Company logo

METX - Meten Holding Group Ltd.

NASDAQ -> Consumer Defensive -> Education & Training Services
Shenzhen, China
Type: Equity

METX price evolution
METX
(in millions $) 31 Dec 2022 30 Jun 2022 31 Dec 2021 30 Oct 2021
Current assets
Cash $0.33 $13.32 $168.4
Short term investments $0.63 $6.03
Net receivables $61.4 $50.52 $51.56 $47.75
Inventory
Total current assets $96.94 $226.12 $389.74 $380.59
Long term investments $19.9 $52.72 $33.24
Property, plant & equipment $92.44 $149.67 $191.35 $362.65
Goodwill & intangible assets $205.79 $207.64
Total noncurrent assets $112.34 $487.01 $495.63
Total investments $20.53 $58.75 $33.24
Total assets $209.28 $713.13 $885.37 $1098.57
Current liabilities
Accounts payable $70.31 $11.94 $16.16 $19.77
Deferred revenue $198.25 $248.55
Short long term debt $6 $21.31 $41.82
Total current liabilities $76.31 $582.59 $714.85 $802.79
Long term debt $30 $59.82
Total noncurrent liabilities $90.84 $133.94
Total debt $6 $51.31 $101.64
Total liabilities $76.31 $673.43 $848.79 $1045.18
Shareholders' equity
Retained earnings -$1267.53 -$1327.8 -$1320.55 -$1272.97
Other shareholder equity
Total shareholder equity $132.97 $20.29 $22.44
(in millions $) 31 Dec 2022 31 Dec 2021 31 Dec 2020 31 Dec 2019
Current assets
Cash $0.33 $168.4 $90.11 $2.69
Short term investments $0.63
Net receivables $61.4 $51.56 $34.95
Inventory
Total current assets $96.94 $389.74 $243.5 $2.8
Long term investments $19.9 $33.24 $34.91 $459.7
Property, plant & equipment $92.44 $191.35 $469.45
Goodwill & intangible assets $207.64 $293.9
Total noncurrent assets $112.34 $495.63 $855.33 $459.7
Total investments $20.53 $33.24 $34.91 $459.7
Total assets $209.28 $885.37 $1098.83 $462.5
Current liabilities
Accounts payable $70.31 $16.16 $17.01 $0.74
Deferred revenue $248.55 $388.86
Short long term debt $6 $41.82 $265.05 $2.49
Total current liabilities $76.31 $714.85 $1172.66 $4.06
Long term debt $59.82 $200.41
Total noncurrent liabilities $133.94 $288.71 $9.23
Total debt $6 $101.64 $465.46 $2.49
Total liabilities $76.31 $848.79 $1461.37 $13.28
Shareholders' equity
Retained earnings -$1267.53 -$1320.55 -$936.25 $3.04
Other shareholder equity $2.47
Total shareholder equity $132.97 $22.44 -$378.68 $35
(in millions $) 31 Jan 2023 30 Jul 2022 31 Jan 2022 30 Oct 2021
Revenue
Total revenue $81.6 $237.82 $129.81 $187.87
Cost of revenue
Gross Profit $12.19 $101.36 $44.31 $64.03
Operating activities
Research & development
Selling, general & administrative
Total operating expenses $4.97 $120.94 $80.36 $230.78
Operating income
Income from continuing operations
EBIT
Income tax expense -$0.18 -$23.46 -$0.05
Interest expense $1.33 $7.53 -$11.82 $2.84
Net income
Net income $53.01 -$7.25 -$47.57 -$171.88
Income (for common shares)
(in millions $) 31 Dec 2022 31 Dec 2021 31 Dec 2020 31 Dec 2019
Revenue
Total revenue $81.6 $729 $897.03
Cost of revenue $69.41 $483.7 $607.08
Gross Profit $12.19 $245.29 $289.96
Operating activities
Research & development $18.41 $31.88
Selling, general & administrative $4.97 $592.3 $658.87 $4.84
Total operating expenses $4.97 $610.72 $690.75 $5.47
Operating income $7.22 -$365.42 -$400.79 -$5.47
Income from continuing operations
EBIT $53.15 -$402.14 -$399.08 $4.68
Income tax expense -$20.24 $5.8 $2
Interest expense $0.14 $2.4 $6.1
Net income
Net income $53.01 -$384.3 -$410.99 $2.68
Income (for common shares) $53.01 -$384.3 -$410.99 $2.68
(in millions $) 31 Jan 2023 30 Jul 2022 31 Jan 2022 30 Jul 2021
Net income
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations
Investing activities
Capital expenditures
Investments
Total cash flows from investing -$16.25 -$3.24 -$71.94
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings
Total cash flows from financing $53.46 -$12.34 $608.02
Effect of exchange rate
Change in cash and equivalents -$176.91 -$150.79 $76.78
(in millions $) 31 Dec 2022 31 Dec 2021 31 Dec 2020 31 Dec 2019
Net income $53.01 -$384.3 -$410.99 $2.68
Operating activities
Depreciation $38.08 $110.35 $181.42
Business acquisitions & disposals -$29.88 $0.67 $1.73
Stock-based compensation $5.85 $23.33 $52.26
Total cash flows from operations -$214.13 -$459.3 -$343.22 -$5.94
Investing activities
Capital expenditures $11.93 -$72.61 -$2.9
Investments $3.04 $0.49 $2.06
Total cash flows from investing -$16.25 -$71.94 -$0.68 $2.06
Financing activities
Dividends paid
Sale and purchase of stock $44.55 $744.35 $216.17
Net borrowings $8.91 -$127.9 $41.9 $1.89
Total cash flows from financing $53.46 $608.02 $292.64 $1.89
Effect of exchange rate
Change in cash and equivalents -$176.91 $76.77 -$51.26 -$1.99
Fundamentals
Market cap $64.73M
Enterprise value $70.39M
Shares outstanding 20.88M
Revenue $637.10M
EBITDA N/A
EBIT N/A
Net Income -$173.69M
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio -0.37
EV/Sales 0.11
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 0.10
P/B ratio 0.49
Book/Share 6.37
Cash/Share 0.02
EPS -$8.32
ROA -23.91%
ROE N/A
Debt/Equity 0.57
Net debt/EBITDA N/A
Current ratio 1.27
Quick ratio 1.27