Marwynn Holdings reported a modest Q4 2024 with a low but positive net income and a meaningful EBITDA contribution on a small revenue base. Revenue for the quarter was $2.70 million, down 5.5% year-over-year but up 2.0% on a sequential basis. The company posted EBITDA of $0.353 million and a positive operating outcome of $2 thousand, underscoring limited operating leverage given the scale, yet improving sequential profitability from Q3. Net income was $23 thousand, reflecting a tax line benefit that helped convert a marginal operating result into net income support. Free cash flow remained positive at $0.347 million for the quarter, driven by operating cash flow of $0.402 million, modest capital expenditure, and working-capital dynamics. The liquidity profile shows meaningful leverage in working capital (very high inventory days) alongside a low current ratio (~1.17) and a very small cash ratio (~0.034), signaling near-term liquidity risk despite positive quarterly cash flow. Valuation remains demanding given the small scale: P/S around 27x, P/B ~30x, and EV/FCF well above 200x. Absent a formal earnings-call transcript in the dataset, management commentary is not captured here; however, near-term drivers likely hinge on revenue growth execution, margin discipline, and working-capital optimization. Investors should monitor whether MWYN can translate the EBITDA margin (~13.05% in Q4) into sustained operating leverage and whether cash flow reliability improves as the business scales.
Key Performance Indicators
Revenue
Decreasing
2.70M
QoQ: 2.02% | YoY: -5.48%
Gross Profit
Decreasing
1.12M
41.33% margin
QoQ: -11.23% | YoY: -18.30%
Operating Income
Decreasing
2.05K
QoQ: 105.79% | YoY: -99.49%
Net Income
Decreasing
23.42K
QoQ: 120.48% | YoY: -91.63%
EPS
Decreasing
0.00
QoQ: N/A | YoY: -91.52%
Revenue Trend
Margin Analysis
Financial Highlights
Revenue: $2,704,760 in Q4 2024, down -5.5% YoY and up +2.0% QoQ. Gross Profit: $1,117,775; gross margin 41.33%. Operating Income: $2,049; operating margin 0.08%. EBITDA: $352,973; EBITDA margin 13.05%. Net Income: $23,418; net margin 0.87%. EPS: $0.0014; diluted EPS $0.0014. YoY/QoQ trend highlights: Revenue YoY -5.48%, QoQ +2.02%; Gross Profit YoY -18.30%, QoQ -11.23%; Operating Income YoY -99.49%, QoQ +105.79%; Net Income YoY -91.63%, QoQ +120.48%; EPS YoY -91.52%, QoQ N/A. Cash Flow: Operating cash flow $401,829; Free cash flow $346,805; Capex $55,024; Net change in cash +$171,286 for the quarter. Liquidity: Current ratio 1.173; Quick ratio 0.399; Cash ratio 0.0343. DSO 36.54 days; DIO 296.58 days; DPO 204.77 days; CCC 128.35 days. Balance sheet signals: Debt ratio 0.361; Total debt to capitalization 0.654; Long-term debt to capitalization 0.0147; Interest coverage 1.168. Valuation: Price/Book 30.44x; Price/Sales 27.03x; EV/FCF 210.83x; EV/OCF 181.96x; P/E 780.57x.
Income Statement
Metric
Value
YoY Change
QoQ Change
Revenue
2.70M
-5.48%
2.02%
Gross Profit
1.12M
-18.30%
-11.23%
Operating Income
2.05K
-99.49%
105.79%
Net Income
23.42K
-91.63%
120.48%
EPS
0.00
-91.52%
N/A
Key Financial Ratios
Gross Profit Margin
Good
41.30%
Gross profit margin is healthy and competitive within industry standards
Operating Profit Margin
Weak
0.08%
Operating margin is below industry norms, profitability concerns
Net Profit Margin
Weak
0.87%
Net profit margin is below industry norms, profitability concerns
Return on Assets
Weak
0.19%
Return on assets suggests inefficient capital allocation
Return on Equity
Weak
0.98%
Return on equity suggests inefficient capital allocation
Current Ratio
Adequate
1.17
Current ratio meets minimum requirements but limited cushion
Debt to Equity
High Risk
1.89
Debt-to-equity indicates high leverage and elevated financial risk
P/E Ratio
High Growth
780.57x
Very high P/E indicates aggressive growth expectations, higher risk
Price to Book
High Premium
30.44x
Very high premium suggests asset-light business model or lofty expectations
Management Insights Available for Members
Get exclusive access to management commentary, earnings call quotes, and forward guidance from company leadership.
Marwynn Holdings Inc Common stock (MWYN) QQ3 2024 Results — Revenue Decline with Margin Pressure but Positive Cash Flow in a Nascent Consumer-Defens...