Financhill
Sell
13

MWYN Quote, Financials, Valuation and Earnings

Last price:
$1.37
Seasonality move :
--
Day range:
$1.36 - $1.40
52-week range:
$1.36 - $11.20
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.06x
P/B ratio:
9.94x
Volume:
51.2K
Avg. volume:
612.9K
1-year change:
--
Market cap:
$23.9M
Revenue:
--
EPS (TTM):
--
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Revenue -- -- -- $11.3M $11.9M
Revenue Growth (YoY) -- -- -- -- 5.91%
 
Cost of Revenues -- -- -- $6.3M $6.6M
Gross Profit -- -- -- $4.9M $5.3M
Gross Profit Margin -- -- -- 43.88% 44.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $3.7M $3.7M
Other Inc / (Exp) -- -- -- -$30.2K $36.3K
Operating Expenses -- -- -- $3.8M $3.8M
Operating Income -- -- -- $1.2M $1.5M
 
Net Interest Expenses -- -- -- $124.8K $160.5K
EBT. Incl. Unusual Items -- -- -- $1M $1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $297.9K $363.7K
Net Income to Company -- -- -- $731.4K $998.1K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $731.4K $998.1K
 
Basic EPS (Cont. Ops) -- -- -- $0.04 $0.06
Diluted EPS (Cont. Ops) -- -- -- $0.04 $0.06
Weighted Average Basic Share -- -- -- $17M $17M
Weighted Average Diluted Share -- -- -- $17M $17M
 
EBITDA -- -- -- $1.9M $2.6M
EBIT -- -- -- $1M $1.4M
 
Revenue (Reported) -- -- -- $11.3M $11.9M
Operating Income (Reported) -- -- -- $1.2M $1.5M
Operating Income (Adjusted) -- -- -- $1M $1.4M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue -- -- -- $2.9M $2.7M
Revenue Growth (YoY) -- -- -- -- -5.48%
 
Cost of Revenues -- -- -- $1.5M $1.6M
Gross Profit -- -- -- $1.4M $1.1M
Gross Profit Margin -- -- -- 47.81% 41.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $969K $1.1M
Other Inc / (Exp) -- -- -- $2.2K $2.2K
Operating Expenses -- -- -- $969K $1.1M
Operating Income -- -- -- $399.1K $2.1K
 
Net Interest Expenses -- -- -- $6.3K $1.8K
EBT. Incl. Unusual Items -- -- -- $395K $2.5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $115.1K -$20.9K
Net Income to Company -- -- -- $279.9K $23.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $279.9K $23.4K
 
Basic EPS (Cont. Ops) -- -- -- $0.02 $0.00
Diluted EPS (Cont. Ops) -- -- -- $0.02 $0.00
Weighted Average Basic Share -- -- -- $17M $17M
Weighted Average Diluted Share -- -- -- $17M $17M
 
EBITDA -- -- -- $736.7K $353K
EBIT -- -- -- $401.2K $4.3K
 
Revenue (Reported) -- -- -- $2.9M $2.7M
Operating Income (Reported) -- -- -- $399.1K $2.1K
Operating Income (Adjusted) -- -- -- $401.2K $4.3K
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue -- -- -- -- $11.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $6.2M
Gross Profit -- -- -- -- $5.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $4.7M
Other Inc / (Exp) -- -- -- $4.1K $34.1K
Operating Expenses -- -- -- -- $4.9M
Operating Income -- -- -- -- $383.6K
 
Net Interest Expenses -- -- -- $82.9K $255.2K
EBT. Incl. Unusual Items -- -- -- -- $162.5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $233.8K
Net Income to Company -- -- -- -- -$71.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- -$71.3K
 
Basic EPS (Cont. Ops) -- -- -- -- -$0.00
Diluted EPS (Cont. Ops) -- -- -- -- -$0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- $1.6M
EBIT -- -- -- -- $207.1K
 
Revenue (Reported) -- -- -- -- $11.6M
Operating Income (Reported) -- -- -- -- $383.6K
Operating Income (Adjusted) -- -- -- -- $207.1K
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue -- -- $8.6M $8.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $4.8M $4.4M --
Gross Profit -- -- $3.8M $3.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $2.7M $3.9M --
Other Inc / (Exp) -- -- $4.1K $2K --
Operating Expenses -- -- $2.8M $4M --
Operating Income -- -- $989K -$185.2K --
 
Net Interest Expenses -- -- $83K $110.3K --
EBT. Incl. Unusual Items -- -- $905.8K -$293.5K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $256K $126K --
Net Income to Company -- -- $649.9K -$419.5K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $649.9K -$419.5K --
 
Basic EPS (Cont. Ops) -- -- $0.04 -$0.02 --
Diluted EPS (Cont. Ops) -- -- $0.04 -$0.02 --
Weighted Average Basic Share -- -- $51M $51M --
Weighted Average Diluted Share -- -- $51M $51M --
 
EBITDA -- -- $1.7M $776.4K --
EBIT -- -- $921.3K -$261.2K --
 
Revenue (Reported) -- -- $8.6M $8.2M --
Operating Income (Reported) -- -- $989K -$185.2K --
Operating Income (Adjusted) -- -- $921.3K -$261.2K --
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Cash and Equivalents -- -- -- $79.5K $1.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $375.2K $1.4M
Inventory -- -- -- $4.2M $4.3M
Prepaid Expenses -- -- -- $475.3K $188K
Other Current Assets -- -- -- $510 --
Total Current Assets -- -- -- $5.1M $7.2M
 
Property Plant And Equipment -- -- -- $2M $5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $227.1K
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- $7.2M $12.6M
 
Accounts Payable -- -- -- $1.6M $1.7M
Accrued Expenses -- -- -- $17.6K $84.1K
Current Portion Of Long-Term Debt -- -- -- -- $35.9K
Current Portion Of Capital Lease Obligations -- -- -- $362.3K $1.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- $5.3M $5.8M
 
Long-Term Debt -- -- -- $155.1K $100K
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $6.9M $9.7M
 
Common Stock -- -- -- $14.5K $15.1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- $223.3K $2.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- $223.3K $2.8M
 
Total Liabilities and Equity -- -- -- $7.2M $12.6M
Cash and Short Terms -- -- -- $79.5K $1.4M
Total Debt -- -- -- $257.8K $690.7K
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents -- -- -- -- $231.8K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $1.1M
Inventory -- -- -- -- $5.2M
Prepaid Expenses -- -- -- -- $671.7K
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- -- $7.9M
 
Property Plant And Equipment -- -- -- -- $4.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $189.6K
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- -- $12.6M
 
Accounts Payable -- -- -- -- $3.6M
Accrued Expenses -- -- -- -- $128.1K
Current Portion Of Long-Term Debt -- -- -- -- $14K
Current Portion Of Capital Lease Obligations -- -- -- -- $953.7K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- $6.8M
 
Long-Term Debt -- -- -- -- $35.9K
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $10.2M
 
Common Stock -- -- -- -- $15.1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- -- $2.4M
 
Total Liabilities and Equity -- -- -- -- $12.6M
Cash and Short Terms -- -- -- -- $231.8K
Total Debt -- -- -- -- $183.1K
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Net Income to Stockholders -- -- -- $731.4K $998.1K
Depreciation & Amoritzation -- -- -- $810.7K $1.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$394.1K -$1.1M
Change in Inventories -- -- -- -$1.9M -$74.8K
Cash From Operations -- -- -- -$140.6K $1M
 
Capital Expenditures -- -- -- $58.3K $378K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$58.3K -$378K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $500K
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $172.9K $614.5K
 
Beginning Cash (CF) -- -- -- $105.4K $79.5K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$25.9K $1.3M
Ending Cash (CF) -- -- -- $79.5K $1.4M
 
Levered Free Cash Flow -- -- -- -$198.8K $670.9K
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -- -- -- $279.9K $23.4K
Depreciation & Amoritzation -- -- -- $335.4K $348.7K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$310.4K -$247.9K
Change in Inventories -- -- -- -$305.4K -$733.9K
Cash From Operations -- -- -- $285.6K $401.8K
 
Capital Expenditures -- -- -- $329.1K $55K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$329.1K -$55K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $500K $14.1K
Long-Term Debt Repaid -- -- -- -$191.5K -$189.6K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $308.5K -$175.5K
 
Beginning Cash (CF) -- -- -- $204.4K $60.6K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $265K $171.3K
Ending Cash (CF) -- -- -- $469.3K $231.8K
 
Levered Free Cash Flow -- -- -- -$43.5K $346.8K
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -- -- -- -- -$71.3K
Depreciation & Amoritzation -- -- -- -- $1.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- -$287.9K
Change in Inventories -- -- -- -- -$548.2K
Cash From Operations -- -- -- -- -$15.3K
 
Capital Expenditures -- -- -- $393.7K $41.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$41.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$309.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- -$181.1K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- -$237.5K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- -$56.4K
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders -- -- $649.9K -$419.5K --
Depreciation & Amoritzation -- -- $823.1K $1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$460K $309.8K --
Change in Inventories -- -- -$473.8K -$947.2K --
Cash From Operations -- -- $783.4K -$280.7K --
 
Capital Expenditures -- -- $393.6K $56.7K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$393.7K -$56.8K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $500K $14.1K --
Long-Term Debt Repaid -- -- -$499.9K -$809.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $110 -$795.5K --
 
Beginning Cash (CF) -- -- $461.8K $1.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $389.9K -$1.1M --
Ending Cash (CF) -- -- $851.7K $594.1K --
 
Levered Free Cash Flow -- -- $389.7K -$337.5K --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock