{"schemaVersion":"edgar.public-analysis.v1","calculationVersion":"analysis-v1.4:context-v3","mappingVersion":"analysis-mappings-v2","status":"ready","ticker":"MRNA","cik":"0001682852","name":"Moderna, Inc.","lens":"corporate","businessModel":"corporate","basis":"annual","asOf":"","selectedEnd":"latest","period":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"comparisonPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"checkedAt":"2026-09-27T01:32:05.324Z","retrievedAt":"2026-09-13T08:26:08.001Z","calculatedAt":"2026-09-19T01:25:53.679Z","freshUntil":"2026-09-28T02:32:05.324Z","stale":false,"metrics":[{"key":"revenue","label":"Revenue","format":"currency","unit":"USD","value":1944000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[0],"calculations":[],"previous":{"value":3236000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[1],"calculations":[]},"change":{"delta":-1292000000,"percent":-39.925834363411624,"reason":null}},{"key":"netIncome","label":"Net Income","format":"currency","unit":"USD","value":-2822000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2],"calculations":[],"previous":{"value":-3561000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3],"calculations":[]},"change":{"delta":739000000,"percent":null,"reason":"Percentage growth is not meaningful from a zero or negative base."}},{"key":"operatingMargin","label":"Operating margin","format":"percent","unit":"%","value":-158.1275720164609,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[4,0],"calculations":[],"previous":{"value":-121.90976514215079,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[5,1],"calculations":[]},"change":{"delta":-36.217806874310114,"percent":null,"reason":null}},{"key":"operatingCashFlow","label":"Operating Cash Flow","format":"currency","unit":"USD","value":-1873000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6],"calculations":[],"previous":{"value":-3004000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7],"calculations":[]},"change":{"delta":1131000000,"percent":null,"reason":"Percentage growth is not meaningful from a zero or negative base."}},{"key":"freeCashFlow","label":"Free cash flow","format":"currency","unit":"USD","value":-2065000000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6,8],"calculations":[],"previous":{"value":-4055000000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7,9],"calculations":[]},"change":{"delta":1990000000,"percent":null,"reason":"Percentage growth is not meaningful from a zero or negative base."}},{"key":"roe","label":"Return on average equity","format":"percent","unit":"%","value":-28.868088588818985,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2,10,11],"calculations":[],"previous":{"value":-28.769945465562515,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3,11,12],"calculations":[]},"change":{"delta":-0.09814312325647023,"percent":null,"reason":null}}],"sourceCatalog":[{"taxonomy":"us-gaap","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1944000000,"accession":"0001682852-26-000033","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/mrna-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3236000000,"accession":"0001682852-26-000033","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/mrna-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-2822000000,"accession":"0001682852-26-000033","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/mrna-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-3561000000,"accession":"0001682852-26-000033","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/mrna-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-3074000000,"accession":"0001682852-26-000033","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/mrna-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-3945000000,"accession":"0001682852-26-000033","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/mrna-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1873000000,"accession":"0001682852-26-000033","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/mrna-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-3004000000,"accession":"0001682852-26-000033","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/mrna-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":192000000,"accession":"0001682852-26-000033","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/mrna-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1051000000,"accession":"0001682852-26-000033","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/mrna-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","value":8650000000,"accession":"0001682852-26-000150","filed":"2026-07-31","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/mrna-20260630.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","value":10901000000,"accession":"0001682852-26-000150","filed":"2026-07-31","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/1682852/000168285226000150/mrna-20260630.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","value":13854000000,"accession":"0001682852-26-000033","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1682852/000168285226000033/mrna-20251231.htm","revised":false}],"coverage":{"displayedMetrics":6,"availableMetrics":6,"reportedMetrics":3,"calculatedMetrics":3,"comparableMetrics":6,"sourceCount":13,"sourceInputsOmitted":0,"preparedHistoryPeriods":8},"limitations":["Normalized standard SEC XBRL concepts, not a complete reproduction of the filed financial statements. Missing values are not zero.","Values are unscaled USD, reported per-share units, percentages or ratios as labeled. Balance-sheet inputs are point-in-time observations; income and cash-flow inputs cover their stated durations.","The latest filed values in the prepared model are used, including subsequent comparative revisions. Selecting an older reporting end does not create an as-filed historical vintage.","Year-over-year changes require compatible periods. Percentage growth is not calculated from a zero or negative base; percentage-valued metrics change in percentage points.","Reported inputs, calculated metrics and source-check dates remain separate. CFTC positioning, market prices and personal research assumptions are outside this summary."],"interactiveUrl":"/analysis/MRNA#analysis-workspace","summaryUrl":"/api/v1/analysis/MRNA"}