Mesoblast Limited (MESO) — Financial statements
Income statement, balance sheet, and cash flow for Mesoblast Limited — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 17↑191.4% | 6↓21.3% | 8↓26.5% | 10↑37.0% | 7 | |
| Cost of Revenue | 5↓87.5% | 41↓25.2% | 55↓13.6% | 64↓25.8% | 86 | |
| Gross Profit | 12↑134.3% | -35↑25.8% | -47↑11.1% | -53↑31.8% | -78 | |
| Operating Expenses | ||||||
| R&D Expenses | 35↑37.3% | 25↓6.8% | 27↓17.1% | 33↓38.1% | 53 | |
| General & Administrative Expenses | 23↓1.8% | 24↓6.9% | 25↓6.7% | 27↓11.8% | 31 | |
| Selling & Marketing Expenses | 16 | 0.00↓100.0% | 28↓9.8% | 31↓6.0% | 33 | |
| SG&A Expenses | 39↑66.4% | 24↓55.5% | 53↓8.4% | 58↓8.8% | 64 | |
| Other Expenses | 0.40 | 0.00 | 0.00↓100.0% | 31↓5.8% | 33 | |
| Operating Expenses | 75↑52.1% | 49↓36.2% | 77↓15.4% | 91↓21.1% | 115 | |
| Total Costs & Expenses | 80↓11.6% | 90↑17.3% | 77↓15.4% | 91↓21.1% | 115 | |
| Operating Results | ||||||
| Operating Income | -62↑25.8% | -84↓21.4% | -69↑14.0% | -81↑26.1% | -109 | |
| Depreciation & Amortization | 6↑237.7% | 2↓53.9% | 4↓6.2% | 4↑2.7% | 4 | |
| EBITDA | -74↓31.4% | -56↑4.2% | -59↑23.5% | -77↑9.5% | -85 | |
| EBIT | -80↓38.1% | -58↑7.5% | -63↑15.7% | -74↑16.4% | -89 | |
| Interest & Other Income | ||||||
| Net Interest Income | -19↓2.9% | -19↓1.2% | -19↓7.7% | -17↓61.4% | -11 | |
| Interest Income | 4↑94.8% | 2↑119.5% | 0.83 | 0.00 | 0.00 | |
| Interest Expense | 23↑11.0% | 21↑6.2% | 19↑12.5% | 17↑61.4% | 11 | |
| Non-Operating Income | 18↓32.7% | 26↑494.7% | -7↑2.6% | -7↑66.3% | -20 | |
| Other Income / Expenses | -39↓884.2% | -4↑68.8% | -13↓22.3% | -10↓210.7% | 9 | |
| Income Before Tax | -102↓15.5% | -88↓7.4% | -82↑10.4% | -92↑8.1% | -100 | |
| Income Tax Expense | 0.33↑272.8% | -0.19↑9.9% | -0.21↑11.3% | -0.24↑70.8% | -0.82 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | -102↓16.1% | -88↓7.4% | -82↑10.4% | -91↑7.6% | -99 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | -102↓16.1% | -88↓7.4% | -82↑10.4% | -91↑7.6% | -99 | |
| Bottom-Line Net Income | -102↓16.1% | -88↓7.4% | -82↑10.4% | -91↑7.6% | -99 | |
| EPS (Basic) | -0.84↑5.6% | -0.89↑9.2% | -0.98↑24.6% | -1.30↑18.8% | -1.60 | |
| EPS (Diluted) | -0.84↑5.6% | -0.89↑9.2% | -0.98↑24.6% | -1.30↑18.8% | -1.60 | |
| Weighted Average Shares | 121↑22.4% | 99↑17.8% | 84↑22.7% | 68↑12.8% | 61 | |
| Weighted Average Diluted Shares | 121↑22.4% | 99↑17.6% | 84↑22.9% | 68↑12.9% | 61 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.