GBAF Logo
Global Banking & Finance Awards® 2026 Nominations open, free to enter Nominate now →
M

Merion EWLU · USD

Consumer Staples · US listing · 🇺🇸 United States

Compare

0.00

—

Close of 30 Oct 2026, in USD

At a glance

Figures in USD, from our data supplier.

FY2021

Revenue

$1.5m

FY2014FY2021

Net income

−$1.2m

FY2014FY2021

Free cash flow

−$216,386

FY2014FY2021

Shareholders' equity

−$1.2m

FY2014FY2021

Income statement

Fiscal years

FY2021FY2020FY2019FY2018FY2017FY2016FY2015FY2014
Revenue$1.5m$439,033$1.8m$379,026$760,172$910,766$379,493$6.8m
Gross profit$697,985−$15,313$1.5m$20,985$603,298$635,934$34,572$6.2m
Operating income−$1.1m−$1.8m−$913,373−$2.4m−$714,169−$676,783−$3.2m$2.8m
Net income−$1.2m−$1.8m−$722,404−$3.1m−$1.0m−$736,955−$3.5m−$1.1m
Diluted earnings per share-0.02-0.01-0.00-0.02-0.01-0.00-0.02-0.01

Balance sheet

At each fiscal year end

FY2021FY2020FY2019FY2018FY2017FY2016FY2015FY2014
Total assets$624,769$1.4m$1.1m$806,856$206,988$267,212$412,719$28.3m
Total liabilities$1.8m$1.6m$6.4m$7.2m$7.4m$14.5m$13.9m$35.9m
Debt$214,181$229,407$3.6m$1.2m$1.9m$1.5m$50,257$75,112
Shareholders' equity−$1.2m−$168,767−$5.3m−$6.4m−$7.2m−$14.2m−$13.5m−$7.6m
Shares outstanding62m185m177m175m169m169m169m169m

Cash flow

Fiscal years

FY2021FY2020FY2019FY2018FY2017FY2016FY2015FY2014
Cash from operations−$216,386−$990,096−$1.4m−$1.5m−$669,206−$577,477−$921,399−$4.0m
Capital spending———————−$5,886
Free cash flow−$216,386−$990,096−$1.4m−$1.5m−$669,206−$577,477−$921,399−$4.1m

Latest quarters

By quarter end

Jun 2022Mar 2022Dec 2021Sept 2021Jun 2021Mar 2021Dec 2020Sept 2020
Revenue$81,477$145,889$114,777$169,822$761,107$435,362$302,224$41,697
Gross profit$3,940$83,930$10,244$108,622$129,273$197,838$25,203−$14,959
Operating income−$319,435−$236,840−$293,080−$219,589−$277,022−$298,805−$418,898−$408,887
Net income−$394,803−$235,441−$157,786−$220,462−$520,436−$297,640−$316,828−$442,621
Diluted earnings per share-0.01-0.00-0.00-0.00-0.01-0.00-0.00-0.00
Total assets$380,331$558,992$624,769$675,151$773,100$1.2m$1.4m$1.5m
Debt$534,100$213,306$214,181$219,391$219,394$225,148$229,407$2.3m
Shareholders' equity−$1.8m−$1.4m−$1.2m−$1.0m−$818,042−$382,473−$168,767−$5.7m

Growth per year

Compound annual rate

3 years5 years10 years
Revenue57.5%10.2%—
Operating income-22.8%10.0%—
Net income-27.6%10.2%—

Average margins

Over each period

1 year3 years5 years10 years
Gross margin35.6%54.1%59.9%—
Operating margin-152.0%-151.0%-131.4%—
Net margin-157.0%-167.6%-149.8%—

Valuation history

At each fiscal year end

FY2021FY2020FY2019FY2018
Price to earnings-0.2-0.0-0.0—
Price to sales0.20.1—0.0

Share price return

Finished calendar years

2025202420232022202120202019201820172016
Return0%-91%-90%154%2502%663%-29%1114%23%0%

Dividends and splits

Per share, in the currency the company pays

Paid for 0 years.

  • 3-to-1 reverse split · 5 Aug 2021

Sources and methodology

Data on this tab
Our data supplier
Chart on the Overview
TradingView

Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.