Moderna, Inc. (MRNA)
NASDAQ: MRNA · Real-Time Price · USD
24.33
+0.77 (3.27%)
At close: Nov 6, 2025, 4:00 PM EST
23.92
-0.41 (-1.69%)
Pre-market: Nov 7, 2025, 8:53 AM EST

Moderna Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2019
Period Ending
Sep '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2019
Net Income
-3,116-3,561-4,7148,36212,202-747
Upgrade
Depreciation & Amortization
20818962134823293
Upgrade
Loss (Gain) From Sale of Investments
-59-43-26315410
Upgrade
Stock-Based Compensation
47442930522614293
Upgrade
Other Operating Activities
10460728-318-
Upgrade
Change in Accounts Receivable
5035344931,790-1,784-1,385
Upgrade
Change in Inventory
7883747492-1,394-47
Upgrade
Change in Accounts Payable
-80-691324020412
Upgrade
Change in Unearned Revenue
-154-439-2,060-4,1572,8243,842
Upgrade
Change in Income Taxes
----876-
Upgrade
Change in Other Net Operating Assets
64-1871,496-2,379582156
Upgrade
Operating Cash Flow
-1,978-3,004-3,1184,98113,6202,027
Upgrade
Operating Cash Flow Growth
----63.43%571.93%-
Upgrade
Capital Expenditures
-675-1,051-707-400-284-68
Upgrade
Cash Acquisitions
---85---
Upgrade
Investment in Securities
2,1403,0005,021-4,736-8,209-1,604
Upgrade
Other Investing Activities
---23-40-30-
Upgrade
Investing Cash Flow
1,4551,9494,206-5,176-8,523-1,672
Upgrade
Long-Term Debt Repaid
--10-270-184-140-6
Upgrade
Net Debt Issued (Repaid)
-20-10-270-184-140-6
Upgrade
Issuance of Common Stock
306646651242,039
Upgrade
Repurchase of Common Stock
-1--1,153-3,329-857-
Upgrade
Financing Cash Flow
956-1,377-3,448-8732,033
Upgrade
Net Cash Flow
-513-999-289-3,6434,2242,388
Upgrade
Free Cash Flow
-2,653-4,055-3,8254,58113,3361,959
Upgrade
Free Cash Flow Growth
----65.65%580.75%-
Upgrade
Free Cash Flow Margin
-118.86%-125.31%-55.86%23.78%72.20%243.96%
Upgrade
Free Cash Flow Per Share
-6.84-10.56-10.0111.0130.945.14
Upgrade
Cash Interest Paid
24243925149
Upgrade
Cash Income Tax Paid
197197-3572,7294801
Upgrade
Levered Free Cash Flow
-1,946-3,088-2,3833,6689,2932,190
Upgrade
Unlevered Free Cash Flow
-1,931-3,073-2,3593,6879,3042,196
Upgrade
Change in Working Capital
411-78689-4,0141,3082,578
Upgrade
Updated Nov 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q