SECURITIES AND EXCHANGE COMMISSION

Form 10-Q

(X) QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended June 30, 2004

OR

(  )TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from            to
Commission file number 0-14902

MERIDIAN BIOSCIENCE, INC.

3471 River Hills Drive
Cincinnati, Ohio 45244
(513) 271-3700

Indicate by check whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes (X)             No (  )

Indicate by check whether the Registrant is an accelerated filer (as defined in Rule 12-b2 of the Exchange Act).

Yes (X)              No (  )

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Page 1 of 25

MERIDIAN BIOSCIENCE, INC. AND SUBSIDIARIES
INDEX TO QUARTERLY REPORT ON FORM 10-Q

Forward Looking Statements

The Private Securities Litigation Reform Act of 1995 provides a safe harbor from civil litigation for forward-looking statements accompanied by meaningful cautionary statements. Except for historical information, this report contains forward-looking statements which may be identified by words such as “estimates”, “anticipates”, “projects”, “plans”, “expects”, “intends”, “believes”, “should” and similar expressions or the negative versions thereof and which also may be identified by their context. Such statements are based upon current expectations of the Company and speak only as of the date made. The Company assumes no obligation to publicly update any forward-looking statements. These statements are subject to various risks, uncertainties and other factors that could cause actual results to differ, including, without limitation, the following: Meridian’s continued growth depends in part, on its ability to introduce into the marketplace enhancements of existing products or new products that incorporate technological advances, meet customer requirements and respond to products developed by Meridian’s competition. While Meridian has introduced a number of internally-developed products, there can be no assurance that it will be successful in the future in introducing such products on a timely basis. Ongoing consolidations of reference laboratories and formation of multi-hospital alliances may cause adverse changes to pricing and distribution. Costs and difficulties in complying with laws and regulations administered by the United States Food and Drug Administration and other governmental bodies can result in unanticipated expenses, delays, and interruptions to the sale of new and existing products. Changes in the relative strength or weakness of the U.S. dollar can change expected results. One of Meridian’s main growth strategies is the acquisition of companies and product lines. There can be no assurance that additional acquisitions will be consummated or that, if consummated, will be successful and the acquired businesses successfully integrated into Meridian’s operations.

Page 2 of 25

MERIDIAN BIOSCIENCE, INC. AND SUBSIDIARIES

The accompanying notes are an integral part of these consolidated financial statements.

Page 3 of 25

MERIDIAN BIOSCIENCE, INC. AND SUBSIDIARIES

The accompanying notes are an integral part of these consolidated financial statements.

Page 4 of 25

MERIDIAN BIOSCIENCE, INC. AND SUBSIDIARIES

ASSETS

     The accompanying notes are an integral part of these consolidated balance sheets.

Page 5 of 25

MERIDIAN BIOSCIENCE, INC. AND SUBSIDIARIES
Consolidated Balance Sheets (Unaudited)
(dollars in thousands)

LIABILITIES AND SHAREHOLDERS’ EQUITY

The accompanying notes are an integral part of these consolidated balance sheets.

Page 6 of 25

MERIDIAN BIOSCIENCE, INC. AND SUBSIDIARIES

The accompanying notes are an integral part of these consolidated financial statements.

Page 7 of 25

MERIDIAN BIOSCIENCE, INC. AND SUBSIDIARIES

1. Basis of Presentation:

The consolidated financial statements included herein have not been audited by an independent registered public accounting firm, but include all adjustments (consisting of normal recurring entries), which are, in the opinion of management, necessary for a fair presentation of the results for such periods.

Certain information and footnote disclosure normally included in financial statements prepared in accordance with generally accepted accounting principles has been omitted pursuant to the requirements of the Securities and Exchange Commission, although Meridian believes that the disclosures included in these financial statements are adequate to make the information not misleading.

It is suggested that these consolidated financial statements be read in conjunction with the consolidated financial statements and notes thereto, included in Meridian’s Annual Report on Form 10-K for the Year Ended September 30, 2003.

The results of operations for the interim periods are not necessarily indicative of the results to be expected for the year.

2. Significant Accounting Policies:

     a) Translation of Foreign Currency -

Assets and liabilities of foreign operations are translated using period-end exchange rates with gains or losses resulting from translation included in a separate component of accumulated other comprehensive income (loss). Revenues and expenses are translated using exchange rates prevailing during the period. Meridian also recognizes foreign currency transaction gains and losses on certain assets and liabilities that are denominated in the Euro currency. These gains and losses are included in other income and expense in the accompanying consolidated statements of operations.

Foreign currency translation is the only component of accumulated other comprehensive income (loss). Comprehensive income for the interim periods ended June 30 was as follows:

     b) Income Taxes -

Page 8 of 25

The provision for income taxes includes federal, foreign, state and local income taxes currently payable and those deferred because of temporary differences between income for financial reporting and income for tax purposes. Estimates for permanent differences between income for financial reporting and income for tax purposes related to non-U.S. sales activities are adjusted to actual upon filing of tax returns, which generally occurs in the third and fourth quarters, and are recorded in the period known. The effective tax rate for income taxes was 33% for the first nine months of fiscal 2004, compared to 39% for the first nine months of fiscal 2003. The decline in the effective tax rate was primarily attributable to favorable book-to-return adjustments related to non-U.S. sales activities and federal and state credits for research and development activities.

     c) Stock-based Compensation -

Meridian accounts for its stock-based compensation plans pursuant to the intrinsic value method provided in APB Opinion No. 25. Had compensation cost for these plans been determined using the fair value method provided in SFAS No. 123, Meridian’s net income and earnings per share would have been reduced to the following pro forma amounts (amounts in thousands, except per share data):

d) Recent Accounting Pronouncements -

During March 2004, the Financial Accounting Standards Board issued an Exposure Draft of its proposed standard on accounting for stock based compensation for awards (e.g., stock options) issued to employees. The proposed standard requires, among other things, that compensation cost be measured at fair value on the grant date and charged to expense. Due to the absence of observable market prices for employee stock options, the standard indicates that the fair value of most stock options would be determined using an option-pricing model. The standard indicates that a lattice model (i.e., Binomial) is the required model. The proposed standard also addresses accounting for employee stock purchase plans where the employee’s purchase price is at a discount from the current market price. Such plans would become compensatory under the proposed standard. The proposed standard would be effective for

Page 9 of 25

public companies for fiscal years beginning after December 15, 2004, which for Meridian would be its fiscal year 2006.

During January 2003, the Financial Accounting Standards Board issued Interpretation No. 46, Consolidation of Variable Interest Entities, an Interpretation of ARB 51. FIN No. 46 clarifies the application of Accounting Research Bulletin No. 51, Consolidated Financial Statements, to certain entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. FIN No. 46 has had no impact on Meridian because the Company believes it does not have ownership interests in any variable interest entities. All of Meridian’s consolidated subsidiaries are wholly-owned by Meridian.

3. Inventories:

     Inventories are comprised of the following (amounts in thousands):

4. Segment Information:

Meridian’s reportable operating segments are US Diagnostics, European Diagnostics and Life Science. The US Diagnostics operating segment consists of manufacturing operations in Cincinnati, Ohio, and the sale and distribution of diagnostics test kits in the US and countries outside of Europe, Africa and the Middle East. The European Diagnostics operating segment consists of the sale and distribution of diagnostics test kits in Europe, Africa and the Middle East. The Life Science operating segment consists of manufacturing operations in Memphis, Tennessee and Saco, Maine, and the sale and distribution of bulk antigens, antibodies and bioresearch reagents domestically and abroad. The Life Science operating segment consists of the Viral Antigens and BIODESIGN subsidiaries, including the protein production laboratory.

Segment information for the three and nine month periods ended June 30, 2004 and 2003 is as follows (in thousands):

Page 10 of 25

(1) Eliminations consist of intersegment transactions.

Transactions between segments are accounted for as intercompany sales at established intercompany prices for internal and management purposes with all intercompany amounts eliminated in consolidation. Total assets for US Diagnostics and Life Science include goodwill of $2,063,000 and $2,920,000, respectively at June 30, 2004 and $2,063,000 and $2,928,000, respectively at September 30, 2003.

5. Intangible Assets:

A summary of Meridian’s acquired intangible assets subject to amortization, as of June 30, 2004 and September 30, 2003 is as follows:

The actual aggregate amortization expense for these intangible assets for the three months ended June 30, 2004 and 2003 was $296,000 and $324,000, respectively. The actual aggregate amortization expense for these intangible assets for the nine months ended June 30, 2004 and 2003 was $903,000 and $946,000, respectively.

6. Debenture Exchange and Redemption Transactions:

At December 31, 2003, Meridian had outstanding $20,000,000 of its 7% convertible subordinated debentures due in September 2006. During the second quarter of fiscal 2004, Meridian completed the exchange of $3,889,000 of its 7% convertible subordinated debentures for an equal principal amount of new convertible subordinated debentures that mature September 1, 2013 and bear interest at 5%. The new

Page 11 of 25

debentures are convertible into Meridian’s common stock at a price of $14.50 per share. Costs to complete the transaction, $311,000, are being amortized to interest expense over the life of the new 5% convertible subordinated debentures.

During the second quarter of fiscal 2004, Meridian also redeemed $4,000,000 of its remaining outstanding 7% convertible subordinated debentures with borrowings from its revolving credit facility.

The carrying value of unamortized debt issuance costs related to the debenture exchange and redemption transactions, $130,000, was charged to interest expense during the second quarter of fiscal 2004. After the effect of the exchange and redemption transactions, Meridian has outstanding $12,111,000 of its 7% convertible subordinated debentures and $3,889,000 of its 5% convertible subordinated debentures.

7. Regulatory Matters:

(a) Department of Health and Human Services -

During the second quarter of fiscal 2004, Meridian was notified by the Office of Inspector General of the Department of Health and Human Services of failure to comply with recently effective registration requirements concerning two select agents (pathogen/toxin). During the third quarter of fiscal 2004, Meridian and the agency reached agreement to resolve the matter, the outcome of which had no material impact on the financial statements.

(b) Animal Products and By-products -

Some of Meridian’s technical products sold for further manufacturing use contain blood or blood by-products from animals such as cattle, goats, or sheep. The European Community and certain other foreign governments have placed additional importation restrictions on these products unless they are certified by the USDA, prior to exportation, to be free from communicable diseases. To date, Meridian believes it has complied with all international importation restrictions on these products.

8. Commitments and Contingencies:

(a) Royalties -

Meridian has entered into various license agreements that require payment of royalties based on a specified percentage of sales of related products (1% to 8%). For one of these license agreements, Meridian was engaged in a dispute with the licensor regarding the payment of royalties. During April 2004, this dispute was resolved. This resolution included Meridian purchasing certain manufacturing technology for $210,000 and receiving a fully paid-up, royalty-free license.

(b) Forward Contracts -

Meridian uses forward contracts from time to time to address foreign currency risk related to certain transactions denominated in the Euro currency. These contracts are used to fix the exchange rate in converting Euros to US dollars. As of June 30, 2004, Meridian was a party to two such forward contracts with an aggregate notional amount of 600,000 Euro. These contracts mature during the fourth quarter of fiscal 2004.

Page 12 of 25

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Refer to “Forward Looking Statements” following the Index in front of this Form 10-Q.

Current Trends:

US Diagnostics

During the latter part of calendar 2004, Meridian expects to launch its ImmunoCard C. difficile Toxins A&B rapid diagnostic test in domestic markets. This rapid diagnostic test will add breadth to Meridian’s C. difficile product offerings.

During the second quarter, Meridian launched its ImmunoCard STAT!® HpSA rapid diagnostic test for H. pylori in domestic markets, following FDA 510(k) clearance in December 2003. This rapid detection test is intended to complement Meridian’s previously developed Premier Platinum HpSA diagnostic test.

During the first quarter, major outbreaks of influenza occurred across the US, resulting in significant sales growth of respiratory products such as influenza, RSV and mycoplasma. Although this trend continued somewhat into January, outbreaks of influenza subsided during the second quarter.

European Diagnostics

Sales for Meridian’s European Diagnostics operating segment during the third quarter of fiscal 2004 increased 13% compared to the third quarter of fiscal 2003. Sales in local currency increased 7% for the third quarter of fiscal 2004 compared to the third quarter of fiscal 2003. The increase in local currency was driven by the launch of Meridian’s ImmunoCard C. difficile Toxins A & B rapid diagnostic test. For the nine-month period ended June 30, 2004, sales for Meridian’s European Diagnostics operating segment increased 11% compared to the nine-month period ended June 30, 2003. On a local currency basis, sales decreased 2%. Competitive factors and government reimbursement policies have continued to affect the growth opportunities in European markets.

Life Science

During the second quarter of fiscal 2003, Meridian opened its protein production laboratory for commercial operation. During the first quarter of fiscal 2004, Meridian commenced work on the National Institutes of Health contract for the development and bulk manufacturing of a recombinant protein for a vaccine for parvovirus. This contract is expected to be completed during the fourth quarter of fiscal 2004. Work for other contracts is expected to commence during the fourth quarter of fiscal 2004. To date, no revenues have been recognized for the protein production laboratory. Revenues for the protein production laboratory are recognized either upon shipment of product or final lot acceptance depending on contract terms.

Research and Development

Meridian believes that internally-developed products will continue to be a critical source of sales and sales growth. Research and development efforts are expected to focus on the development of new products and product improvements where Meridian has a dominant market position, or its intellectual property is

Page 13 of 25

protected by patents or licenses. During the third quarter of fiscal 2004, Meridian submitted to the FDA for 510(k) clearance several rapid diagnostic tests.

Meridian expects its Life Science operating segment will serve as a key platform for sourcing biologicals and technologies, by acquisition or license, for development of new products for all of Meridian’s operating segments. One of Meridian’s specific strategies in this area is to target biologicals that have commercial product applications across multiple markets, such as human diagnostics, veterinary diagnostics and therapeutics. This strategy is expected to leverage research and development resources as products can be developed with all three markets in mind, rather than on a market-by-market basis.

Operating Segments:

Meridian’s reportable operating segments are US Diagnostics, European Diagnostics and Life Science. The US Diagnostics operating segment consists of manufacturing operations in Cincinnati, Ohio, and the sale and distribution of diagnostic test kits in the US and countries outside of Europe, Africa and the Middle East. The European Diagnostics operating segment consists of the sale and distribution of diagnostic test kits in Europe, Africa and the Middle East. The Life Science operating segment consists of manufacturing operations in Memphis, Tennessee and Saco, Maine, and the sale and distribution of bulk antigens, antibodies and bioresearch reagents domestically and abroad. The Life Science operating segment consists of the Viral Antigens and BIODESIGN subsidiaries, including the protein production laboratory.

Results of Operations:

Three Months Ended June 30, 2004 Compared to Three Months Ended June 30, 2003

Net sales

Overall, net sales increased 16% for the third quarter of fiscal 2004 compared to the third quarter of fiscal 2003. Net sales for the US Diagnostics operating segment increased $1,677,000, or 19%, for the European Diagnostics operating segment increased $459,000, or 13%, and for the Life Science operating segment increased $427,000, or 13%.

For the US Diagnostics operating segment, the sales increase was primarily related to C. difficile products (increased $736,000), H. pylori products (increased $344,000), and specimen transport products (increased $383,000). The increases for C. difficile and H. pylori products were primarily due to volume growth. The increase for specimen transport products was primarily due to favorable price related to product mix and distributor buying patterns.

For the European Diagnostics operating segment, the sales increase includes currency translation in the amount of $245,000. Sales in local currency, the Euro, increased 7%, following a 6% decline during the first two quarters.

For the Life Science operating segment, the sales increase was primarily related to make-to-order bulk shipments of antigens and antibodies to other diagnostic manufacturers. Sales to one customer accounted for 37% and 35% of total sales for the Life Science operating segment for the third quarters of fiscal 2004 and fiscal 2003, respectively.

For all operating segments combined, international sales were $6,444,000, or 35% of total sales, for the

Page 14 of 25

third quarter of fiscal 2004, compared to $5,795,000, or 37% of total sales, for the third quarter of fiscal 2003. Combined domestic exports for the US Diagnostics and Life Science operating segments were $2,358,000 for the third quarter of fiscal 2004, compared to $2,168,000 for the third quarter of fiscal 2003. The remaining international sales were generated by the European Diagnostics operating segment.

Gross Profit

Gross profit increased 19% for the third quarter of fiscal 2004 compared to the third quarter of fiscal 2003. Gross profit margins were 60% for the third quarter of fiscal 2004 compared to 58% for the third quarter of fiscal 2003.

Meridian’s overall operations consist of the sale of diagnostics test kits for various disease states and in alternative test formats, as well as bioresearch reagents, bulk antigens and proficiency tests. Product sales mix shifts and utilization/capacity levels for the protein production laboratory, in the normal course of business, can cause the consolidated gross profit margin to fluctuate by several points from period to period.

Operating Expenses

Operating expenses increased 24% for the third quarter of fiscal 2004 compared to the third quarter of fiscal 2003. The overall increase in operating expenses for the third quarter of fiscal 2004 is discussed below.

Research and development expenses increased 7% for the third quarter of fiscal 2004 compared to the third quarter of fiscal 2003, and as a percentage of sales, were 6% for both the third quarter of fiscal 2004 and fiscal 2003. This increase primarily related to the US Diagnostics operating segment and was attributable to new product development activities. Our investments in research and development have resulted in the product launches and FDA submissions previously discussed.

Selling and marketing expenses increased 16% for the third quarter of fiscal 2004 compared to the third quarter of fiscal 2003, and as a percentage of sales, were 17% for both the third quarter of fiscal 2004 and fiscal 2003. Of this increase, $340,000 related to the US Diagnostics operating segment, $25,000 related to the European Diagnostics operating segment and $58,000 related to the Life Science operating segment. The increase for the US Diagnostics operating segment was primarily attributable to higher sales commissions related to sales growth ($100,000), and the addition of a Vice President of Sales and Marketing, including relocation costs ($180,000), and one new product manager.

General and administrative expenses increased 41% for the third quarter of fiscal 2004 compared to the third quarter of fiscal 2003, and as a percentage of sales, increased from 15% for the third quarter of fiscal 2003, to 19% for the third quarter of fiscal 2004. Of this increase, $485,000 related to the US Diagnostics operating segment, $69,000 related to the European Diagnostics operating segment and $431,000 related to the Life Science operating segment. The increase for the US Diagnostics operating segment was primarily attributable to employee incentive compensation costs ($112,000) and insurance reimbursements related to trade secrets litigation received in fiscal 2003 ($169,000). The increase for the Life Science operating segment was primarily attributable to higher salaries and benefits related to planned investments in management personnel.

Operating Income

Page 15 of 25

Operating income increased 10% for the third quarter of fiscal 2004, compared to the third quarter of fiscal 2003, as a result of the factors discussed above.

Other Income and Expense

Interest expense for the third quarter of fiscal 2004 decreased 6%, or $26,000, compared to the third quarter of fiscal 2003. This decrease relates primarily to lower debt levels outstanding for the convertible subordinated debentures during the third quarter of fiscal 2004 compared to the third quarter of fiscal 2003, as discussed below in Liquidity and Capital Resources.

Income Taxes

The effective rate for income taxes was 27% for the third quarter of fiscal 2004 compared to 36% for the third quarter of fiscal 2003. The decline in the effective tax rate was primarily attributable to favorable book-to-return adjustments related to non-U.S. sales activities. These adjustments are determined upon filing of Meridian’s tax returns and are recorded in the period known. For the fiscal year ending September 30, 2004, Meridian expects the effective tax rate to approximate 35%.

Nine Months Ended June 30, 2004 Compared to Nine Months Ended June 30, 2003

Net sales

Overall, net sales increased 18% for the first nine months of fiscal 2004 compared to the first nine months of fiscal 2003. Net sales for the US Diagnostics operating segment increased $6,204,000, or 21%, for the European Diagnostics operating segment increased $1,119,000, or 11%, and for the Life Science operating segment increased $1,330,000, or 15%.

For the US Diagnostics operating segment, the sales increase was primarily related to growth in respiratory products (increased $3,892,000), driven from outbreaks of influenza across the US, primarily during the first quarter. Meridian’s respiratory products include diagnostic tests for influenza, RSV, and mycoplasma. Also contributing to the sales growth were favorable volume increases for H. pylori products (increased $836,000), including both Premier Platinum HpSA and the recently launched ImmunoCard STAT!® HpSA rapid test, Rotavirus products (increased $297,000), C. difficile products (increased $602,000), and parasitology products (increased $377,000). The increases mentioned above were also somewhat offset by volume and price declines in the first quarter in specimen transport products, driven from buying patterns of certain distributors and price competition.

For the European Diagnostics operating segment, the sales increase includes currency translation in the amount of $1,289,000. Sales in local currency, the Euro, decreased 2%.

For the Life Science operating segment, the sales increase was primarily attributable to volume growth in make-to-order bulk antigens and antibodies. Sales to one customer accounted for 36% and 27% of the Life Science operating segment’s total sales for the first nine months of fiscal 2004 and fiscal 2003, respectively.

For all operating segments combined, international sales were $18,193,000, or 32% of total sales, for the first nine months of fiscal 2004, compared to $16,857,000, or 35% of total sales, for the first nine months of fiscal 2003. Combined domestic exports for the US Diagnostics and Life Science operating segments were $6,574,000 for the first nine months of fiscal 2004, compared to $6,357,000 for the first nine months of

Page 16 of 25

fiscal 2003. The remaining international sales were generated by the European Diagnostics operating segment.

Gross Profit

Gross profit increased 17% for the first nine months of fiscal 2004 compared to the first nine months of fiscal 2003. Gross profit margins were 58% for the first nine months of both fiscal 2004 and fiscal 2003.

Operating Expenses

Operating expenses increased 20% for the first nine months of fiscal 2004 compared to the first nine months of fiscal 2003. The overall increase in operating expenses for the first nine months of fiscal 2004 is discussed below.

Research and development expenses increased 9% for the first nine months of fiscal 2004 compared to the first nine months of fiscal 2003, and as a percentage of sales, were 6% for both the first nine months of fiscal 2004 and fiscal 2003. This increase primarily related to the US Diagnostics operating segment and was attributable to additional product development staff and materials for new product development activities. Human resources were added to the research and development staff throughout fiscal 2003. Such resources were in place for the entire nine months of fiscal 2004.

Selling and marketing expenses increased 16% for the first nine months of fiscal 2004 compared to the first nine months of fiscal 2003, and as a percentage of sales, decreased from 17% in fiscal 2003, to 16% in fiscal 2004. Of this increase, $854,000 related to the US Diagnostics operating segment, $278,000 related to the European Diagnostics operating segment and $147,000 related to the Life Science operating segment. The increase for the US Diagnostics operating segment was primarily attributable to higher sales commissions related to sales growth ($495,000), and the addition of a Vice President of Sales and Marketing, including relocation costs ($180,000), and one new product manager. The increase for the European Diagnostics operating segment was primarily due to currency translation. The increase for the Life Science operating segment was primarily attributable to the addition of a product manager to supplement sales and marketing efforts.

General and administrative expenses increased 30% for the first nine months of fiscal 2004 compared to the first nine months of fiscal 2003, and as a percentage of sales, increased from 16% for the first nine months of fiscal 2003, to 17% for the first nine months of fiscal 2004. Of this increase, $1,120,000 related to the US Diagnostics operating segment, $612,000 related to the European Diagnostics operating segment and $549,000 related to the Life Science operating segment. The increase for the US Diagnostics operating segment was primarily attributable to higher salaries and benefits costs ($183,000), insurance reimbursements related to trade secrets litigation received in 2003 ($169,000), favorable adjustments to the bad debt reserve that occurred in fiscal 2003 ($107,000) and planned recruiting and relocation costs for new employees ($187,000). The increase for the European Diagnostics operating segment was primarily due to currency translation ($166,000) and a favorable reserve adjustment in fiscal 2003 related to a contract amendment ($150,000). The increase for the Life Science operating segment was primarily attributable to higher salaries and benefits related to planned investments in management personnel.

Operating Income

Operating income increased 9% for the first nine months of fiscal 2004, as a result of the factors discussed

Page 17 of 25

above.

Other Income and Expense

Interest expense declined 5%, or $69,000, for the first nine months of fiscal 2004 compared to the first nine months of fiscal 2003. This decrease was primarily attributable to lower overall debt levels outstanding for the revolving credit facility and bank term debt and the positive effects of the debenture exchange and redemption transactions discussed below. Interest expense for fiscal 2004 includes a write-off of deferred issuance costs in the amount of $130,000 related to the debenture exchange and redemption transactions discussed below.

Income Taxes

The effective rate for income taxes was 33% for the first nine months of fiscal 2004 compared to 39% for the first nine months of fiscal 2003. The decline in the effective tax rate was primarily attributable to federal and state tax credits for research and development activities and favorable book-to-return adjustments related to non-U.S. sales activities. These adjustments are determined upon filing Meridian’s tax returns (occurs in the third and fourth quarters) and are recorded in the period known. For the fiscal year ending September 30, 2004, Meridian expects the effective tax rate to approximate 35%.

Liquidity and Capital Resources:

Comparative Cash Flow Analysis

Meridian’s operating cash flow and financing requirements are determined by analyses of operating and capital spending budgets and consideration of acquisition plans. Meridian has historically maintained line of credit availability to respond to acquisition opportunities quickly.

Net cash provided by operating activities decreased 13% for the first nine months of fiscal 2004 compared to the first nine months of fiscal 2003. Although net earnings increased 21% for the first nine months of fiscal 2004, investments in inventories for the Life Science operating segment and payments of fiscal 2003 incentive compensation and income taxes led to the overall decrease in net cash provided by operating activities.

Net cash used for investing activities decreased 6% for the first nine months of fiscal 2004 compared to the first nine months of fiscal 2003. This decrease was primarily attributable to a lower earnout payment for fiscal 2003 compared to fiscal 2002 for the Viral Antigens acquisition (see discussion below), partially offset by increased purchases of property, plant and equipment.

Net cash used for financing activities decreased 19% for the first nine months of fiscal 2004 compared to the first nine months of fiscal 2003. Repayments of debt obligations were $5,435,000 for the first nine months of fiscal 2004, including $4,000,000 of 7% subordinated convertible debentures that were redeemed on March 31, 2004 (see discussion below). A substantial portion of the net decrease in cash used for financing activities is attributable to proceeds from the exercise of stock options. Meridian has issued approximately 169,000 shares of common stock upon exercise of stock options during the first nine months of fiscal 2004, compared to approximately 35,000 shares during the first nine months of fiscal 2003.

Page 18 of 25

Net cash flows from operating activities are anticipated to fund working capital requirements, debt service and dividends during the next twelve months.

Capital Resources

The following table presents Meridian’s payments due on financing obligations as of June 30, 2004 (amounts in thousands):

During August 2004, Meridian completed the renewal of its credit facility with its commercial bank. The amount of the credit facility is $25,000,000 and includes $2,500,000 of term debt and capital lease capacity and a $22,500,000 line of credit that expires in September 2007. As of July 31, 2004, there was $935,000 outstanding on the line of credit portion of this facility.

During the second quarter of fiscal 2004, Meridian completed the exchange of $3,889,000 of its 7% convertible subordinated debentures for an equal principal amount of new convertible subordinated debentures that mature September 1, 2013 and bear interest at 5%. The new debentures are convertible into Meridian’s common stock at a price of $14.50 per share. Costs to complete the exchange transaction, $311,000, are being amortized to interest expense over the life of new 5% convertible subordinated debentures.

During the second quarter of fiscal 2004, Meridian redeemed $4,000,000 of its remaining outstanding 7% convertible subordinated debentures. This redemption was funded from borrowings from the revolving credit facility. Meridian may commence future redemptions of remaining outstanding 7% convertible subordinated debentures.

The recently completed exchange and redemption transactions are expected to reduce annual interest expense by approximately $300,000. The carrying value of unamortized debt issuance costs related to the debenture exchange and redemption transactions, $130,000, was charged to interest expense during the second quarter of fiscal 2004.

All of the bank term debt is denominated in the Euro currency and bears interest at a variable rate tied to Euro LIBOR. A one-percentage point increase in the Euro LIBOR rate would increase fiscal 2004 interest expense by approximately $15,000 for this debt. This debt serves as a natural currency hedge against certain Euro denominated intercompany receivables.

The Viral Antigens acquisition, completed in fiscal 2000, provides for additional purchase consideration up to a maximum remaining amount of $5,482,000, contingent upon Viral Antigens’ future earnings through September 30, 2006. Earnout consideration is payable each year, following the period earned. Earnout

Page 19 of 25

payments, if any, may require financing under the line of credit or other bank credit facility. Earnout consideration in the amount of $456,000 related to fiscal 2003 was paid in January 2004 from operating cash flows.

Meridian’s capital expenditures were $1,782,000 for the first nine months of fiscal 2004 and are estimated to range from $2,000,000 to $2,500,000 for the full fiscal year. Capital expenditures may be funded with operating cash flows or availability under the credit facility discussed above. Capital expenditures relate to manufacturing and other equipment of a normal and recurring nature.

Commitments and Off-balance Sheet Arrangements:

See Note 8 to the consolidated financial statements contained herein.

Regulatory Matters:

See Note 7 to the consolidated financial statements contained herein.

Recent Accounting Pronouncements:

See Note 2 to the consolidated financial statements contained herein.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Meridian has market risk exposure related to interest rate sensitive debt and foreign currency transactions.

Meridian has debt obligations in the aggregate amount of $19,908,000 outstanding at June 30, 2004, of which $3,908,000, including $1,972,000 on the revolving credit facility, bears interest at variable rates. Information concerning the maturities of interest rate sensitive debt is included in the discussion of Capital Resources above. To date, Meridian has not employed a hedging strategy with respect to interest rate risk.

Meridian is exposed to foreign currency risk related to its European distribution operations, including foreign currency denominated intercompany receivables, as well as Euro denominated term debt. The Euro denominated term debt serves as a natural hedge against a portion of the Euro denominated intercompany receivables.

ITEM 4. CONTROLS AND PROCEDURES

As of June 30, 2004, an evaluation was completed under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures pursuant to Rule 13a-15(b) and 15(d)-15(b) promulgated under the Securities Exchange Act of 1934, as amended. Based on that evaluation, the Company’s management, including the CEO and CFO, concluded that the Company’s disclosure controls and procedures were effective as of June 30, 2004. There has been no change in the Company’s internal controls over financial reporting identified in connection with the evaluation of internal controls that occurred during the last fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

Page 20 of 25

PART II. OTHER INFORMATION

Item 5. Other Information

None.

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits:

31.1		Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rule 13a-14(a)/15d-14(a)
31.2		Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rule 13a-14(a)/15d-14(a)
32		Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002

(b) Reports on Form 8-K:

     None.

Page 21 of 25

Signature:

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned there-unto duly authorized.

MERIDIAN BIOSCIENCE, INC. AND SUBSIDIARIES

Date: August 16, 2004	/S/ Melissa Lueke Melissa Lueke Vice President and Chief Financial Officer

Page 22 of 25