{"symbol":"MRNA","cik":1682852,"issuer_id":"sec-cik:0001682852","security_id":"sec-cik:0001682852:mrna","entity_name":"Moderna, Inc.","fiscal_year_end_month":12,"fiscal_note":"Fiscal year ends in month 12; periods are labeled with the issuer's own fiscal calendar. Values are as most recently filed (restatements apply; per-share values are on current split basis per the connector's split table, flagged in adjusted). Flow items flagged in `derived` were computed (Q4 = FY \u2212 nine months; quarterly cash flow differenced from year-to-date filings) rather than read from a filing.","generated_at":"2026-08-21T23:43:52.072693+00:00","concepts_used":{"income":{"revenue":["RevenueFromContractWithCustomerExcludingAssessedTax","Revenues"],"cost_of_revenue":["CostOfGoodsAndServicesSold"],"rnd":["ResearchAndDevelopmentExpense"],"opex_sga":["GeneralAndAdministrativeExpense"],"operating_income":["OperatingIncomeLoss"],"other_income":["OtherNonoperatingIncomeExpense"],"pretax_income":["IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"],"income_tax":["IncomeTaxExpenseBenefit"],"net_income":["NetIncomeLoss"],"eps_diluted":["EarningsPerShareDiluted"],"shares_diluted":["WeightedAverageNumberOfDilutedSharesOutstanding"]},"balance":{"cash_and_equivalents":["CashAndCashEquivalentsAtCarryingValue"],"short_term_investments":["AvailableForSaleSecuritiesDebtSecuritiesCurrent"],"total_current_assets":["AssetsCurrent"],"total_assets":["Assets"],"total_current_liabilities":["LiabilitiesCurrent"],"long_term_debt":["LongTermDebtNoncurrent"],"total_liabilities":["Liabilities"],"stockholders_equity":["StockholdersEquity"]},"cashflow":{"cfo":["NetCashProvidedByUsedInOperatingActivities"],"capex":["PaymentsToAcquirePropertyPlantAndEquipment"],"buybacks":["PaymentsForRepurchaseOfCommonStock"],"depreciation_amortization":["DepreciationDepletionAndAmortization"]}},"annual":[{"label":"FY2016","end":"2016-12-31","income":{"revenue":108396000,"rnd":274717000,"opex_sga":57450000,"operating_income":-223771000,"other_income":-2709000,"pretax_income":-215168000,"income_tax":1043000,"net_income":-216211000},"balance":{"cash_and_equivalents":50080000,"stockholders_equity":-334810000},"cashflow":{"cfo":66734000,"capex":33144000,"depreciation_amortization":15114000,"fcf":33590000},"derived":[],"adjusted":[]},{"label":"FY2017","end":"2017-12-31","income":{"revenue":205825000,"rnd":410459000,"opex_sga":64722000,"operating_income":-269356000,"other_income":-1875000,"pretax_income":-255996000,"income_tax":-80000,"net_income":-255916000},"balance":{"cash_and_equivalents":134859000,"short_term_investments":621170000,"total_current_assets":783223000,"total_assets":1084489000,"total_current_liabilities":191461000,"total_liabilities":459193000,"stockholders_equity":-551365000},"cashflow":{"cfo":-331484000,"capex":58401000,"depreciation_amortization":20537000,"fcf":-389885000},"derived":[],"adjusted":[]},{"label":"FY2018","end":"2018-12-31","income":{"revenue":135068000,"cost_of_revenue":0,"rnd":454082000,"opex_sga":94252000,"operating_income":-413266000,"other_income":1835000,"pretax_income":-384408000,"income_tax":326000,"net_income":-384734000},"balance":{"cash_and_equivalents":658364000,"short_term_investments":863063000,"total_current_assets":1563006000,"total_assets":2019962000,"total_current_liabilities":222803000,"total_liabilities":431908000,"stockholders_equity":1530000000},"cashflow":{"cfo":-330865000,"capex":105766000,"depreciation_amortization":24862000,"fcf":-436631000},"derived":[],"adjusted":[]},{"label":"FY2019","end":"2019-12-31","income":{"revenue":60000000,"cost_of_revenue":0,"rnd":496000000,"opex_sga":110000000,"operating_income":-546000000,"other_income":-8000000,"pretax_income":-515000000,"income_tax":-1000000,"net_income":-514000000,"eps_diluted":-1.55,"shares_diluted":331000000},"balance":{"cash_and_equivalents":236000000,"short_term_investments":867124000,"total_current_assets":1128804000,"total_assets":1589422000,"total_current_liabilities":143115000,"total_liabilities":414612000,"stockholders_equity":1175000000},"cashflow":{"cfo":-459000000,"capex":32000000,"buybacks":0,"depreciation_amortization":31000000,"fcf":-491000000},"derived":[],"adjusted":[]},{"label":"FY2020","end":"2020-12-31","income":{"revenue":803000000,"cost_of_revenue":8000000,"rnd":1370000000,"opex_sga":188000000,"operating_income":-763000000,"other_income":-6000000,"pretax_income":-744000000,"income_tax":3000000,"net_income":-747000000,"eps_diluted":-1.96,"shares_diluted":381000000},"balance":{"cash_and_equivalents":2624000000,"short_term_investments":1984000000,"total_current_assets":6298000000,"total_assets":7337000000,"total_current_liabilities":4389000000,"total_liabilities":4776000000,"stockholders_equity":2561000000},"cashflow":{"cfo":2027000000,"capex":68000000,"buybacks":0,"depreciation_amortization":31000000,"fcf":1959000000},"derived":[],"adjusted":[]},{"label":"FY2021","end":"2021-12-31","income":{"revenue":18471000000,"cost_of_revenue":2617000000,"rnd":1991000000,"opex_sga":567000000,"operating_income":13296000000,"other_income":-29000000,"pretax_income":13285000000,"income_tax":1083000000,"net_income":12202000000,"eps_diluted":28.29,"shares_diluted":431000000},"balance":{"cash_and_equivalents":6848000000,"short_term_investments":3879000000,"total_current_assets":16071000000,"total_assets":24669000000,"total_current_liabilities":9128000000,"total_liabilities":10524000000,"stockholders_equity":14145000000},"cashflow":{"cfo":13620000000,"capex":284000000,"buybacks":857000000,"depreciation_amortization":232000000,"fcf":13336000000},"derived":[],"adjusted":[]},{"label":"FY2022","end":"2022-12-31","income":{"revenue":19263000000,"cost_of_revenue":5416000000,"rnd":3295000000,"opex_sga":1132000000,"operating_income":9420000000,"other_income":-45000000,"pretax_income":9575000000,"income_tax":1213000000,"net_income":8362000000,"eps_diluted":20.12,"shares_diluted":416000000},"balance":{"cash_and_equivalents":3205000000,"short_term_investments":6697000000,"total_current_assets":13431000000,"total_assets":25858000000,"total_current_liabilities":4923000000,"total_liabilities":6735000000,"stockholders_equity":19123000000},"cashflow":{"cfo":4981000000,"capex":400000000,"buybacks":3329000000,"depreciation_amortization":348000000,"fcf":4581000000},"derived":[],"adjusted":[]},{"label":"FY2023","end":"2023-12-31","income":{"revenue":6848000000,"cost_of_revenue":4693000000,"rnd":4845000000,"opex_sga":1549000000,"operating_income":-4239000000,"other_income":-124000000,"pretax_income":-3942000000,"income_tax":772000000,"net_income":-4714000000,"eps_diluted":-12.33,"shares_diluted":382000000},"balance":{"cash_and_equivalents":2907000000,"short_term_investments":5697000000,"total_current_assets":10325000000,"total_assets":18426000000,"total_current_liabilities":3015000000,"total_liabilities":4572000000,"stockholders_equity":13854000000},"cashflow":{"cfo":-3118000000,"capex":707000000,"buybacks":1153000000,"depreciation_amortization":617000000,"fcf":-3825000000},"derived":[],"adjusted":[]},{"label":"FY2024","end":"2024-12-31","income":{"revenue":3236000000,"cost_of_revenue":1464000000,"rnd":4543000000,"opex_sga":1174000000,"operating_income":-3945000000,"other_income":-87000000,"pretax_income":-3607000000,"income_tax":-46000000,"net_income":-3561000000,"eps_diluted":-9.28,"shares_diluted":384000000},"balance":{"cash_and_equivalents":1927000000,"short_term_investments":5098000000,"total_current_assets":8099000000,"total_assets":14142000000,"total_current_liabilities":2206000000,"long_term_debt":0,"total_liabilities":3241000000,"stockholders_equity":10901000000},"cashflow":{"cfo":-3004000000,"capex":1051000000,"buybacks":0,"depreciation_amortization":185000000,"fcf":-4055000000},"derived":[],"adjusted":[]},{"label":"FY2025","end":"2025-12-31","income":{"revenue":1944000000,"cost_of_revenue":868000000,"rnd":3132000000,"opex_sga":1018000000,"operating_income":-3074000000,"other_income":-8000000,"pretax_income":-2768000000,"income_tax":54000000,"net_income":-2822000000,"eps_diluted":-7.26,"shares_diluted":389000000},"balance":{"cash_and_equivalents":2595000000,"short_term_investments":3204000000,"total_current_assets":6544000000,"total_assets":12338000000,"total_current_liabilities":1987000000,"long_term_debt":590000000,"total_liabilities":3688000000,"stockholders_equity":8650000000},"cashflow":{"cfo":-1873000000,"capex":192000000,"buybacks":2000000,"depreciation_amortization":211000000,"fcf":-2065000000},"derived":[],"adjusted":[]}],"quarterly":[{"label":"Q1 FY2017","end":"2017-03-31","income":{"revenue":30328000,"operating_income":-65463000},"balance":{},"cashflow":{},"derived":[],"adjusted":[]},{"label":"Q2 FY2017","end":"2017-06-30","income":{"revenue":41121000,"operating_income":-94194000},"balance":{},"cashflow":{},"derived":[],"adjusted":[]},{"label":"Q3 FY2017","end":"2017-09-30","income":{"revenue":42472000,"operating_income":-67871000},"balance":{},"cashflow":{},"derived":[],"adjusted":[]},{"label":"Q4 FY2017","end":"2017-12-31","income":{"revenue":91904000,"operating_income":-41828000},"balance":{"cash_and_equivalents":134859000,"short_term_investments":621170000,"total_current_assets":783223000,"total_assets":1084489000,"total_current_liabilities":191461000,"total_liabilities":459193000,"stockholders_equity":-551365000},"cashflow":{},"derived":[],"adjusted":[]},{"label":"Q1 FY2018","end":"2018-03-31","income":{"revenue":29039000,"rnd":90124000,"opex_sga":16317000,"operating_income":-77402000,"other_income":-183000,"pretax_income":-72376000,"income_tax":0,"net_income":-72376000},"balance":{"cash_and_equivalents":90479000,"stockholders_equity":-613709000},"cashflow":{"cfo":-111385000,"capex":31909000,"depreciation_amortization":5153000,"fcf":-143294000},"derived":[],"adjusted":[]},{"label":"Q2 FY2018","end":"2018-06-30","income":{"revenue":28851000,"rnd":104479000,"opex_sga":21387000,"operating_income":-97015000,"other_income":171000,"pretax_income":-90443000,"income_tax":158000,"net_income":-90601000},"balance":{"cash_and_equivalents":140619000,"stockholders_equity":-688768000},"cashflow":{"cfo":-48249000,"capex":34080000,"depreciation_amortization":5900000,"fcf":-82329000},"derived":["cashflow.cfo","cashflow.capex"],"adjusted":[]},{"label":"Q3 FY2018","end":"2018-09-30","income":{"revenue":41757000,"rnd":109050000,"opex_sga":18525000,"operating_income":-85818000,"other_income":-1032000,"pretax_income":-80331000,"income_tax":0,"net_income":-80331000},"balance":{"cash_and_equivalents":167060000,"stockholders_equity":-757129000},"cashflow":{"cfo":-80211000,"capex":26140000,"depreciation_amortization":6500000,"fcf":-106351000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2018","end":"2018-12-31","income":{"revenue":35421000,"rnd":150429000,"opex_sga":38023000,"operating_income":-153031000,"other_income":2879000,"pretax_income":-141258000,"income_tax":168000,"net_income":-141426000},"balance":{"cash_and_equivalents":658364000,"short_term_investments":863063000,"total_current_assets":1563006000,"total_assets":2019962000,"total_current_liabilities":222803000,"total_liabilities":431908000,"stockholders_equity":1530000000},"cashflow":{"cfo":-91020000,"capex":13637000,"depreciation_amortization":7350000,"fcf":-104657000},"derived":["income.income_tax","income.net_income","income.rnd","income.opex_sga","income.other_income","income.pretax_income","cashflow.cfo","cashflow.depreciation_amortization","cashflow.capex"],"adjusted":[]},{"label":"Q1 FY2019","end":"2019-03-31","income":{"revenue":16025000,"rnd":130413000,"opex_sga":27253000,"operating_income":-141641000,"other_income":-1931000,"pretax_income":-132600000,"income_tax":-24000,"net_income":-132576000},"balance":{"cash_and_equivalents":502934000,"short_term_investments":605990000,"total_current_assets":1140827000,"total_assets":1806207000,"total_current_liabilities":159159000,"total_liabilities":360174000,"stockholders_equity":1442325000},"cashflow":{"cfo":-144268000,"capex":7595000,"depreciation_amortization":7316000,"fcf":-151863000},"derived":[],"adjusted":[]},{"label":"Q2 FY2019","end":"2019-06-30","income":{"revenue":13083000,"rnd":128305000,"opex_sga":28487000,"operating_income":-143709000,"other_income":-1877000,"pretax_income":-135264000,"income_tax":-324000,"net_income":-134940000},"balance":{"cash_and_equivalents":151624000,"short_term_investments":918722000,"total_current_assets":1097418000,"total_assets":1685279000,"total_current_liabilities":161987000,"total_liabilities":346725000,"stockholders_equity":1334960000},"cashflow":{"cfo":-108585000,"capex":10586000,"depreciation_amortization":7500000,"fcf":-119171000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2019","end":"2019-09-30","income":{"revenue":17046000,"rnd":119637000,"opex_sga":28173000,"operating_income":-130764000,"other_income":-1881000,"pretax_income":-123393000,"income_tax":-178000,"net_income":-123215000},"balance":{"cash_and_equivalents":173711000,"short_term_investments":884829000,"total_current_assets":1094466000,"total_assets":1590899000,"total_current_liabilities":147842000,"total_liabilities":339092000,"stockholders_equity":1248192000},"cashflow":{"cfo":-107093000,"capex":6711000,"depreciation_amortization":7300000,"fcf":-113804000},"derived":["cashflow.cfo","cashflow.capex"],"adjusted":[]},{"label":"Q4 FY2019","end":"2019-12-31","income":{"revenue":14055000,"rnd":117645000,"opex_sga":26087000,"operating_income":-130556000,"other_income":-2311000,"pretax_income":-123743000,"income_tax":-474000,"net_income":-123269000},"balance":{"cash_and_equivalents":236000000,"short_term_investments":867124000,"total_current_assets":1128804000,"total_assets":1589422000,"total_current_liabilities":143115000,"total_liabilities":414612000,"stockholders_equity":1175000000},"cashflow":{"cfo":-99054000,"capex":7108000,"depreciation_amortization":8954000,"fcf":-106162000},"derived":["income.net_income","income.rnd","income.opex_sga","income.other_income","income.pretax_income","income.income_tax","cashflow.depreciation_amortization","cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q1 FY2020","end":"2020-03-31","income":{"revenue":8000000,"cost_of_revenue":0,"rnd":115000000,"opex_sga":24000000,"operating_income":-131000000,"other_income":-1000000,"pretax_income":-124000000,"income_tax":0,"net_income":-124000000,"eps_diluted":-0.35,"shares_diluted":353000000},"balance":{"cash_and_equivalents":392000000,"short_term_investments":825981000,"total_current_assets":1249936000,"total_assets":2067541000,"total_current_liabilities":134582000,"total_liabilities":426667000,"stockholders_equity":1641000000},"cashflow":{"cfo":-106000000,"capex":6000000,"depreciation_amortization":7000000,"fcf":-112000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2020","end":"2020-06-30","income":{"revenue":67000000,"cost_of_revenue":0,"rnd":152000000,"opex_sga":37000000,"operating_income":-122000000,"other_income":-2000000,"pretax_income":-117000000,"income_tax":0,"net_income":-117000000,"eps_diluted":-0.31,"shares_diluted":381000000},"balance":{"cash_and_equivalents":1762000000,"short_term_investments":955384000,"total_current_assets":2796744000,"total_assets":3486006000,"total_current_liabilities":161647000,"total_liabilities":539121000,"stockholders_equity":2947000000},"cashflow":{"cfo":-24000000,"capex":19000000,"depreciation_amortization":8000000,"fcf":-43000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2020","end":"2020-09-30","income":{"revenue":157000000,"cost_of_revenue":0,"rnd":344000000,"opex_sga":48000000,"operating_income":-235000000,"other_income":-3000000,"pretax_income":-232000000,"income_tax":1000000,"net_income":-233000000,"eps_diluted":-0.59,"shares_diluted":395000000},"balance":{"cash_and_equivalents":1506000000,"short_term_investments":1770721000,"total_current_assets":3577211000,"total_assets":4650873000,"total_current_liabilities":1473561000,"total_liabilities":1891075000,"stockholders_equity":2760000000},"cashflow":{"cfo":893000000,"capex":19000000,"depreciation_amortization":8000000,"fcf":874000000},"derived":["cashflow.cfo","cashflow.capex"],"adjusted":[]},{"label":"Q4 FY2020","end":"2020-12-31","income":{"revenue":571000000,"cost_of_revenue":8000000,"rnd":759000000,"opex_sga":79000000,"operating_income":-275000000,"other_income":0,"pretax_income":-271000000,"income_tax":2000000,"net_income":-273000000},"balance":{"cash_and_equivalents":2624000000,"short_term_investments":1984000000,"total_current_assets":6298000000,"total_assets":7337000000,"total_current_liabilities":4389000000,"total_liabilities":4776000000,"stockholders_equity":2561000000},"cashflow":{"cfo":1264000000,"capex":24000000,"depreciation_amortization":7000000,"fcf":1240000000},"derived":["income.rnd","income.opex_sga","income.other_income","income.net_income","income.pretax_income","income.operating_income","income.income_tax","income.cost_of_revenue","income.revenue","cashflow.depreciation_amortization","cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q1 FY2021","end":"2021-03-31","income":{"revenue":1937000000,"cost_of_revenue":193000000,"rnd":401000000,"opex_sga":77000000,"operating_income":1266000000,"other_income":-10000000,"pretax_income":1260000000,"income_tax":39000000,"net_income":1221000000,"eps_diluted":2.84,"shares_diluted":430000000},"balance":{"cash_and_equivalents":5442000000,"short_term_investments":2293000000,"total_current_assets":11703000000,"total_assets":12694000000,"total_current_liabilities":8441000000,"total_liabilities":8856000000,"stockholders_equity":3838000000},"cashflow":{"cfo":2971000000,"capex":35000000,"buybacks":0,"depreciation_amortization":15000000,"fcf":2936000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2021","end":"2021-06-30","income":{"revenue":4354000000,"cost_of_revenue":750000000,"rnd":421000000,"opex_sga":121000000,"operating_income":3062000000,"other_income":-2000000,"pretax_income":3063000000,"income_tax":283000000,"net_income":2780000000,"eps_diluted":6.46,"shares_diluted":431000000},"balance":{"cash_and_equivalents":5603000000,"short_term_investments":2387000000,"total_current_assets":10969000000,"total_assets":16153000000,"total_current_liabilities":8840000000,"total_liabilities":9449000000,"stockholders_equity":6704000000},"cashflow":{"cfo":4063000000,"capex":30000000,"buybacks":0,"depreciation_amortization":69000000,"fcf":4033000000},"derived":["cashflow.capex","cashflow.buybacks","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2021","end":"2021-09-30","income":{"revenue":4969000000,"cost_of_revenue":722000000,"rnd":521000000,"opex_sga":168000000,"operating_income":3558000000,"other_income":-10000000,"pretax_income":3552000000,"income_tax":219000000,"net_income":3333000000,"eps_diluted":7.7,"shares_diluted":434000000},"balance":{"cash_and_equivalents":5550000000,"short_term_investments":3356000000,"total_current_assets":13425000000,"total_assets":20923000000,"total_current_liabilities":9957000000,"total_liabilities":10799000000,"stockholders_equity":10124000000},"cashflow":{"cfo":3276000000,"capex":99000000,"buybacks":0,"depreciation_amortization":70000000,"fcf":3177000000},"derived":["cashflow.cfo","cashflow.capex","cashflow.buybacks"],"adjusted":[]},{"label":"Q4 FY2021","end":"2021-12-31","income":{"revenue":7211000000,"cost_of_revenue":952000000,"rnd":648000000,"opex_sga":201000000,"operating_income":5410000000,"other_income":-7000000,"pretax_income":5410000000,"income_tax":542000000,"net_income":4868000000},"balance":{"cash_and_equivalents":6848000000,"short_term_investments":3879000000,"total_current_assets":16071000000,"total_assets":24669000000,"total_current_liabilities":9128000000,"total_liabilities":10524000000,"stockholders_equity":14145000000},"cashflow":{"cfo":3310000000,"capex":120000000,"buybacks":857000000,"depreciation_amortization":78000000,"fcf":3190000000},"derived":["income.pretax_income","income.operating_income","income.income_tax","income.cost_of_revenue","income.revenue","income.net_income","income.rnd","income.opex_sga","income.other_income","cashflow.capex","cashflow.buybacks","cashflow.cfo","cashflow.depreciation_amortization"],"adjusted":[]},{"label":"Q1 FY2022","end":"2022-03-31","income":{"revenue":6066000000,"cost_of_revenue":1017000000,"rnd":554000000,"opex_sga":268000000,"operating_income":4227000000,"other_income":-13000000,"pretax_income":4229000000,"income_tax":572000000,"net_income":3657000000,"eps_diluted":8.58,"shares_diluted":426000000},"balance":{"cash_and_equivalents":5048000000,"short_term_investments":5067000000,"total_current_assets":16350000000,"total_assets":27609000000,"total_current_liabilities":9238000000,"total_liabilities":10534000000,"stockholders_equity":17075000000},"cashflow":{"cfo":2763000000,"capex":132000000,"buybacks":623000000,"depreciation_amortization":79000000,"fcf":2631000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2022","end":"2022-06-30","income":{"revenue":4749000000,"cost_of_revenue":1381000000,"rnd":710000000,"opex_sga":211000000,"operating_income":2447000000,"other_income":-13000000,"pretax_income":2474000000,"income_tax":277000000,"net_income":2197000000,"eps_diluted":5.24,"shares_diluted":419000000},"balance":{"cash_and_equivalents":2873000000,"short_term_investments":5024000000,"total_current_assets":13563000000,"total_assets":26043000000,"total_current_liabilities":6812000000,"total_liabilities":8058000000,"stockholders_equity":17985000000},"cashflow":{"cfo":304000000,"capex":87000000,"buybacks":1298000000,"depreciation_amortization":76000000,"fcf":217000000},"derived":["cashflow.capex","cashflow.buybacks","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2022","end":"2022-09-30","income":{"revenue":3364000000,"cost_of_revenue":1100000000,"rnd":820000000,"opex_sga":278000000,"operating_income":1166000000,"other_income":-7000000,"pretax_income":1217000000,"income_tax":174000000,"net_income":1043000000,"eps_diluted":2.53,"shares_diluted":412000000},"balance":{"cash_and_equivalents":3027000000,"short_term_investments":5321000000,"total_current_assets":14297000000,"total_assets":26056000000,"total_current_liabilities":6807000000,"total_liabilities":8064000000,"stockholders_equity":17992000000},"cashflow":{"cfo":252000000,"capex":89000000,"buybacks":1006000000,"depreciation_amortization":113000000,"fcf":163000000},"derived":["cashflow.capex","cashflow.buybacks","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2022","end":"2022-12-31","income":{"revenue":5084000000,"cost_of_revenue":1918000000,"rnd":1211000000,"opex_sga":375000000,"operating_income":1580000000,"other_income":-12000000,"pretax_income":1655000000,"income_tax":190000000,"net_income":1465000000},"balance":{"cash_and_equivalents":3205000000,"short_term_investments":6697000000,"total_current_assets":13431000000,"total_assets":25858000000,"total_current_liabilities":4923000000,"total_liabilities":6735000000,"stockholders_equity":19123000000},"cashflow":{"cfo":1662000000,"capex":92000000,"buybacks":402000000,"depreciation_amortization":80000000,"fcf":1570000000},"derived":["income.revenue","income.net_income","income.rnd","income.opex_sga","income.other_income","income.pretax_income","income.operating_income","income.income_tax","income.cost_of_revenue","cashflow.cfo","cashflow.depreciation_amortization","cashflow.capex","cashflow.buybacks"],"adjusted":[]},{"label":"Q1 FY2023","end":"2023-03-31","income":{"revenue":1862000000,"cost_of_revenue":792000000,"rnd":1131000000,"opex_sga":305000000,"operating_income":-366000000,"other_income":-48000000,"pretax_income":-305000000,"income_tax":-384000000,"net_income":79000000,"eps_diluted":0.19,"shares_diluted":405000000},"balance":{"cash_and_equivalents":3441000000,"short_term_investments":5482000000,"total_current_assets":12122000000,"total_assets":24125000000,"total_current_liabilities":3499000000,"total_liabilities":5262000000,"stockholders_equity":18863000000},"cashflow":{"cfo":-1225000000,"capex":113000000,"buybacks":526000000,"depreciation_amortization":78000000,"fcf":-1338000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2023","end":"2023-06-30","income":{"revenue":344000000,"cost_of_revenue":731000000,"rnd":1148000000,"opex_sga":332000000,"operating_income":-1867000000,"other_income":14000000,"pretax_income":-1749000000,"income_tax":-369000000,"net_income":-1380000000,"eps_diluted":-3.62,"shares_diluted":381000000},"balance":{"cash_and_equivalents":3801000000,"short_term_investments":4658000000,"total_current_assets":10599000000,"total_assets":21884000000,"total_current_liabilities":3123000000,"total_liabilities":4935000000,"stockholders_equity":16949000000},"cashflow":{"cfo":-915000000,"capex":234000000,"buybacks":628000000,"depreciation_amortization":90000000,"fcf":-1149000000},"derived":["cashflow.capex","cashflow.buybacks","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2023","end":"2023-09-30","income":{"revenue":1831000000,"cost_of_revenue":2241000000,"rnd":1160000000,"opex_sga":442000000,"operating_income":-2012000000,"other_income":-51000000,"pretax_income":-1958000000,"income_tax":1672000000,"net_income":-3630000000,"eps_diluted":-9.53,"shares_diluted":381000000},"balance":{"cash_and_equivalents":2932000000,"short_term_investments":4641000000,"total_current_assets":10799000000,"total_assets":19450000000,"total_current_liabilities":4385000000,"total_liabilities":5995000000,"stockholders_equity":13455000000},"cashflow":{"cfo":-1600000000,"capex":140000000,"buybacks":-1000000,"depreciation_amortization":246000000,"fcf":-1740000000},"derived":["cashflow.cfo","cashflow.capex","cashflow.buybacks"],"adjusted":[]},{"label":"Q4 FY2023","end":"2023-12-31","income":{"revenue":2811000000,"cost_of_revenue":929000000,"rnd":1406000000,"opex_sga":470000000,"operating_income":6000000,"other_income":-39000000,"pretax_income":70000000,"income_tax":-147000000,"net_income":217000000},"balance":{"cash_and_equivalents":2907000000,"short_term_investments":5697000000,"total_current_assets":10325000000,"total_assets":18426000000,"total_current_liabilities":3015000000,"total_liabilities":4572000000,"stockholders_equity":13854000000},"cashflow":{"cfo":622000000,"capex":220000000,"buybacks":0,"depreciation_amortization":203000000,"fcf":402000000},"derived":["income.other_income","income.pretax_income","income.operating_income","income.income_tax","income.cost_of_revenue","income.revenue","income.net_income","income.rnd","income.opex_sga","cashflow.depreciation_amortization","cashflow.capex","cashflow.buybacks","cashflow.cfo"],"adjusted":[]},{"label":"Q1 FY2024","end":"2024-03-31","income":{"revenue":167000000,"cost_of_revenue":96000000,"rnd":1063000000,"opex_sga":274000000,"operating_income":-1266000000,"other_income":-19000000,"pretax_income":-1165000000,"income_tax":10000000,"net_income":-1175000000,"eps_diluted":-3.07,"shares_diluted":382000000},"balance":{"cash_and_equivalents":2051000000,"short_term_investments":6472000000,"total_current_assets":9600000000,"total_assets":16729000000,"total_current_liabilities":2380000000,"total_liabilities":3912000000,"stockholders_equity":12817000000},"cashflow":{"cfo":-989000000,"capex":196000000,"buybacks":0,"depreciation_amortization":35000000,"fcf":-1185000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2024","end":"2024-06-30","income":{"revenue":241000000,"cost_of_revenue":115000000,"rnd":1221000000,"opex_sga":268000000,"operating_income":-1363000000,"other_income":-27000000,"pretax_income":-1279000000,"income_tax":0,"net_income":-1279000000,"eps_diluted":-3.33,"shares_diluted":384000000},"balance":{"cash_and_equivalents":2478000000,"short_term_investments":6010000000,"total_current_assets":9661000000,"total_assets":15680000000,"total_current_liabilities":2363000000,"total_liabilities":3968000000,"stockholders_equity":11712000000},"cashflow":{"cfo":-1274000000,"capex":182000000,"buybacks":0,"depreciation_amortization":40000000,"fcf":-1456000000},"derived":["cashflow.cfo","cashflow.buybacks","cashflow.capex"],"adjusted":[]},{"label":"Q3 FY2024","end":"2024-09-30","income":{"revenue":1862000000,"cost_of_revenue":514000000,"rnd":1137000000,"opex_sga":281000000,"operating_income":-70000000,"other_income":-12000000,"pretax_income":21000000,"income_tax":8000000,"net_income":13000000,"eps_diluted":0.03,"shares_diluted":399000000},"balance":{"cash_and_equivalents":1644000000,"short_term_investments":5223000000,"total_current_assets":9666000000,"total_assets":15803000000,"total_current_liabilities":2201000000,"total_liabilities":3876000000,"stockholders_equity":11927000000},"cashflow":{"cfo":-1566000000,"capex":151000000,"buybacks":0,"depreciation_amortization":51000000,"fcf":-1717000000},"derived":["cashflow.capex","cashflow.buybacks","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2024","end":"2024-12-31","income":{"revenue":966000000,"cost_of_revenue":739000000,"rnd":1122000000,"opex_sga":351000000,"operating_income":-1246000000,"other_income":-29000000,"pretax_income":-1184000000,"income_tax":-64000000,"net_income":-1120000000},"balance":{"cash_and_equivalents":1927000000,"short_term_investments":5098000000,"total_current_assets":8099000000,"total_assets":14142000000,"total_current_liabilities":2206000000,"long_term_debt":0,"total_liabilities":3241000000,"stockholders_equity":10901000000},"cashflow":{"cfo":825000000,"capex":522000000,"buybacks":0,"depreciation_amortization":59000000,"fcf":303000000},"derived":["income.operating_income","income.income_tax","income.cost_of_revenue","income.revenue","income.net_income","income.rnd","income.opex_sga","income.other_income","income.pretax_income","cashflow.buybacks","cashflow.cfo","cashflow.depreciation_amortization","cashflow.capex"],"adjusted":[]},{"label":"Q1 FY2025","end":"2025-03-31","income":{"revenue":108000000,"cost_of_revenue":90000000,"rnd":856000000,"opex_sga":212000000,"operating_income":-1050000000,"other_income":-4000000,"pretax_income":-964000000,"income_tax":7000000,"net_income":-971000000,"eps_diluted":-2.52,"shares_diluted":386000000},"balance":{"cash_and_equivalents":1623000000,"short_term_investments":4352000000,"total_current_assets":6766000000,"total_assets":12704000000,"total_current_liabilities":1604000000,"total_liabilities":2638000000,"stockholders_equity":10066000000},"cashflow":{"cfo":-1037000000,"capex":117000000,"depreciation_amortization":38000000,"fcf":-1154000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2025","end":"2025-06-30","income":{"revenue":142000000,"cost_of_revenue":119000000,"rnd":700000000,"opex_sga":230000000,"operating_income":-907000000,"other_income":8000000,"pretax_income":-818000000,"income_tax":7000000,"net_income":-825000000,"eps_diluted":-2.13,"shares_diluted":388000000},"balance":{"cash_and_equivalents":1279000000,"short_term_investments":3852000000,"total_current_assets":6171000000,"total_assets":12010000000,"total_current_liabilities":1572000000,"total_liabilities":2611000000,"stockholders_equity":9399000000},"cashflow":{"cfo":-919000000,"capex":3000000,"depreciation_amortization":56000000,"fcf":-922000000},"derived":["cashflow.cfo","cashflow.capex"],"adjusted":[]},{"label":"Q3 FY2025","end":"2025-09-30","income":{"revenue":1016000000,"cost_of_revenue":207000000,"rnd":801000000,"opex_sga":268000000,"operating_income":-260000000,"other_income":0,"pretax_income":-187000000,"income_tax":13000000,"net_income":-200000000,"eps_diluted":-0.51,"shares_diluted":390000000},"balance":{"cash_and_equivalents":1132000000,"short_term_investments":3372000000,"total_current_assets":6598000000,"total_assets":12135000000,"total_current_liabilities":1681000000,"total_liabilities":2805000000,"stockholders_equity":9330000000},"cashflow":{"cfo":-847000000,"capex":33000000,"depreciation_amortization":51000000,"fcf":-880000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2025","end":"2025-12-31","income":{"revenue":678000000,"cost_of_revenue":452000000,"rnd":775000000,"opex_sga":308000000,"operating_income":-857000000,"other_income":-12000000,"pretax_income":-799000000,"income_tax":27000000,"net_income":-826000000},"balance":{"cash_and_equivalents":2595000000,"short_term_investments":3204000000,"total_current_assets":6544000000,"total_assets":12338000000,"total_current_liabilities":1987000000,"long_term_debt":590000000,"total_liabilities":3688000000,"stockholders_equity":8650000000},"cashflow":{"cfo":930000000,"capex":39000000,"depreciation_amortization":66000000,"fcf":891000000},"derived":["income.operating_income","income.income_tax","income.cost_of_revenue","income.revenue","income.net_income","income.rnd","income.opex_sga","income.other_income","income.pretax_income","cashflow.cfo","cashflow.depreciation_amortization","cashflow.capex"],"adjusted":[]},{"label":"Q1 FY2026","end":"2026-03-31","income":{"revenue":389000000,"cost_of_revenue":955000000,"rnd":649000000,"opex_sga":173000000,"operating_income":-1388000000,"other_income":-18000000,"pretax_income":-1334000000,"income_tax":9000000,"net_income":-1343000000,"eps_diluted":-3.4,"shares_diluted":395000000},"balance":{"cash_and_equivalents":1908000000,"short_term_investments":3297000000,"total_current_assets":5770000000,"total_assets":11488000000,"total_current_liabilities":2395000000,"long_term_debt":590000000,"total_liabilities":4080000000,"stockholders_equity":7408000000},"cashflow":{"cfo":-630000000,"capex":62000000,"depreciation_amortization":56000000,"fcf":-692000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2026","end":"2026-06-30","income":{"revenue":145000000,"cost_of_revenue":93000000,"rnd":651000000,"opex_sga":216000000,"operating_income":-815000000,"other_income":-19000000,"pretax_income":-767000000,"income_tax":15000000,"net_income":-782000000,"eps_diluted":-1.97,"shares_diluted":398000000},"balance":{"cash_and_equivalents":1723000000,"short_term_investments":3415000000,"total_current_assets":5815000000,"total_assets":10961000000,"total_current_liabilities":2534000000,"long_term_debt":591000000,"total_liabilities":4200000000,"stockholders_equity":6761000000},"cashflow":{"cfo":-526000000,"capex":37000000,"depreciation_amortization":56000000,"fcf":-563000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]}]}