Meituan
MPNGY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $338 | $277 | $220 | $179 |
| % Growth | 22% | 25.8% | 22.8% | – |
| Cost of Goods Sold | $208 | $180 | $158 | $137 |
| Gross Profit | $130 | $97 | $62 | $42 |
| % Margin | 38.4% | 35.1% | 28.1% | 23.7% |
| R&D Expenses | $21 | $21 | $21 | $17 |
| G&A Expenses | $10 | $9 | $10 | $9 |
| SG&A Expenses | $72 | $68 | $50 | $49 |
| Sales & Mktg Exp. | $62 | $59 | $40 | $41 |
| Other Operating Expenses | -$1 | -$5 | -$3 | -$0 |
| Operating Expenses | $93 | $84 | $68 | $66 |
| Operating Income | $37 | $13 | -$6 | -$23 |
| % Margin | 10.9% | 4.8% | -2.6% | -12.9% |
| Other Income/Exp. Net | $1 | $1 | -$1 | -$0 |
| Pre-Tax Income | $38 | $14 | -$7 | -$24 |
| Tax Expense | $2 | $0 | -$0 | -$0 |
| Net Income | $36 | $14 | -$7 | -$24 |
| % Margin | 10.6% | 5% | -3% | -13.1% |
| EPS | 11.7 | 4.46 | -2.18 | -7.8 |
| % Growth | 162.3% | 304.6% | 72.1% | – |
| EPS Diluted | 11.32 | 4.22 | -2.18 | -7.8 |
| Weighted Avg Shares Out | 3 | 3 | 3 | 3 |
| Weighted Avg Shares Out Dil | 3 | 3 | 3 | 3 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1 | $1 | $1 | $1 |
| Interest Expense | $1 | $1 | $2 | $1 |
| Depreciation & Amortization | $8 | $8 | $7 | $9 |
| EBITDA | $48 | $23 | $0 | -$14 |
| % Margin | 14.1% | 8.5% | 0.2% | -7.6% |