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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022	Dec 31, 2020
Operating Revenue	1,638	1,591	1,332	1,410	1,134	885.91
Other Revenue	-17.53	3.64	5.11	5.11	3.68	2.03
Revenue	1,621	1,594	1,338	1,415	1,137	887.94
Revenue Growth (YoY)	25.64%	19.18%	-5.49%	24.43%	28.10%	19.60%
Cost of Revenue	987.01	937.27	794.07	809.14	636.82	444.46
Gross Profit	633.56	656.94	543.52	606.14	500.62	443.49
Selling, General & Admin	180.87	152.89	133.12	110.17	76.72	76.54
Research & Development	152.38	140.58	120.4	87.69	63.91	48.56
Other Operating Expenses	14.65	10.69	5.1	12.19	7.73	-0.42
Operating Expenses	352.48	311.48	271.1	209.55	152.21	126.34
Operating Income	281.08	345.46	272.42	396.59	348.42	317.14
Interest Expense	-0.62	-0.67	-0.97	-5.32	-1.41	-0.39
Interest & Investment Income	53.68	52.73	50.4	11.59	3.82	10.55
Currency Exchange Gain (Loss)	2.26	7.19	18.67	43.71	-6.81	-32.98
Other Non Operating Income (Expenses)	-0.78	-0.41	-0.04	0.05	-0.62	-0.51
EBT Excluding Unusual Items	335.62	404.3	340.49	446.62	343.4	293.81
Gain (Loss) on Sale of Investments	-0	0.84	0.08	0.33	0.19	-
Gain (Loss) on Sale of Assets	0.07	-0.28	-0.09	0.15	0.09	0.13
Asset Writedown	-0.01	-0	-0.05	-0.05	-0.08	-
Legal Settlements	-	-	-	-	-	-0.05
Other Unusual Items	6.36	5.39	10.98	9.62	4.57	-0.01
Pretax Income	342.04	410.25	351.42	456.66	348.16	293.89
Income Tax Expense	33.14	46.48	38.12	54.57	38.06	35.91
Net Income	308.9	363.78	313.3	402.09	310.1	257.97
Net Income to Common	308.9	363.78	313.3	402.09	310.1	257.97
Net Income Growth	27.88%	16.11%	-22.08%	29.66%	20.21%	10.96%
Shares Outstanding (Basic)	570	566	570	521	505	507
Shares Outstanding (Diluted)	570	566	570	521	505	507
Shares Change (YoY)	0.69%	-0.67%	9.28%	3.26%	-0.50%	12.84%
EPS (Basic)	0.54	0.64	0.55	0.77	0.61	0.51
EPS (Diluted)	0.54	0.64	0.55	0.77	0.61	0.51
EPS Growth	27.01%	16.89%	-28.70%	25.57%	21.14%	-1.40%
Free Cash Flow	-109.35	85.13	91.59	179.89	-120.41	63.17
Free Cash Flow Per Share	-0.19	0.15	0.16	0.34	-0.24	0.13
Dividend Per Share	0.071	0.071	0.114	0.250	-	0.143
Dividend Growth	-37.53%	-37.53%	-54.28%	-	-	-
Gross Margin	39.09%	41.21%	40.63%	42.83%	44.01%	49.95%
Operating Margin	17.34%	21.67%	20.37%	28.02%	30.63%	35.72%
Profit Margin	19.06%	22.82%	23.42%	28.41%	27.26%	29.05%
Free Cash Flow Margin	-6.75%	5.34%	6.85%	12.71%	-10.59%	7.11%
EBITDA	373.7	435.54	353.45	457.49	379.38	342.21
EBITDA Margin	23.06%	27.32%	26.42%	32.32%	33.35%	38.54%
D&A For EBITDA	92.62	90.09	81.04	60.9	30.97	25.06
EBIT	281.08	345.46	272.42	396.59	348.42	317.14
EBIT Margin	17.34%	21.67%	20.37%	28.02%	30.63%	35.72%
Effective Tax Rate	9.69%	11.33%	10.85%	11.95%	10.93%	12.22%
Revenue as Reported	1,621	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.