Meitu, Inc. (HKG:1357)
Hong Kong · Delayed Price · Currency is HKD 4.205
-0.035 (-0.83%)
Sep 11, 2026, 4:08 PM HKT
Meitu Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 4,259 | 3,859 | 2,996 | 2,696 | 2,085 | 1,666 | |
Revenue Growth | 20.28% | 28.79% | 11.14% | 29.27% | 25.17% | 39.53% |
Cost of Revenue | 1,203 | 1,020 | 718.37 | 1,040 | 898.06 | 540.94 |
Gross Profit | 3,055 | 2,839 | 2,278 | 1,656 | 1,187 | 1,125 |
Selling, General & Admin | 1,094 | 1,051 | 873.87 | 729.1 | 674.97 | 655.97 |
Research & Development | 967.16 | 945.37 | 910.7 | 635.48 | 586.37 | 545.49 |
Other Operating Expenses | 11.31 | 11.73 | 2.75 | - | - | - |
Operating Expenses | 2,584 | 2,520 | 1,787 | 1,383 | 1,261 | 1,201 |
Operating Income | 470.93 | 318.93 | 490.49 | 272.44 | -74.06 | -76.38 |
Interest Expense | -73.69 | -6.53 | -7.2 | -4.79 | -8.92 | -0.66 |
Interest & Investment Income | 91.93 | 81.7 | 59.5 | 46.68 | 16.15 | 14.22 |
Earnings From Equity Investments | 7.95 | 1.38 | -23.67 | -19.06 | -13.16 | -1.64 |
Currency Exchange Gain (Loss) | -10.96 | -10.96 | 6.51 | 2.47 | 7.7 | -3.16 |
Other Non Operating Income (Expenses) | 20.67 | 39.28 | 81.08 | 294.68 | -139.14 | 110.87 |
EBT Excluding Unusual Items | 506.82 | 423.81 | 606.7 | 592.43 | -211.43 | 43.25 |
Impairment of Goodwill | -23.66 | -23.66 | - | -155.27 | - | - |
Gain (Loss) on Sale of Investments | 687.56 | 504.72 | -362.24 | -66.38 | 505.21 | 173.44 |
Gain (Loss) on Sale of Assets | - | - | - | 67.3 | - | - |
Asset Writedown | - | - | - | - | -118.54 | -227.62 |
Other Unusual Items | - | - | 571.41 | - | - | - |
Pretax Income | 1,171 | 904.87 | 815.88 | 438.09 | 175.23 | -10.94 |
Income Tax Expense | 298.25 | 207.86 | 17.23 | 71.67 | 156.34 | 66.5 |
Earnings From Continuing Operations | 872.48 | 697.01 | 798.65 | 366.42 | 18.89 | -77.43 |
Earnings From Discontinued Operations | -86.91 | -149.66 | 7.51 | - | - | - |
Net Income to Company | 785.57 | 547.36 | 806.16 | 366.42 | 18.89 | -77.43 |
Minority Interest in Earnings | 19.77 | 35.54 | -0.98 | 11.88 | 75.25 | 32.92 |
Net Income | 805.34 | 582.9 | 805.18 | 378.29 | 94.14 | -44.51 |
Net Income to Common | 805.34 | 582.9 | 805.18 | 378.29 | 94.14 | -44.51 |
Net Income Growth | -10.39% | -27.61% | 112.84% | 301.83% | - | - |
Shares Outstanding (Basic) | 4,543 | 4,538 | 4,499 | 4,415 | 4,376 | 4,319 |
Shares Outstanding (Diluted) | 4,575 | 4,574 | 4,537 | 4,465 | 4,450 | 4,319 |
Shares Change | -0.01% | 0.81% | 1.61% | 0.34% | 3.05% | 0.66% |
EPS (Basic) | 0.18 | 0.13 | 0.18 | 0.09 | 0.02 | -0.01 |
EPS (Diluted) | 0.17 | 0.12 | 0.18 | 0.08 | 0.02 | -0.01 |
EPS Growth | -12.43% | -34.47% | 123.71% | 300.00% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 1,327 | 1,233 | 699.78 | 361.46 | 183.58 | -60.98 |
Free Cash Flow Per Share | 0.29 | 0.27 | 0.15 | 0.08 | 0.04 | -0.01 |
Dividend Per Share | 0.102 | 0.085 | 0.052 | 0.033 | 0.018 | - |
Dividend Growth | 10.11% | 64.58% | 58.73% | 84.71% | - | - |
Gross Margin | 71.74% | 73.57% | 76.02% | 61.43% | 56.94% | 67.53% |
Operating Margin | 11.06% | 8.27% | 16.37% | 10.11% | -3.55% | -4.58% |
Profit Margin | 18.91% | 15.11% | 26.87% | 14.03% | 4.51% | -2.67% |
Free Cash Flow Margin | 31.15% | 31.95% | 23.36% | 13.41% | 8.80% | -3.66% |
EBITDA | 515.81 | 363.09 | 538.83 | 299.41 | -47.03 | -41.23 |
EBITDA Margin | 12.11% | 9.41% | 17.98% | 11.11% | -2.25% | -2.48% |
D&A For EBITDA | 44.88 | 44.16 | 48.34 | 26.97 | 27.03 | 35.14 |
EBIT | 470.93 | 318.93 | 490.49 | 272.44 | -74.06 | -76.38 |
EBIT Margin | 11.06% | 8.27% | 16.37% | 10.11% | -3.55% | -4.58% |
Effective Tax Rate | 25.48% | 22.97% | 2.11% | 16.36% | 89.22% | - |