Multi Ways Holdings Limited (MWG)
Every figure this model derived for MWG, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 202,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 1,892,000 | CashAndCashEquivalentsAtCarryingValue |
2025-12-31 |
| current assets | 57,005,000 | AssetsCurrent |
2025-12-31 |
| current liabilities | 36,295,000 | LiabilitiesCurrent |
2025-12-31 |
| equity | 22,655,000 | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest |
2025-12-31 |
| interest expense | 1,690,000 | InterestExpense |
2025-12-31 |
| ocf | 6,352,000 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 44,768,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2025-12-31 |
| sbc | 1,196,000 | ShareBasedCompensation |
2024-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up MWG on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 5.33 |
| current ratio | 1.67 |
| current ratio reported | 1.57 |
| deferred revenue growth | -61.22 |
| dilution pct | 20.86 |
| ebit cagr | -17.09 |
| ev ebit | 11.78 |
| ev owner earnings | 1.84 |
| ev sales | 0.2 |
| fcf margin | 13.74 |
| growth cv | 1.97 |
| interest cover | 0.46 |
| net debt ebitda | 2.7 |
| operating margin | 1.72 |
| owner earnings margin | 11.07 |
| revenue growth | 44.11 |
| revenue growth per share | 19.23 |
| roic | 2.36 |
| rule of 40 | 45.83 |
| sbc pct revenue | 2.67 |
Everything else this filing tags
150 more elements from MWG's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CapitalUnitsAuthorized | 10,000,000,000 | 2024-10-30 | 9 | shares |
CommonStockSharesAuthorized | 10,000,000,000 | 2025-11-26 | 10 | shares |
PreferredStockSharesAuthorized | 1,000,000,000 | 2025-12-31 | 2 | shares |
Assets | 61,933,000 | 2025-12-31 | 8 | USD |
LiabilitiesAndStockholdersEquity | 61,933,000 | 2025-12-31 | 8 | USD |
InventoryFinishedGoods | 43,819,000 | 2025-12-31 | 8 | USD |
InventoryNet | 42,396,000 | 2025-12-31 | 8 | USD |
Liabilities | 39,278,000 | 2025-12-31 | 8 | USD |
RepaymentsOfDebt | 34,627,000 | 2025-12-31 | 6 | USD |
CostOfRevenue | 33,687,000 | 2025-12-31 | 12 | USD |
CommonStockSharesIssued | 33,330,000 | 2024-12-31 | 11 | shares |
CommonStockSharesOutstanding | 33,330,000 | 2024-12-31 | 8 | shares |
ProceedsFromRepaymentsOfDebt | 30,139,000 | 2025-12-31 | 3 | USD |
AdditionalPaidInCapital | 22,808,000 | 2025-12-31 | 8 | USD |
DueToRelatedPartiesCurrent | 17,167,000 | 2022-12-31 | 2 | USD |
OtherLiabilitiesCurrent | 15,099,000 | 2023-12-31 | 2 | USD |
ProceedsFromDebtNetOfIssuanceCosts | 13,506,000 | 2023-12-31 | 1 | USD |
Dividends | 11,840,000 | 2021-12-31 | 2 | USD |
GrossProfit | 11,081,000 | 2025-12-31 | 12 | USD |
PaymentsOfDividends | 10,524,000 | 2023-12-31 | 5 | USD |
OperatingCostsAndExpenses | 10,309,000 | 2025-12-31 | 12 | USD |
ProceedsFromContributionsFromAffiliates | 9,881,000 | 2023-12-31 | 3 | USD |
StockIssuedDuringPeriodSharesOther | 9,000,000 | 2025-09-26 | 2 | shares |
GeneralAndAdministrativeExpense | 8,114,000 | 2025-12-31 | 12 | USD |
AccountsReceivableGross | 7,904,000 | 2025-12-31 | 4 | USD |
RepaymentsOfBankDebt | 7,369,000 | 2023-12-31 | 6 | USD |
NetCashProvidedByUsedInFinancingActivities | -7,307,000 | 2025-12-31 | 12 | USD |
AccountsReceivableNetCurrent | 7,013,000 | 2025-12-31 | 8 | USD |
AccountsReceivableNet | 7,013,000 | 2025-12-31 | 6 | USD |
StockIssuedDuringPeriodSharesNewIssues | 6,040,000 | 2023-12-31 | 1 | shares |
AccountsPayableAndAccruedLiabilitiesCurrent | 5,712,000 | 2025-12-31 | 8 | USD |
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent | 5,712,000 | 2025-12-31 | 4 | USD |
AssetsNoncurrent | 4,928,000 | 2025-12-31 | 8 | USD |
PropertyPlantAndEquipmentGross | 4,662,000 | 2025-12-31 | 11 | USD |
WeightedAverageNumberOfSharesOutstandingBasic | 3,838,000 | 2025-12-31 | 12 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 3,838,000 | 2025-12-31 | 9 | shares |
AccountsPayableTradeCurrent | 3,772,000 | 2025-12-31 | 4 | USD |
IncreaseDecreaseInInventories | -3,597,000 | 2025-12-31 | 12 | USD |
OtherAssetsCurrent | 3,311,000 | 2025-12-31 | 8 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 3,239,000 | 2025-12-31 | 11 | USD |
Supplies | 3,100,000 | 2025-12-31 | 4 | USD |
LiabilitiesNoncurrent | 2,983,000 | 2025-12-31 | 8 | USD |
StockIssuedDuringPeriodValueNewIssues | 2,672,000 | 2025-12-31 | 6 | USD |
ProceedsFromIssuanceOfCommonStock | 2,672,000 | 2025-12-31 | 3 | USD |
FinanceLeaseLiabilityNoncurrent | 2,582,000 | 2025-12-31 | 8 | USD |
FinanceLeaseLiabilityCurrent | 2,529,000 | 2025-12-31 | 8 | USD |
CapitalUnits | 2,500,000 | 2024-10-30 | 6 | USD |
InvestmentsAndOtherNoncurrentAssets | 2,200,000 | 2025-12-31 | 5 | USD |
PaymentsToAcquireEquitySecuritiesFvNi | 2,200,000 | 2023-12-31 | 3 | USD |
SellingAndMarketingExpense | 2,195,000 | 2025-12-31 | 12 | USD |
ContractWithCustomerLiabilityCurrent | 2,159,000 | 2025-12-31 | 12 | USD |
Cash | 1,900,000 | 2025-12-31 | 4 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 1,892,000 | 2025-12-31 | 16 | USD |
AccruedLiabilitiesCurrent | 1,820,000 | 2025-12-31 | 4 | USD |
InterestExpenseNonoperating | 1,690,000 | 2025-12-31 | 6 | USD |
DeferredOfferingCosts | 1,600,000 | 2025-12-31 | 3 | USD |
InventoryAdjustments | 1,423,000 | 2025-12-31 | 8 | USD |
PropertyPlantAndEquipmentNet | 1,423,000 | 2025-12-31 | 11 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -1,366,000 | 2025-12-31 | 12 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | -1,352,000 | 2025-12-31 | 12 | USD |
OperatingLeaseRightOfUseAsset | 1,294,000 | 2025-12-31 | 8 | USD |
NonoperatingIncomeExpense | -1,205,000 | 2025-12-31 | 12 | USD |
OtherReceivables | 1,068,000 | 2023-12-31 | 2 | USD |
InterestPaidNet | 975,000 | 2025-12-31 | 12 | USD |
OperatingLeaseLiabilityCurrent | 907,000 | 2025-12-31 | 8 | USD |
AllowanceForDoubtfulAccountsReceivable | 891,000 | 2025-12-31 | 6 | USD |
LeaseCost | 848,000 | 2022-12-31 | 3 | USD |
OperatingLeaseExpense | 845,000 | 2025-12-31 | 12 | USD |
IncreaseDecreaseInAccountsReceivable | 802,000 | 2025-12-31 | 12 | USD |
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization | 800,000 | 2025-12-31 | 8 | USD |
OperatingIncomeLoss | 772,000 | 2025-12-31 | 12 | USD |
InventoryWriteDown | 655,000 | 2025-12-31 | 9 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -433,000 | 2025-12-31 | 12 | USD |
NetIncomeLoss | -433,000 | 2025-12-31 | 12 | USD |
ProfitLoss | -433,000 | 2025-12-31 | 12 | USD |
Depreciation | 420,000 | 2025-12-31 | 12 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 403,000 | 2023-12-31 | 4 | USD |
OperatingLeaseLiabilityNoncurrent | 401,000 | 2025-12-31 | 8 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent | 331,000 | 2025-12-31 | 11 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax | 331,000 | 2025-12-31 | 11 | USD |
TaxesPayableCurrent | 313,000 | 2023-12-31 | 5 | USD |
IncomeTaxExpenseBenefit | -310,000 | 2024-12-31 | 11 | USD |
TaxAdjustmentsSettlementsAndUnusualProvisions | -310,000 | 2024-12-31 | 7 | USD |
RetainedEarningsAccumulatedDeficit | -263,000 | 2025-12-31 | 8 | USD |
DepositAssets | 251,000 | 2025-12-31 | 4 | USD |
NetCashProvidedByUsedInInvestingActivities | -235,000 | 2025-12-31 | 12 | USD |
ContractWithCustomerAssetAccumulatedAllowanceForCreditLossCurrent | 222,000 | 2025-12-31 | 2 | USD |
OtherIncome | 185,000 | 2025-12-31 | 12 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | -176,000 | 2025-12-31 | 11 | USD |
IncomeTaxesPaidNet | -175,000 | 2025-12-31 | 12 | USD |
IncomeTaxPaidFederalAfterRefundReceived | 175,000 | 2025-12-31 | 3 | USD |
PrepaidExpenseCurrent | 174,000 | 2025-12-31 | 4 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | 170,000 | 2025-12-31 | 12 | USD |
ProvisionForDoubtfulAccounts | 145,000 | 2025-12-31 | 4 | USD |
ShortTermLeaseCost | 120,000 | 2025-12-31 | 12 | USD |
AccountsPayableOtherCurrent | 120,000 | 2025-12-31 | 4 | USD |
DeferredTaxAssetsGross | 114,000 | 2025-12-31 | 6 | USD |
GainLossOnTerminationOfLease | 113,000 | 2023-12-31 | 3 | USD |
InterestIncomeOther | 108,000 | 2025-12-31 | 9 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 103,000 | 2025-12-31 | 3 | USD |
DeferredTaxAssetsValuationAllowance | 103,000 | 2025-12-31 | 3 | USD |
ComprehensiveIncomeNetOfTax | -102,000 | 2025-12-31 | 12 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 97,000 | 2025-12-31 | 8 | USD |
IncomeTaxReconciliationForeignIncomeTaxRateDifferential | 76,000 | 2025-12-31 | 3 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -73,000 | 2025-12-31 | 12 | USD |
IncomeTaxReconciliationNondeductibleExpense | 69,000 | 2025-12-31 | 12 | USD |
DueFromRelatedParties | 50,000 | 2022-12-31 | 2 | USD |
MinorityInterest | 50,000 | 2022-12-31 | 2 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | -50,000 | 2023-12-31 | 6 | USD |
IncomeTaxReconciliationTaxExemptIncome | 46,000 | 2025-12-31 | 10 | USD |
FinanceLeaseInterestExpense | 29,000 | 2025-12-31 | 12 | USD |
AdvertisingExpense | 20,000 | 2025-12-31 | 12 | USD |
OtherExpenses | 15,000 | 2020-12-31 | 1 | USD |
DeferredFederalStateAndLocalTaxExpenseBenefit | -13,000 | 2023-12-31 | 4 | USD |
IncomeTaxReconciliationTaxHolidays | 13,000 | 2022-12-31 | 3 | USD |
IncomeTaxReconciliationOtherAdjustments | 13,000 | 2025-12-31 | 4 | USD |
PreferredStockValue | 13,000 | 2025-12-31 | 2 | USD |
AccountsReceivableRelatedParties | 12,000 | 2022-12-31 | 2 | USD |
AllowanceForDoubtfulAccountsReceivableWriteOffs | 12,000 | 2025-12-31 | 3 | USD |
DeferredIncomeTaxAssetsNet | 11,000 | 2025-12-31 | 8 | USD |
DeferredTaxAssetsNet | 11,000 | 2023-12-31 | 5 | USD |
DeferredTaxAssetsLiabilitiesNet | 11,000 | 2025-12-31 | 6 | USD |
CurrentFederalStateAndLocalTaxExpenseBenefit | 10,000 | 2023-12-31 | 9 | USD |
CommonStockValue | 9,000 | 2024-12-31 | 6 | USD |
FinanceLeaseRightOfUseAsset | 5,000 | 2022-12-31 | 2 | USD |
GainLossOnSaleOfPropertyPlantEquipment | 5,000 | 2025-12-31 | 12 | USD |
ProceedsFromSaleOfOtherPropertyPlantAndEquipment | 5,000 | 2025-12-31 | 12 | USD |
GainLossOnDispositionOfAssets | 5,000 | 2025-12-31 | 6 | USD |
GainsLossesOnSalesOfAssets | 3,000 | 2024-12-31 | 2 | USD |
IncreaseDecreaseInIncomeTaxes | -2,000 | 2024-12-31 | 11 | USD |
DividendIncomeOperating | 1,000 | 2025-12-31 | 10 | USD |
ForeignCurrencyExchangeRateTranslation1 | 1 | 2025-12-31 | 11 | pure |
NumberOfReportableSegments | 1 | 2025-12-31 | 6 | Segment |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 | 0 | 2025-09-15 | 1 | USD/shares |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | -0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 9 | pure |
SharePrice | 0 | 2025-09-15 | 1 | USD/shares |
EffectiveIncomeTaxRateReconciliationNondeductibleExpense | -0 | 2025-12-31 | 3 | pure |
EarningsPerShareBasic | -0 | 2025-12-31 | 12 | USD/shares |
EarningsPerShareDiluted | -0 | 2025-12-31 | 9 | USD/shares |
EffectiveIncomeTaxRateReconciliationTaxExemptIncome | -0 | 2025-12-31 | 3 | pure |
SubordinatedBorrowingInterestRate | 0 | 2024-12-31 | 3 | pure |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | -0 | 2025-12-31 | 2 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2025-11-26 | 16 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2025-12-31 | 2 | USD/shares |
IncomeTaxExaminationPenaltiesAndInterestExpense | 0 | 2025-12-31 | 6 | USD |
UnrecognizedTaxBenefits | 0 | 2025-12-31 | 5 | USD |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2025-12-31 | 3 | pure |
PreferredStockSharesIssued | 0 | 2025-12-31 | 2 | shares |
PreferredStockSharesOutstanding | 0 | 2025-12-31 | 2 | shares |
What to be careful about
What this model itself distrusts about MWG's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- operating margin is only 1.72%, so EV/EBIT (12x) measures the rounding error in the denominator; valuation rests on EV/revenue (0.2x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless