MingZhu Logistics Holdings Limited | Micro-cap | Industrials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Dec 2019

Income Metrics

Revenue 8.7M
Gross Profit 1.3M 14.62%
Operating Income 1.0M 11.94%
Net Income 616.8K 7.11%

Balance Sheet Metrics

Total Assets 90.3M
Total Liabilities 45.6M
Shareholders Equity 44.8M
Debt to Equity 1.02

Cash Flow Metrics

Operating Cash Flow -749.8K
Free Cash Flow -506.8K

Revenue & Profitability Trend

MingZhu Logistics Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i40.4M89.0M63.5M17.4M18.8M
Cost of Goods Sold i39.6M85.9M60.8M17.5M16.0M
Gross Profit i792.8K3.1M2.7M-120.2K2.8M
Gross Margin % i2.0%3.5%4.3%-0.7%14.8%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i4.8M2.2M2.8M367.6K1.4M
Other Operating Expenses i-----
Total Operating Expenses i4.8M2.2M2.8M367.6K1.4M
Operating Income i-4.0M848.9K-100.1K-487.8K1.4M
Operating Margin % i-10.0%1.0%-0.2%-2.8%7.5%
Non-Operating Items
Interest Income i-----
Interest Expense i369.0K450.3K789.3K396.2K374.0K
Other Non-Operating Income-1.7M235.1K1.1M81.0K111.0K
Pre-tax Income i-6.2M633.7K167.8K-803.0K1.1M
Income Tax i34.4K268.6K226.2K135.4K366.4K
Effective Tax Rate % i0.0%42.4%134.8%0.0%31.9%
Net Income i-6.2M-9.6M1.9M-938.4K782.3K
Net Margin % i-15.3%-10.8%3.0%-5.4%4.2%
Key Metrics
EBITDA i-5.0M2.0M3.2M1.0M3.0M
EPS (Basic) i-$-2.98$0.71$-0.05$0.08
EPS (Diluted) i-$-2.98$0.71$-0.06$0.08
Basic Shares Outstanding i-32127172678735190350389629783
Diluted Shares Outstanding i-32127172678735190350389629783

Income Statement Trend

MingZhu Logistics Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i698.2K3.7M3.9M5.8M2.1M
Short-term Investments i-----
Accounts Receivable i2.7M31.6M16.1M3.7M5.3M
Inventory i-----
Other Current Assets--7.3M5.5M-
Total Current Assets i45.0M83.8M66.3M39.6M30.2M
Non-Current Assets
Property, Plant & Equipment i0016.7M10.0M8.5M
Goodwill i82.2M82.2M38.2M28.3M0
Intangible Assets i-----
Long-term Investments-----
Other Non-Current Assets2.4M105.8K9.6M35.5K31.9K
Total Non-Current Assets i45.4M43.5M31.0M36.7M3.7M
Total Assets i90.3M127.4M97.3M76.4M33.9M
Liabilities
Current Liabilities
Accounts Payable i4.5M18.4M6.9M1.3M1.4M
Short-term Debt i3.1M20.3M10.0M10.3M6.8M
Current Portion of Long-term Debt-----
Other Current Liabilities--8.1M--
Total Current Liabilities i45.0M82.7M47.8M34.3M12.5M
Non-Current Liabilities
Long-term Debt i594.7K121.1K253.4K380.1K164.4K
Deferred Tax Liabilities i-----
Other Non-Current Liabilities-----
Total Non-Current Liabilities i594.7K121.1K1.4M380.1K164.4K
Total Liabilities i45.6M82.8M49.2M34.7M12.7M
Equity
Common Stock i53.4K27.5K23.0K19.1K12.4K
Retained Earnings i-1.3M4.9M7.7M5.9M6.9M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i44.8M44.6M48.1M41.7M21.3M
Key Metrics
Total Debt i3.7M20.4M10.2M10.6M7.0M
Working Capital i-10.6K1.2M18.5M5.3M17.7M

Balance Sheet Composition

MingZhu Logistics Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-6.2M365.1K-58.3K-938.4K782.3K
Depreciation & Amortization i804.9K878.6K2.2M1.4M1.5M
Stock-Based Compensation i-----
Working Capital Changes i-1.9M-7.1M-8.0M-6.9M-4.6M
Operating Cash Flow i-7.3M-6.0M-5.8M-6.3M-2.2M
Investing Activities
Capital Expenditures i-79.2K90.0K12.7K-199.5K-156.0K
Acquisitions i-501.1K02.7M1.5M0
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-580.4K90.0K2.7M1.3M-156.0K
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i716.4K14.5M444.3K465.1K0
Debt Repayment i-3.7M-7.0M-17.6M-7.9M-5.4M
Financing Cash Flow i-2.2M6.9M-14.2M9.2M9.3M
Free Cash Flow i-2.7M-10.1M-4.0M-24.0M-1.0M
Net Change in Cash i-10.1M984.9K-17.3M4.2M6.9M

Cash Flow Trend

MingZhu Logistics Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 15.00
Price to Book 0.11
Price to Sales 1.35

Profitability Ratios

Profit Margin -15.30%
Operating Margin 40.32%
Return on Equity -13.86%
Return on Assets -2.32%

Financial Health

Current Ratio 1.00
Debt to Equity 21.85
Beta 0.74

Per Share Data

EPS (TTM) $-1.31
Book Value per Share $6.70
Revenue per Share $8.54

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
ygmz55.9M15.000.11-13.86%-15.30%21.85
Old Dominion Freight 29.7B27.607.0426.25%19.42%4.02
XPO 15.2B44.468.5021.04%4.31%238.63
Pamt 249.9M312.400.805.86%10.34%0.93
Toppoint Holdings 28.6M155.002.68-35.23%-13.91%21.82
Saia 8.1B27.493.2412.69%8.96%18.24

Financial data is updated regularly. All figures are in the company's reporting currency.