MIXUE Group (HKG:2097)
Hong Kong flag Hong Kong · Delayed Price · Currency is HKD
404.40
-7.00 (-1.70%)
Last updated: Apr 3, 2025

MIXUE Group Income Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21
Revenue
24,82920,30213,57610,351
Revenue Growth (YoY)
22.30%49.55%31.15%-
Cost of Revenue
16,76914,3039,7297,107
Gross Profit
8,0605,9993,8473,244
Selling, General & Admin
2,3551,9291,271780.43
Research & Development
104.878532.317.15
Operating Expenses
2,4602,0131,307799.37
Operating Income
5,6003,9862,5392,444
Interest Expense
-6.37-14.7-9.19-5.97
Interest & Investment Income
107.0253.844.3238.22
Earnings From Equity Investments
-3.020.2-0.18-
Currency Exchange Gain (Loss)
5.6231.96-0.16-0.99
Other Non Operating Income (Expenses)
67.58108.3458.4273.11
EBT Excluding Unusual Items
5,7714,1662,6332,549
Merger & Restructuring Charges
--65.5--
Gain (Loss) on Sale of Investments
45.1753.3325.6426
Gain (Loss) on Sale of Assets
-5.840.2-0.3-1.16
Asset Writedown
--0.02--14.83
Pretax Income
5,8114,1542,6582,559
Income Tax Expense
1,356967.4644.95646.93
Earnings From Continuing Operations
4,4543,1872,0131,912
Minority Interest in Earnings
-17.7-49.26-16.38-1.58
Net Income
4,4373,1371,9971,910
Net Income to Common
4,4373,1371,9971,910
Net Income Growth
41.41%57.13%4.52%-
Shares Outstanding (Basic)
360360360359
Shares Outstanding (Diluted)
360360360359
Shares Change (YoY)
--0.25%-
EPS (Basic)
12.328.715.555.32
EPS (Diluted)
12.328.715.555.32
EPS Growth
41.45%57.04%4.26%-
Free Cash Flow
-2,1091,433747.87
Free Cash Flow Per Share
-5.863.982.08
Dividend Per Share
-0.2800.2900.290
Dividend Growth
--3.45%--
Gross Margin
32.46%29.55%28.34%31.34%
Operating Margin
22.56%19.63%18.71%23.62%
Profit Margin
17.87%15.45%14.71%18.46%
Free Cash Flow Margin
-10.39%10.56%7.22%
EBITDA
5,8954,1472,6452,502
EBITDA Margin
23.74%20.43%19.48%24.17%
D&A For EBITDA
294.15160.5105.3157.24
EBIT
5,6003,9862,5392,444
EBIT Margin
22.56%19.63%18.71%23.62%
Effective Tax Rate
23.34%23.29%24.26%25.28%
Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.