Mesoblast Limited (MESO)
12.12
-1.18 (-8.87%)
At close: Mar 28, 2025, 3:59 PM
12.01
-0.87%
After-hours: Mar 28, 2025, 05:20 PM EDT
Mesoblast Income Statement
| Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 |
| Revenue | 5.9M | 7.5M | 10.21M | 7.46M | 32.16M | 16.72M | 17.34M | 2.41M | 42.55M | 23.75M | 25.98M | 28.79M | 38.28M | 120.92M | 5.5K | 890.71K | 909.81K | 1.68M | 2.82M | 502.88K |
| Cost of Revenue | 41.07M | 54.92M | 63.57M | 85.73M | 81.5M | 75.17M | 5.51M | 12.06M | 29.76M | 23.78M | 25.43M | 21.27M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Gross Profit | -35.17M | -47.42M | -53.36M | -78.28M | -49.34M | -58.45M | 11.83M | -9.65M | 12.79M | -35K | 546K | 7.52M | 38.28M | 120.92M | 5.5K | 890.71K | 909.81K | 1.68M | 2.82M | 502.88K |
| Operating Income | -84.15M | -69.29M | -80.57M | -109.1M | -74.87M | -80.2M | -77.34M | -90.04M | -55.89M | -113.39M | -72.38M | -60.08M | -48.72M | 93.76M | -10.39M | -9.43M | -7.94M | -7.01M | -6.28M | -986.54K |
| Interest Income | n/a | 831K | 3K | 22K | 542K | 719K | 366K | 468K | 1.08M | n/a | n/a | n/a | n/a | n/a | 739.79K | 704.41K | n/a | n/a | n/a | n/a |
| Pretax Income | -88.15M | -82.1M | -91.59M | -99.63M | -87.36M | -98.75M | -65.98M | -90.22M | -90.82M | -119.37M | -80.95M | -60.08M | -48.72M | 92.24M | -14.78M | -12.29M | -10.06M | -8.73M | -8.3M | -1.47M |
| Net Income | -87.96M | -81.89M | -91.35M | -98.81M | -77.94M | -89.8M | -35.29M | -76.81M | -4.13M | -119.37M | -80.96M | -61.66M | -71.15M | 90.61M | -14.78M | -12.29M | -10.06M | -8.73M | -8.3M | -1.47M |
| Selling & General & Admin | 23.63M | 53.11M | 57.97M | 63.59M | 50.92M | 36.98M | 27.41M | 35.07M | 52.26M | 65.38M | 54.17M | 51.68M | 28.05M | 11.84M | 3.57M | 3.17M | 2.64M | 4.11M | 3.75M | 997.65K |
| Research & Development | 25.35M | 27.19M | 32.81M | 53.01M | 56.19M | 59.81M | 65.93M | 58.91M | 50.01M | 77.59M | 55.3M | 43.11M | 36.94M | 15.31M | 7.57M | 7.15M | 6.21M | 4.58M | 5.36M | 491.77K |
| Other Expenses | n/a | n/a | 30.76M | 32.65M | 25.23M | 15.48M | -1.31M | 10.53M | 25.92M | 122K | 16.49M | 15.02M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating Expenses | 48.98M | 76.79M | 90.78M | 115.06M | 107.56M | 97.88M | 92.03M | 92.5M | 98.44M | 137.14M | 98.36M | 88.86M | 64.99M | 27.16M | 11.13M | 10.32M | 8.85M | 8.69M | 9.11M | 1.49M |
| Interest Expense | n/a | 19.44M | 16.91M | 10.71M | 13.33M | 11.33M | 1.83M | n/a | 9.31M | 10.53M | 4.33M | n/a | 289.00 | 14.91K | n/a | n/a | n/a | 542.00 | 110.09K | 107.12K |
| Selling & Marketing Expenses | n/a | 27.73M | 30.76M | 32.72M | 25.31M | 15.36M | 5.51M | 12.06M | 29.76M | 29.21M | 27.61M | 20.95M | 22.02M | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Cost & Expenses | 90.05M | 76.79M | 90.78M | 115.06M | 107.56M | 97.88M | 92.03M | 92.5M | 98.44M | 137.14M | 98.36M | 88.86M | 64.99M | 27.16M | 11.13M | 10.32M | 8.85M | 8.69M | 9.11M | 1.49M |
| Income Tax | 191K | -212K | -239K | -819K | -9.41M | -8.96M | -30.69M | -13.4M | -86.69M | 6.1M | 5K | 1.58M | 22.42M | 1.63M | -739.79K | n/a | n/a | -1.71M | -1.79M | -269.59K |
| Shares Outstanding (Basic) | 986.71M | 837.73M | 682.71M | 605.07M | 528.77M | 494.38M | 465.57M | 395.31M | 360.81M | 320.87M | 319.38M | 292.77M | 268.83M | 268.83M | 268.83M | 268.83M | 268.83M | 268.83M | 268.83M | 268.83M |
| Shares Outstanding (Diluted) | 986.7M | 839.26M | 682.86M | 605.06M | 528.82M | 494.38M | 465.69M | 395.31M | 360.8M | 320.87M | 319.45M | 292.77M | 268.83M | 268.83M | 268.83M | 268.83M | 268.83M | 268.83M | 268.83M | 268.83M |
| EPS (Basic) | -0.09 | -0.1 | -0.13 | -0.16 | -0.15 | -0.18 | -0.08 | -0.19 | -0.01 | -0.3 | -0.24 | -0.19 | -0.26 | 0.82 | -0.06 | -0.05 | -0.04 | -0.03 | -0.03 | -0.01 |
| EPS (Diluted) | -0.09 | -0.1 | -0.13 | -0.16 | -0.15 | -0.18 | -0.08 | -0.19 | -0.01 | -0.3 | -0.24 | -0.19 | -0.26 | 0.78 | -0.06 | -0.05 | -0.04 | -0.03 | -0.03 | -0.01 |
| EBITDA | -56.08M | -58.55M | -76.57M | -107.6M | -75.41M | -78.06M | -74.69M | -87.16M | -28.07M | -90.19M | -67.01M | -59.31M | -48.34M | 92.44M | -10.97M | -9.31M | -7.78M | -6.95M | -8.14M | -1.34M |
| Depreciation & Amortization | 1.9M | 4.11M | 4.38M | 4.26M | 3.67M | 2.14M | 2.65M | 3.06M | 2.19M | 1.96M | 1.12M | 772K | 378.58K | 178.88K | 153.28K | 119.83K | 156.76K | 62.52K | 43.58K | 18.98K |