MeHow Innovative Ltd. (SHE:301363)

MeHow Innovative Income Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022	Dec 31, 2020
Operating Revenue	1,605	1,591	1,332	1,410	1,134	885.91
Other Revenue	3.64	3.64	5.11	5.11	3.68	2.03
Revenue	1,608	1,594	1,338	1,415	1,137	887.94
Revenue Growth (YoY)	28.48%	19.18%	-5.49%	24.43%	28.10%	19.60%
Cost of Revenue	943.1	937.27	794.07	809.14	636.82	444.46
Gross Profit	665.32	656.94	543.52	606.14	500.62	443.49
Selling, General & Admin	163.62	152.89	133.12	110.17	76.72	76.54
Research & Development	150.53	140.58	120.4	87.69	63.91	48.56
Other Operating Expenses	16.09	10.69	5.1	12.19	7.73	-0.42
Operating Expenses	332.61	311.48	271.1	209.55	152.21	126.34
Operating Income	332.71	345.46	272.42	396.59	348.42	317.14
Interest Expense	-0.59	-0.67	-0.97	-5.32	-1.41	-0.39
Interest & Investment Income	52.82	52.73	50.4	11.59	3.82	10.55
Currency Exchange Gain (Loss)	7.19	7.19	18.67	43.71	-6.81	-32.98
Other Non Operating Income (Expenses)	0.46	-0.41	-0.04	0.05	-0.62	-0.51
EBT Excluding Unusual Items	392.59	404.3	340.49	446.62	343.4	293.81
Gain (Loss) on Sale of Investments	1.43	0.84	0.08	0.33	0.19	-
Gain (Loss) on Sale of Assets	0.04	-0.28	-0.09	0.15	0.09	0.13
Asset Writedown	-1.3	-0	-0.05	-0.05	-0.08	-
Legal Settlements	-	-	-	-	-	-0.05
Other Unusual Items	6.25	5.39	10.98	9.62	4.57	-0.01
Pretax Income	399.01	410.25	351.42	456.66	348.16	293.89
Income Tax Expense	41.4	46.48	38.12	54.57	38.06	35.91
Net Income	357.61	363.78	313.3	402.09	310.1	257.97
Net Income to Common	357.61	363.78	313.3	402.09	310.1	257.97
Net Income Growth	36.00%	16.11%	-22.08%	29.66%	20.21%	10.96%
Shares Outstanding (Basic)	400	404	407	372	361	362
Shares Outstanding (Diluted)	400	404	407	372	361	362
Shares Change (YoY)	-2.40%	-0.66%	9.29%	3.25%	-0.50%	12.84%
EPS (Basic)	0.89	0.90	0.77	1.08	0.86	0.71
EPS (Diluted)	0.89	0.90	0.77	1.08	0.86	0.71
EPS Growth	39.35%	16.88%	-28.70%	25.58%	21.13%	-1.39%
Free Cash Flow	18.06	85.13	91.59	179.89	-120.41	63.17
Free Cash Flow Per Share	0.04	0.21	0.23	0.48	-0.33	0.17
Dividend Per Share	0.100	0.100	0.160	0.350	-	0.200
Dividend Growth	-37.50%	-37.50%	-54.29%	-	-	-
Gross Margin	41.37%	41.21%	40.63%	42.83%	44.01%	49.95%
Operating Margin	20.69%	21.67%	20.37%	28.02%	30.63%	35.72%
Profit Margin	22.23%	22.82%	23.42%	28.41%	27.26%	29.05%
Free Cash Flow Margin	1.12%	5.34%	6.85%	12.71%	-10.59%	7.11%
EBITDA	425.06	435.54	353.45	457.49	379.38	342.21
EBITDA Margin	26.43%	27.32%	26.42%	32.32%	33.35%	38.54%
D&A For EBITDA	92.35	90.09	81.04	60.9	30.97	25.06
EBIT	332.71	345.46	272.42	396.59	348.42	317.14
EBIT Margin	20.69%	21.67%	20.37%	28.02%	30.63%	35.72%
Effective Tax Rate	10.38%	11.33%	10.85%	11.95%	10.93%	12.22%
Revenue as Reported	1,608	1,594	1,338	1,415	1,137	-
Advertising Expenses	-	3.66	3.73	1.21	2.45	5.35

Source: S&P Global Market Intelligence. Standard template. Financial Sources.