Mesoblast Limited

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43
Rok finansowy 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025 2025
Kwartał Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2
Data 2014-03-31 2014-06-30 2014-09-30 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31
Przychód (mln) 3 2 7 4 4 8 8 4 4 27 0 1 1 1 1 13 1 2 12 2 1 2 17 2 12 1 1 2 2 2 4 2 2 2 1 2 2 2 2 2 1 1 2 2
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 66.0% 240.3% 7.8% -8.29% -2.36% 229.3% -94.74% -86.30% -78.25% -97.89% 197.2% 2315.1% 10.0% 200.4% 891.2% -85.92% 26.0% 15.7% 45.0% 5.3% 867.3% -64.82% -92.36% 13.6% -84.17% 188.4% 178.8% 6.5% 5.1% 11.4% -59.85% -16.88% -3.58% -3.82% 17.4% -14.44% -35.17% -41.23% -6.85% -6.85%
Marża brutto -155.35% -167.62% 15.3% -26.82% -25.11% 13.9% 17.4% -102.24% -86.41% 71.3% -734.18% -589.09% -325.08% -103.18% 25.3% 94.0% -72.45% -24.76% 62.9% -188.82% -155.64% -3065.38% 84.0% -880.14% -82.03% -1323.84% -2100.64% -188.46% -283.27% -251.35% -109.71% -176.66% -177.97% -396.40% -237.21% 87.3% -222.12% -307.99% -472.40% -472.40% -762.25% -762.25% -107.85% -107.85%
Koszty i Wydatki (mln) 26 26 23 30 24 59 22 25 25 27 22 23 23 24 21 22 25 25 28 26 23 20 21 26 28 33 39 29 28 21 23 25 21 22 18 22 16 21 13 13 23 23 22 22
EBIT (mln) -19 -19 -17 -29 -17 -49 -14 -22 -20 36 -22 -23 -22 -23 -20 -9 -24 -23 -17 -24 -22 -18 -4 -24 -16 -32 -38 -26 -26 -19 -19 -22 -19 -20 -16 -21 -14 -19 -13 -13 -22 -22 -21 -21
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -8.37% 162.7% -12.82% -25.85% 18.5% 174.1% 51.3% 4.8% 7.5% -164.55% -8.25% -59.44% 11.1% -1.90% -16.43% 161.1% -9.11% -20.27% -78.08% -1.01% -30.13% 75.2% 921.6% 9.9% 66.9% -39.70% -48.57% -15.57% -25.35% 2.3% -17.19% -4.98% -25.22% -5.83% -16.95% -37.04% 52.2% 18.4% 55.1% 55.1%
EBIT (%) -737.06% -774.68% -238.17% -671.53% -406.86% -598.05% -192.53% -542.95% -493.96% 134.6% -5541.77% -4154.73% -2441.07% -4125.44% -1710.65% -69.78% -2466.09% -1347.41% -144.22% -1293.96% -1778.38% -928.42% -21.80% -1216.51% -128.47% -4623.99% -2915.13% -1177.06% -1354.21% -966.63% -537.76% -932.83% -961.71% -887.41% -1109.15% -1066.31% -745.90% -868.91% -784.65% -784.65% -1750.72% -1750.72% -1306.74% -1306.74%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 0 0 0 0 4 0 0 0 0 0 0 5 4 5 5 0 0 0 0
Koszty finansowe (mln) 0 0 0 3 0 0 2 2 2 0 1 1 1 0 0 0 0 1 3 2 3 3 4 4 4 4 4 4 4 0 4 4 4 4 5 5 5 4 0 0 0 0 0 0
Amortyzacja (mln) 0 0 0 4 0 1 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 1 1
EBITDA (mln) -19 -18 -16 -25 -20 -46 -14 -20 -20 -34 -21 -22 -13 -31 -10 -9 -24 -20 -17 -24 -24 -20 -3 -22 -14 -32 -20 -21 -23 -19 -19 -22 -17 -17 -12 -19 -13 -18 -13 -13 -15 -15 -9 -9
EBITDA(%) -726.24% -763.32% -232.04% -587.94% -473.46% -622.69% -183.27% -508.02% -519.34% 117.6% -5343.54% -4014.36% -2355.94% -2728.27% -2421.55% -58.56% -2382.14% -1359.41% -139.46% -1264.87% -1735.87% -893.19% -18.10% -1160.49% -120.64% -4477.31% -2913.89% -1176.83% -1297.60% -910.12% -537.76% -988.08% -906.32% -839.25% -1032.57% -1011.52% -694.84% -825.57% -754.46% -754.46% -1213.84% -1213.84% -599.14% -599.14%
NOPLAT (mln) -23 -23 -16 -28 -22 -54 -13 -22 -21 -34 -23 -23 -13 -31 -10 -10 -25 -22 -20 -27 -27 -24 -7 -27 -17 -36 -25 -26 -27 -22 -23 -26 -21 -22 -17 -25 -19 -22 -16 -16 -28 -28 -24 -24
Podatek (mln) 0 0 0 -1 2 3 2 2 -4 -83 -3 -3 -3 -4 -3 -23 -3 -1 -1 -3 -2 -3 -2 -2 -2 -3 -1 0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 0 0 0 0 0 0
Zysk Netto (mln) -23 -23 -16 -28 -22 -54 -13 -22 -17 48 -20 -20 -10 -27 -7 14 -21 -21 -19 -25 -25 -21 -5 -25 -15 -33 -25 -26 -27 -22 -23 -26 -21 -21 -17 -24 -19 -22 -16 -16 -28 -28 -24 -24
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -5.20% 131.3% -15.34% -19.93% -23.87% 189.9% 50.4% -10.19% -42.22% -156.29% -64.53% 168.3% 116.0% -23.35% 177.7% -279.55% 18.1% -0.52% -71.87% -0.08% -38.87% 57.3% 347.6% 4.5% 73.7% -32.35% -7.74% 1.0% -19.66% -2.74% -25.44% -5.62% -12.68% 2.2% -3.64% -33.56% 49.0% 26.4% 47.3% 47.3%
Zysk netto (%) -918.10% -967.91% -223.12% -637.01% -524.33% -657.86% -175.16% -556.18% -408.81% 179.7% -5012.15% -3645.64% -1085.90% -4802.47% -598.13% 103.2% -2132.90% -1225.53% -167.55% -1315.72% -1999.20% -1053.69% -32.50% -1248.55% -126.34% -4712.43% -1904.11% -1149.02% -1386.04% -1105.21% -630.08% -1089.21% -1059.27% -964.70% -1170.06% -1236.67% -959.26% -1024.73% -960.42% -960.42% -2204.34% -2204.34% -1518.82% -1518.82%
EPS -0.073 -0.0722 -0.049 -0.43 -0.35 -0.8 -0.2 -0.31 -0.22 0.63 -0.26 -0.26 -0.12 -0.32 -0.0791 0.15 -0.22 -0.22 -0.2 -0.25 -0.25 -0.21 -0.055 -0.23 -0.14 -0.28 -0.21 -0.22 -0.22 -0.19 -0.17 -0.2 -0.16 -0.17 -0.12 -0.32 -0.24 -0.28 -0.0191 -0.0191 -0.0247 -0.0247 -0.021 -0.021
EPS (rozwodnione) -0.073 -0.0722 -0.049 -0.43 -0.35 -0.8 -0.2 -0.31 -0.22 0.63 -0.26 -0.26 -0.12 -0.32 -0.0791 0.15 -0.22 -0.22 -0.2 -0.25 -0.25 -0.21 -0.055 -0.23 -0.14 -0.28 -0.21 -0.22 -0.22 -0.19 -0.17 -0.2 -0.16 -0.17 -0.12 -0.32 -0.24 -0.28 -0.0191 -0.0191 -0.0247 -0.0247 -0.021 -0.021
Ilośc akcji (mln) 321 321 317 64 64 67 67 72 76 76 76 77 80 86 89 94 95 95 96 98 100 100 100 107 108 117 117 117 121 117 130 130 130 130 139 78 78 79 851 851 1,122 1,122 1,141 1,141
Ważona ilośc akcji (mln) 322 322 317 64 64 67 67 72 76 76 76 77 80 86 89 94 95 95 96 98 100 100 100 107 108 117 117 117 121 117 130 130 130 130 139 78 78 79 851 851 1,122 1,122 1,142 1,142
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD