000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285225000022/", "period": "2022-12-31", "accession": "0001682852-25-000022", "fact_id": 21031841, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": -3118000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2023-12-31", "accession": "0001682852-26-000033", "fact_id": 20973970, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 707000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2023-12-31", "accession": "0001682852-26-000033", "fact_id": 21035988, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": -3004000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 20980180, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 1051000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 21039959, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": -1873000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24314141, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 192000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24318889, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 399235889.0, "kind": "current", "source": "SEC cover page 10-Q 0001682852-26-000150 (399,235,889 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/mrna-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/R1.htm", "period": "2026-07-24", "accession": "0001682852-26-000150", "fact_id": 24599632, "age_days": 94, "stale": false } ] }, "lynch": { "score": 31.5, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 5, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": null, "threshold": "<= 1.0", "points": 0.0, "max": 30, "note": "earnings not positive in both years, or growth not positive: PEG undefined" }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": null, "threshold": "12% to 35% a year", "points": 0.0, "max": 20, "note": "earnings not positive in both years" }, { "test": "3", "name": "P/E on latest annual EPS", "value": null, "threshold": "<= 25", "points": 0.0, "max": 10, "note": "latest EPS not positive" }, { "test": "4", "name": "Borrowings / equity", "value": 0.09, "threshold": "<= 0.5", "points": 15.0, "max": 15, "note": "LongTermDebtNoncurrent" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "3 of 5", "threshold": "5 of 5", "points": 9.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "+1.4%", "threshold": ">= +10%", "points": 7.5, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 200.1, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": -7.26, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24301931, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": -1.96, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285223000011/", "period": "2020-12-31", "accession": "0001682852-23-000011", "fact_id": 20784962, "verified": "unverified", "age_days": 2125 }, { "name": "lt_debt", "value": 591000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2026-06-30", "accession": "0001682852-26-000150", "fact_id": 24418504, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 6761000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2026-06-30", "accession": "0001682852-26-000150", "fact_id": 24502493, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 1723000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2026-06-30", "accession": "0001682852-26-000150", "fact_id": 24535906, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 36.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 12, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 2.29, "threshold": ">= 1.5", "points": 15.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 0.18, "threshold": "<= 1.1x", "points": 15.0, "max": 15, "unit": "x", "note": "LongTermDebtNoncurrent" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "2 of 5 profitable", "threshold": "5 of 5", "points": 6.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "no", "threshold": "yes", "points": 0.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "-1.96 -> -7.26", "threshold": "higher", "points": 0.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 11.82, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": 49.47, "threshold": "<= 0.67", "points": 0.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 200.1, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 5815000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2026-06-30", "accession": "0001682852-26-000150", "fact_id": 24342369, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 2534000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2026-06-30", "accession": "0001682852-26-000150", "fact_id": 24369271, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 591000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2026-06-30", "accession": "0001682852-26-000150", "fact_id": 24418504, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 12202000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285224000015/", "period": "2021-12-31", "accession": "0001682852-24-000015", "fact_id": 20723712, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 8362000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285225000022/", "period": "2022-12-31", "accession": "0001682852-25-000022", "fact_id": 20730606, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": -4714000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2023-12-31", "accession": "0001682852-26-000033", "fact_id": 20737335, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": -3561000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 20743649, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": -2822000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24296031, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/MRNA/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": -7.26, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24301931, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": -1.96, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285223000011/", "period": "2020-12-31", "accession": "0001682852-23-000011", "fact_id": 20784962, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 6761000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2026-06-30", "accession": "0001682852-26-000150", "fact_id": 24502493, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 399235889.0, "kind": "current", "source": "SEC cover page 10-Q 0001682852-26-000150 (399,235,889 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/mrna-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/R1.htm", "period": "2026-07-24", "accession": "0001682852-26-000150", "fact_id": 24599632, "age_days": 94, "stale": false }, { "name": "liabilities", "value": 4200000000.0, "kind": "current", "source": "SEC XBRL Liabilities", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2026-06-30", "accession": "0001682852-26-000150", "fact_id": 24468699, "verified": "unverified", "age_days": 118, "stale": false } ] }, "piotroski": { "score": 22.2, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 27, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "-22.9%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "-1,873M", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "-25.2% -> -22.9%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "-1,873M vs -2,822M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "0.0% -> 4.8%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "3.67 -> 3.29", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "389M -> 399M", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "-121.9% -> -158.1%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.23 -> 0.16", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": -2822000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24296031, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 12338000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2025-12-31", "accession": "0001682852-26-000150", "fact_id": 24378997, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": -1873000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24314141, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": -2822000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24296031, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": -3561000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 20743649, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 12338000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2025-12-31", "accession": "0001682852-26-000150", "fact_id": 24378997, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 14142000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 21931859, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": -1873000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24314141, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": -2822000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24296031, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 590000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2025-12-31", "accession": "0001682852-26-000150", "fact_id": 24410906, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 0.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 22086209, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 12338000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2025-12-31", "accession": "0001682852-26-000150", "fact_id": 24378997, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 14142000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 21931859, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 6544000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2025-12-31", "accession": "0001682852-26-000150", "fact_id": 24324313, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 8099000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 21325441, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 1987000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2025-12-31", "accession": "0001682852-26-000150", "fact_id": 24351271, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 2206000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 21598328, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-07-24", "value": 399235889.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2026-07-24", "accession": "0001682852-26-000150", "fact_id": 24590976, "verified": "unverified", "age_days": 94 }, { "name": "shares_out 2025-07-25", "value": 389079757.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285225000044/", "period": "2025-07-25", "accession": "0001682852-25-000044", "fact_id": 24580286, "verified": "unverified", "age_days": 458 }, { "name": "operating_income 2025-12-31", "value": -3074000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24306987, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": -3945000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 20879106, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 1944000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24291589, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 3236000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 20658278, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 1944000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2025-12-31", "accession": "0001682852-26-000033", "fact_id": 24291589, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 3236000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 20658278, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 12338000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/", "period": "2025-12-31", "accession": "0001682852-26-000150", "fact_id": 24378997, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 14142000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "period": "2024-12-31", "accession": "0001682852-26-000033", "fact_id": 21931859, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": -216211000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285219000009/", "accession": "0001682852-19-000009" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": -255916000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285220000006/", "accession": "0001682852-20-000006" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": -384734000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285221000006/", "accession": "0001682852-21-000006" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": -514000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285222000012/", "accession": "0001682852-22-000012" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -747000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285223000011/", "accession": "0001682852-23-000011" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 12202000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285224000015/", "accession": "0001682852-24-000015" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 8362000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285225000022/", "accession": "0001682852-25-000022" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": -4714000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "accession": "0001682852-26-000033" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": -3561000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "accession": "0001682852-26-000033" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": -2822000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "accession": "0001682852-26-000033" } ], "eps_diluted_by_fy": [ { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": -1.55, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285222000012/", "accession": "0001682852-22-000012", "value_reported": -1.55, "split_factor": 1.0, "split_basis": null }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -1.96, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285223000011/", "accession": "0001682852-23-000011", "value_reported": -1.96, "split_factor": 1.0, "split_basis": null }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 28.29, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285224000015/", "accession": "0001682852-24-000015", "value_reported": 28.29, "split_factor": 1.0, "split_basis": null }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 20.12, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285225000022/", "accession": "0001682852-25-000022", "value_reported": 20.12, "split_factor": 1.0, "split_basis": null }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": -12.33, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "accession": "0001682852-26-000033", "value_reported": -12.33, "split_factor": 1.0, "split_basis": null }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": -9.28, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "accession": "0001682852-26-000033", "value_reported": -9.28, "split_factor": 1.0, "split_basis": null }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": -7.26, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "accession": "0001682852-26-000033", "value_reported": -7.26, "split_factor": 1.0, "split_basis": null } ], "revenue_by_fy": [ { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 108396000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285219000009/", "accession": "0001682852-19-000009" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 205825000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285220000006/", "accession": "0001682852-20-000006" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 135068000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285221000006/", "accession": "0001682852-21-000006" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 60000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285222000012/", "accession": "0001682852-22-000012" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 803000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285223000011/", "accession": "0001682852-23-000011" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 18471000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285223000011/", "accession": "0001682852-23-000011" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 19263000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285223000011/", "accession": "0001682852-23-000011" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 6848000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "accession": "0001682852-26-000033" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 3236000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "accession": "0001682852-26-000033" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 1944000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/", "accession": "0001682852-26-000033" } ], "dividend_years": [], "insider_transactions_recent": [ { "txn_date": "2026-10-15", "insider_name": "Hoge Stephen", "role": "Pres", "code": "S", "shares": 39145.0, "price": 220.72, "value": 8640084.4, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000187/#live" }, { "txn_date": "2026-10-14", "insider_name": "Hoge Stephen", "role": "Pres", "code": "S", "shares": 450.0, "price": 214.15, "value": 96367.5, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000187/#live" }, { "txn_date": "2026-10-14", "insider_name": "Hoge Stephen", "role": "Pres", "code": "S", "shares": 38774.0, "price": 213.47, "value": 8277085.78, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000187/#live" }, { "txn_date": "2026-09-15", "insider_name": "Hoge Stephen", "role": "Pres", "code": "S", "shares": 40281.0, "price": 146.07, "value": 5883845.67, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000176/" }, { "txn_date": "2026-09-14", "insider_name": "Hoge Stephen", "role": "Pres", "code": "S", "shares": 40294.0, "price": 144.13, "value": 5807574.22, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000176/" }, { "txn_date": "2026-09-10", "insider_name": "Mock James M", "role": "CFO", "code": "S", "shares": 19836.0, "price": 134.49, "value": 2667743.64, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000174/" }, { "txn_date": "2026-09-10", "insider_name": "Mock James M", "role": "CFO", "code": "S", "shares": 15000.0, "price": 134.49, "value": 2017350.0000000002, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000174/" }, { "txn_date": "2026-09-01", "insider_name": "Klinger Shannon Thyme", "role": "officer", "code": "S", "shares": 3471.0, "price": 139.95, "value": 485766.44999999995, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000167/" }, { "txn_date": "2026-08-05", "insider_name": "Bancel Stephane", "role": "CEO", "code": "S", "shares": 39891.0, "price": 58.12, "value": 2318464.92, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000153/" }, { "txn_date": "2026-08-05", "insider_name": "Bancel Stephane", "role": "CEO", "code": "S", "shares": 147473.0, "price": 56.21, "value": 8289457.33, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000153/" }, { "txn_date": "2026-08-05", "insider_name": "Bancel Stephane", "role": "CEO", "code": "S", "shares": 187044.0, "price": 58.79, "value": 10996316.76, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000153/" }, { "txn_date": "2026-08-05", "insider_name": "Bancel Stephane", "role": "CEO", "code": "S", "shares": 124838.0, "price": 56.96, "value": 7110772.48, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000153/" }, { "txn_date": "2026-07-15", "insider_name": "Hoge Stephen", "role": "Pres", "code": "S", "shares": 53336.0, "price": 67.6, "value": 3605513.5999999996, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000141/" }, { "txn_date": "2026-06-15", "insider_name": "Hoge Stephen", "role": "Pres", "code": "S", "shares": 53336.0, "price": 51.37, "value": 2739870.32, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000121/" }, { "txn_date": "2026-06-04", "insider_name": "Klinger Shannon Thyme", "role": "officer", "code": "S", "shares": 3471.0, "price": 50.0, "value": 173550.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000119/" }, { "txn_date": "2026-05-21", "insider_name": "AFEYAN NOUBAR", "role": "director", "code": "S", "shares": 9263.0, "price": 46.84, "value": 433878.92000000004, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000119312526237309/" }, { "txn_date": "2026-05-15", "insider_name": "Hoge Stephen", "role": "Pres", "code": "S", "shares": 53336.0, "price": 48.4, "value": 2581462.4, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000103/" }, { "txn_date": "2026-05-01", "insider_name": "Hussain Abbas", "role": "director", "code": "S", "shares": 5682.0, "price": 46.63, "value": 264951.66000000003, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1682852/000168285226000070/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001682852", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001682852.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001682852&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001682852&type=8-K", "yahoo": "https://finance.yahoo.com/quote/MRNA", "stooq": "https://stooq.com/q/d/?s=mrna.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=MRNA", "finviz": "https://finviz.com/quote.ashx?t=MRNA", "stockanalysis": "https://stockanalysis.com/stocks/mrna/", "seeking_alpha": "https://seekingalpha.com/symbol/MRNA", "openinsider": "http://openinsider.com/search?q=MRNA", "google_news": "https://news.google.com/rss/search?q=MRNA+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/MRNA.json", "markdown": "https://theclaudetrader.com/s/MRNA.md", "research_packet": "https://theclaudetrader.com/r/MRNA.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/MRNA; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.", "fair_value_model": { "fair_value": null, "fv_low": null, "fv_high": null, "fv_gap_pct": null, "fv_verdict": null, "fv_methods": 0, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": null, "fv_skipped": "latest EPS and 3-year average free cash flow are both negative (loss-maker)", "unit": "per traded unit (share or ADS), same currency as the price", "methods": {}, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }