Merion Inc
Merion, Inc. provides health and nutritional supplements, and personal care products in the People's Republic of China and the United States. The company offers Noir Naturel, a gentle formula for grey coverage from the first application into hair; natural aphrodisiac supplements, Viwooba (1-3) for men; Lady-S, a female dietary supplement that assists on weight loss; Gold King, a nutritional suppl… Read more
Merion Inc (EWLU) - Net Assets
Latest net assets as of June 2022: $-1.82 Million USD
Based on the latest financial reports, Merion Inc (EWLU) has net assets worth $-1.82 Million USD as of June 2022.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($380.33K) and total liabilities ($2.20 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $-1.82 Million |
| % of Total Assets | -477.31% |
| Annual Growth Rate | N/A |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | N/A |
Merion Inc - Net Assets Trend (2014–2021)
This chart illustrates how Merion Inc's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Merion Inc (2014–2021)
The table below shows the annual net assets of Merion Inc from 2014 to 2021.
| Year | Net Assets | Change |
|---|---|---|
| 2021-12-31 | $-1.19 Million | -602.21% |
| 2020-12-31 | $-168.77K | +96.83% |
| 2019-12-31 | $-5.32 Million | +16.98% |
| 2018-12-31 | $-6.40 Million | +10.45% |
| 2017-12-31 | $-7.15 Million | +49.75% |
| 2016-12-31 | $-14.23 Million | -5.46% |
| 2015-12-31 | $-13.49 Million | -77.78% |
| 2014-12-31 | $-7.59 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Merion Inc's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 1215116100.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2021)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $62.29K | % |
| Other Components | $24.70 Million | % |
| Total Equity | $-1.19 Million | 100.00% |
Merion Inc Competitors by Market Cap
The table below lists competitors of Merion Inc ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Six of October Development & Investment (SODIC)
EGX:OCDI
|
$3.54K |
|
SMARTER WEB CO.PLC LS-001
F:3M8
|
$3.55K |
|
Toucan Interactive Corp
PINK:TCNT
|
$3.55K |
|
LASERBOND
BE:3LB
|
$3.55K |
|
1 Yr GIS Discounted
KAR:P01GIS220125
|
$3.52K |
|
CONDOR GOLD (W5XA.SG)
STU:W5XA
|
$3.52K |
|
Pakistan Paper Products Ltd
KAR:PPP
|
$3.51K |
|
MUCOBA BANK PLC
DSE:MUCOBA
|
$3.51K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Merion Inc's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2020 to 2021, total equity changed from -168,767 to -1,185,099, a change of -1,016,332.
- Net loss of 1,196,324 reduced equity.
- Other factors increased equity by 179,992.
Equity Change Factors (2020 to 2021)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $-1.20 Million | -100.95% |
| Other Changes | $179.99K | +15.19% |
| Total Change | $- | % |
Book Value vs Market Value Analysis
This analysis compares Merion Inc's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | $-0.04 | $0.00 | x |
| 2018-12-31 | $-0.04 | $0.00 | x |
| 2019-12-31 | $-0.03 | $0.00 | x |
| 2020-12-31 | $0.00 | $0.00 | x |
| 2021-12-31 | $-0.02 | $0.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Merion Inc utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 0.00%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -80.77%
- • Asset Turnover: 2.37x
- • Equity Multiplier: 0.00x
- Recent ROE (0.00%) is below the historical average (0.00%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2014 | 0.00% | -15.70% | 0.24x | 0.00x | $-313.77K |
| 2015 | 0.00% | -920.90% | 0.92x | 0.00x | $-2.15 Million |
| 2016 | 0.00% | -80.92% | 3.41x | 0.00x | $686.07K |
| 2017 | 0.00% | -136.23% | 3.67x | 0.00x | $-320.57K |
| 2018 | 0.00% | -830.24% | 0.47x | 0.00x | $-2.51 Million |
| 2019 | 0.00% | -39.96% | 1.63x | 0.00x | $-190.82K |
| 2020 | 0.00% | -414.17% | 0.32x | 0.00x | $-1.80 Million |
| 2021 | 0.00% | -80.77% | 2.37x | 0.00x | $-1.08 Million |
Industry Comparison
This section compares Merion Inc's net assets metrics with peer companies in the Packaged Foods industry.
Industry Context
- Industry: Packaged Foods
- Average net assets among peers: $4,768,351,202
- Average return on equity (ROE) among peers: -224.41%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Merion Inc (EWLU) | $-1.82 Million | 0.00% | N/A | $3.54K |
| Above Food Ingredients Inc. Common Stock (ABVE) | $-46.26 Million | 0.00% | 0.00x | $18.58 Million |
| The a2 Milk Company Limited (ACOPF) | $58.64 Million | 0.02% | 0.31x | $3.91 Billion |
| Ayujoy Herbals Ltd (AJOY) | $668.89K | -63.57% | 1.39x | $90.84 |
| Alfa S.A.B. de C.V (ALFFF) | $43.29 Billion | 8.20% | 1.29x | $2.16 Billion |
| Amincor Inc (AMNCB) | $1.83 Million | -1769.92% | 18.32x | $2.21K |
| Armanino Foods New (AMNF) | $5.68 Million | 50.87% | 0.65x | $71.04K |
| Amira Nature Foods Ltd (ANFIF) | $171.84 Million | 17.43% | 1.45x | $128.79 |
| AAK AB (publ.) (ARHUF) | $3.56 Billion | 16.89% | 1.80x | $5.07 Billion |
| Artisan Consumer Goods Inc (ARRT) | $9.48K | -513.58% | 0.36x | $279.39K |
| ARYZTA AG (ARZTF) | $632.10 Million | 9.58% | 2.04x | $53.13 Million |