VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MESOMesoblast Limited
$13.19$1.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksMESOCash Flow

Mesoblast Limited (MESO) Cash Flow Statement

21Y historyFree accessUpdated daily

Free cash flow remains persistently negative with quarterly outflows between $10 million and $16 million, leaving the firm reliant on external financing to maintain its $161.2 million cash position.

MESO Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricJun'25Jun'24Jun'23Jun'22Jun'21Jun'20Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10Jun'09Jun'08Jun'07Jun'06Jun'05
Cash from Operations-49.95M-48.46M-63.27M-65.78M-106.68M-56.37M-57.79M-75.01M-95.47M-88M-121.71M-81.86M-54.08M-72.12M108.23M-9.66M-9.24M-6.2M-9.1M-3.18M-604.81K
Operating CF Margin %-290.46%-821.04%-843.47%-644.23%-1430.81%-175.29%-345.59%-432.57%-3958.17%-206.82%-512.5%-315.09%-187.87%-188.39%89.5%-175593.85%-1037.1%-681.75%-542.05%-112.83%-120.27%
Operating CF Growth %-3.09%23.41%3.82%38.34%-89.27%2.47%22.96%21.43%-8.49%27.7%-48.68%-51.37%25.01%-166.63%1220.65%-4.55%-48.93%31.86%-185.9%-426.42%-
Net Income-102.14M-87.96M-81.89M-91.35M-98.81M-77.94M-89.8M-35.29M-76.81M-4.13M-119.37M-80.96M-61.66M-71.15M90.61M-14.78M-12.29M-10.06M-8.73M-8.3M-1.47M
Depreciation & Amortization6.4M4.67M4.11M4.38M4.26M3.67M2.14M2.65M3.06M2.19M1.96M1.12M772K378.58K178.88K153.28K119.83K156.76K62.52K43.58K18.98K
Stock-Based Compensation22.09M5.87M3.65M5.54M12.51M7.52M4.37M6.2M5.28M3.39M8.57M9.42M12.29M12.12M3.3M1.02M1.2M1.35M547.85K1M65.52K
Deferred Taxes330K-191K-212K-235K-819K-9.41M-8.96M-30.66M-13.4M-86.69M-13.14M1.49M4.99M-25.25M-106.2M2.65M991.75K72.49K824.53K2.32M376.71K
Other Non-Cash Items26.41M31.78M13.54M11.02M-15.41M6.51M14.02M-8.98M168K-2.61M-5.03M-12.08M-3.3M12.12M3.3M1.02M1.2M1.35M542-235.55K107.12K
Working Capital Changes-3.04M-2.63M-2.47M4.87M-8.42M13.29M20.44M-8.93M-13.76M-144K5.31M-853K-7.18M-339.4K117.04M283.51K-456.68K938.99K-1.81M1.98M297.23K
Change in Receivables6.29M-15.47M-118K140K-1.74M890K4.97M-6.09M-859K-531K252K2.64M2.12M-3.96M0000000
Change in Inventory826K00000000000-1.05M00000000
Change in Payables00000000000010.02M14.76M0000000
Cash from Investing120K-97K-194K-232K-1.65M-3.27M-1M-1.15M142K-1.73M-5.61M-40.81M-5.04M5.33M4.71M-343.45K266.89K-5.35M-3.38M-4.06M-4.97M
Capital Expenditures-680K-271K-314K-232K-1.65M-2.25M-279K-201K-311K-922K-2.72M-37.92M-2.84M-2.71M-461.55K-87.11K-170.02K-100.96K-181.85K-153.48K-752.61K
CapEx % of Revenue3.95%4.59%4.19%2.27%22.09%6.98%1.67%1.16%12.89%2.17%11.44%145.95%9.86%7.07%0.38%1583.87%19.09%11.1%10.83%5.44%149.66%
Acquisitions00000-1.03M-721K-952K00-2.33M-33.37M-1.41M03.45M000000
Investments---------------------
Other Investing559K-60K120K-75K0-1.03M-721K-952K453K-1M622K-1.41M-2.09M9.31M1.73M-256.33K636.91K1.17M680.9K98.35K-216.35K
Cash from Financing147.34M40.25M74.5M-9.87M114.47M137.04M71.61M68.61M60.01M62.07M45.85M2.43M169.35M4.88M126.09M25.54M11.39M13.6M16.75M020.67M
Debt Issued (Net)-9.77M-13.52M-2.66M-6.33M-2.93M-1.63M43.57M31.7M0000000000000
Equity Issued (Net)1000K1000K1000K209K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K01000K
Dividends Paid000000000000000000000
Share Repurchases000000000000000000000
Other Financing-4.1M-11.63M-11.48M-3.75M5.2M-6.28M-2.22M-3.66M-1.93M-6.48M-439K-41K-5.53M0-770.31K-1.26M-548.29K-537.6K-805.09K0-1.99M
Net Change in Cash98.59M-8.36M10.87M-76.43M7.55M78.9M12.66M-8M-35.18M-29.76M-52.25M-118.92M109.72M-56.48M231.18M15.52M2.43M2.04M4.2M-7.24M15.09M
Free Cash Flow-50.68M-48.79M-63.58M-66.01M-108.33M-58.61M-58.07M-75.21M-95.78M-88.92M-124.42M-119.78M-56.92M-74.82M107.77M-9.74M-9.41M-6.3M-9.28M-3.34M-1.36M
FCF Margin %-294.71%-826.65%-847.66%-646.5%-1452.9%-182.27%-347.26%-433.73%-3971.06%-208.98%-523.94%-461.04%-197.73%-195.46%89.12%-177177.73%-1056.19%-692.84%-552.88%-118.27%-269.93%
FCF Growth %-3.88%23.27%3.68%39.06%-84.83%-0.93%22.79%21.47%-7.72%28.54%-3.88%-110.44%23.93%-169.43%1205.9%-3.58%-49.24%32.11%-178.2%-145.86%-
FCF per Share-0.42-0.49-0.76-0.97-1.79-1.11-1.17-1.62-1.78-1.65-2.31-2.23-1.06-1.392.00-0.18-0.17-0.12-0.17-0.06-0.03
FCF Conversion (FCF/Net Income)0.49x0.55x0.77x0.72x1.08x0.72x0.64x2.13x1.24x21.32x1.02x1.01x0.88x1.01x1.19x0.65x0.75x0.62x1.04x0.38x0.41x
Interest Paid000000000000000000000
Taxes Paid000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Liquidity and regulatory binary

Earnings Disconnect Masks Cash Burn

According to quarterly financial data, the OCF/NI ratio has fluctuated significantly, reaching 0.61 in 2025Q4, which highlights a persistent disconnect between accounting losses and the actual cash required to sustain the company's intensive clinical development and manufacturing validation efforts.

The gap between net income and operating cash flow suggests that non-cash items and working capital adjustments are not sufficient to bridge the fundamental deficit in the business model. Investors should monitor this conversion ratio closely, as it indicates that the company's reported losses are not merely accounting artifacts but represent a genuine, ongoing depletion of liquid resources.

Persistent Negative Free Cash Flow

As reported in recent financial statements, Mesoblast's free cash flow remains consistently negative, with quarterly outflows ranging between $10 million and $16 million, underscoring the company's reliance on external financing to fund its long-dated pipeline and high-cost clinical trial infrastructure.

The trajectory of free cash flow shows no signs of approaching break-even, reflecting the heavy burden of R&D and the lack of a self-sustaining commercial revenue base. This trend suggests that the company remains in a high-risk phase where cash preservation is secondary to the necessity of funding critical regulatory milestones.

Minimal Capital Intensity Relative Burn

Based on reported figures, capital expenditures remain remarkably low, peaking at only 7.1% of revenue in 2025Q4, which indicates that the company's primary cash drain is operational R&D rather than the physical infrastructure or heavy machinery typically associated with industrial manufacturing.

The low level of capital expenditure suggests that the company has not yet invested in the large-scale, internal manufacturing facilities that would be required for a successful U.S. commercial launch. This may imply that future capital requirements could spike significantly if the company is forced to build out its own production capacity to satisfy regulatory demands.

Working Capital Volatility Impacts Liquidity

Data from recent quarters reveals erratic working capital movements, including a $5.3 million outflow in 2025Q4, which suggests that timing differences in milestone payments and operational payables are creating additional, unpredictable pressure on the company's already strained cash reserves.

The volatility in working capital appears to be a byproduct of the company's reliance on sporadic milestone-based revenue streams. This lack of predictability in cash inflows warrants further investigation, as it complicates management's ability to forecast liquidity needs and maintain a stable runway for ongoing clinical operations.

MESO — Frequently Asked Questions

Quick answers to the most common questions about buying MESO stock.

How much cash does Mesoblast Limited (MESO) generate from operations?

Mesoblast Limited (MESO) generated $-50.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Mesoblast Limited's free cash flow?

Mesoblast Limited (MESO) reported negative free cash flow of $50.7M in 2025, indicating capital requirements exceeded cash from operations.

What is Mesoblast Limited's capital expenditure (CapEx)?

Mesoblast Limited (MESO) spent $0.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.