MeHow Innovative 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	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Operating Revenue	1,733	1,625	1,591	1,332	1,410	1,134
Other Revenue	-	-	3.64	5.11	5.11	3.68
Revenue	1,733	1,625	1,594	1,338	1,415	1,137
Revenue Growth (YoY)	7.73%	1.96%	19.18%	-5.49%	24.43%	28.10%
Cost of Revenue	1,031	973.79	937.27	794.07	809.14	636.82
Gross Profit	702.04	651.7	656.94	543.52	606.14	500.62
Selling, General & Admin	176.2	170.96	152.89	133.12	110.17	76.72
Research & Development	137.39	133.82	140.58	120.4	87.69	63.91
Other Operating Expenses	8.14	8.19	10.69	5.1	12.19	7.73
Operating Expenses	321.73	312.97	311.48	271.1	209.55	152.21
Operating Income	380.31	338.72	345.46	272.42	396.59	348.42
Interest Expense	-	-	-0.67	-0.97	-5.32	-1.41
Interest & Investment Income	5.05	6.61	52.73	50.4	11.59	3.82
Currency Exchange Gain (Loss)	-	-	7.19	18.67	43.71	-6.81
Other Non Operating Income (Expenses)	-8.49	20.45	-0.41	-0.04	0.05	-0.62
EBT Excluding Unusual Items	376.87	365.78	404.3	340.49	446.62	343.4
Gain (Loss) on Sale of Investments	-1.18	-2.71	0.84	0.08	0.33	0.19
Gain (Loss) on Sale of Assets	0.59	0.6	-0.28	-0.09	0.15	0.09
Asset Writedown	-43.1	-38.98	-0	-0.05	-0.05	-0.08
Other Unusual Items	-	-	5.39	10.98	9.62	4.57
Pretax Income	333.18	324.7	410.25	351.42	456.66	348.16
Income Tax Expense	45.29	41.62	46.48	38.12	54.57	38.06
Net Income	287.89	283.08	363.78	313.3	402.09	310.1
Net Income to Common	287.89	283.08	363.78	313.3	402.09	310.1
Net Income Growth	-19.50%	-22.18%	16.11%	-22.08%	29.66%	20.21%
Shares Outstanding (Basic)	564	566	566	570	521	505
Shares Outstanding (Diluted)	564	566	566	570	521	505
Shares Change (YoY)	-0.64%	0.06%	-0.67%	9.28%	3.26%	-0.50%
EPS (Basic)	0.51	0.50	0.64	0.55	0.77	0.61
EPS (Diluted)	0.51	0.50	0.64	0.55	0.77	0.61
EPS Growth	-18.98%	-22.23%	16.89%	-28.70%	25.57%	21.14%
Free Cash Flow	-44.91	-109.56	85.13	91.59	179.89	-120.41
Free Cash Flow Per Share	-0.08	-0.19	0.15	0.16	0.34	-0.24
Dividend Per Share	-	-	0.071	0.114	0.250	-
Dividend Growth	-	-	-37.53%	-54.28%	-	-
Gross Margin	40.52%	40.09%	41.21%	40.63%	42.83%	44.01%
Operating Margin	21.95%	20.84%	21.67%	20.37%	28.02%	30.63%
Profit Margin	16.61%	17.41%	22.82%	23.42%	28.41%	27.26%
Free Cash Flow Margin	-2.59%	-6.74%	5.34%	6.85%	12.71%	-10.59%
EBITDA	490.12	444.59	435.54	353.45	457.49	379.38
EBITDA Margin	28.29%	27.35%	27.32%	26.42%	32.32%	33.35%
D&A For EBITDA	109.81	105.86	90.09	81.04	60.9	30.97
EBIT	380.31	338.72	345.46	272.42	396.59	348.42
EBIT Margin	21.95%	20.84%	21.67%	20.37%	28.02%	30.63%
Effective Tax Rate	13.59%	12.82%	11.33%	10.85%	11.95%	10.93%
Revenue as Reported	-	-	1,594	1,338	1,415	1,137
Advertising Expenses	-	-	3.66	3.73	1.21	2.45

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