MEDGRUP CORP

EDGAR

9 filing records in this dataset, filed from 2000-08-15 to 2002-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.71 million USD

2002-03-31 · USD

Exact inputs and evidence

Operating margin

1.82%

2002-03-31 · %

Exact inputs and evidence
  • Operating Income: 31062 USD Source
  • Revenue: 1709955 USD Source

Operating cash flow

-39.1 thousand USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -39119 USD Source
Cash and cash equivalents
154 thousand USD Source
Exact value

153837 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

6.32 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Revenue: 1655667 USD · 2001-04-01 – 2001-06-30 Source
  • Revenue: 1445098 USD · 2001-07-01 – 2001-09-30 Source
  • Revenue: 5834817 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 4325139 USD · 2001-01-01 – 2001-09-30 Source
  • Revenue: 1709955 USD · 2002-01-01 – 2002-03-31 Source

Net income

73.4 thousand USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Net income: 45471 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: 51860 USD · 2001-07-01 – 2001-09-30 Source
  • Net income: 202315 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: 263693 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: 37484 USD · 2002-01-01 – 2002-03-31 Source

Operating cash flow

289 thousand USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Operating cash flow: 229435 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: 326715 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: 414492 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: 229435 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: 654610 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: 414492 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -39119 USD · 2002-01-01 – 2002-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2002-05-15.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2001-12-31
  • Operating income: 3 of 11 periods available· newest 2001-12-31
  • Net income: 3 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2001-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 2 of 11 periods available· newest 2001-12-31
  • Total liabilities: 2 of 11 periods available· newest 2001-12-31
  • Current assets: 2 of 11 periods available· newest 2001-12-31
  • Current liabilities: 2 of 11 periods available· newest 2001-12-31
  • cash and cash equivalents: No compatible figures in this window
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +49.8%

    Prior period

    USD 3.9 million

    –

    Current period

    USD 5.83 million

    –

    Exact inputs and evidence

    5834817 − 3895712 = 1939105 USD

    3895712 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    5834817 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -52.4%

    Prior period

    USD 424,905

    –

    Current period

    USD 202,315

    –

    Exact inputs and evidence

    202315 − 424905 = -222590 USD

    424905 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    202315 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +118.6%

    Prior period

    USD 299,501

    –

    Current period

    USD 654,610

    –

    Exact inputs and evidence

    654610 − 299501 = 355109 USD

    299501 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    654610 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 5.83 million 100% of revenue
  • Operating costs Derived USD 5.52 million 95% of revenue
  • Operating income USD 315,396 5.4% of revenue
  • Tax, interest and other Derived USD 113,081 1.9% of revenue
  • Net income USD 202,315 3.5% of revenue

Cash

  • Operating cash flow USD 654,610 11% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 11%88%
  • 2000 11%83%
  • 2001 95%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-312054562 1799946 Derived 254616 22966 Derived 231650 Unavailable
Source
2000 2000-01-01 – 2000-12-313895712 3250898 Derived 644814 219909 Derived 424905 Unavailable
Source
2001 2001-01-01 – 2001-12-315834817 5519421 Derived 315396 113081 Derived 202315 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 5.8M 2001
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.6.3M4.7M3.2M1.6M0.0199920002001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue2054562
2000Revenue3895712
2001Revenue5834817

Revenue growth

Change in revenue from the same financial period one year earlier.

49.8% 2001
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.97%73%48%24%0%199920002001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year89.6%
2001Year over year49.8%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 5.4% 2001
Net margin 3.5% 2001
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.17.9%13.4%8.9%4.5%0.0%199920002001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin12.4%
2000Operating margin16.6%
2001Operating margin5.4%
1999Net margin11.3%
2000Net margin10.9%
2001Net margin3.5%
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 654.6K 2001
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.711.6K505.1K298.6K92.1K-114.4K199920002001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-57426
2000Operating cash flow299501
2001Operating cash flow654610

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

26.6% 2001
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.28.8%21.6%14.4%7.2%0.0%1999-12-3120002001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets24.7%
2001Liabilities / assets26.6%

Current assets to current liabilities

Current assets divided by current liabilities.

4.33× 2001
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.8.96×6.72×4.48×2.24×0.00×1999-12-3120002001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities8.3×
2001Current assets / current liabilities4.33×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
1999 1999-01-01 – 1999-12-31
USD 231,650
Exact value

Exact value: 231650 USD

1999-01-01 – 1999-12-31: 231650 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 57,426
Exact value

Exact value: -57426 USD

1999-01-01 – 1999-12-31: -57426 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2000 2000-01-01 – 2000-12-31
USD 424,905
Exact value

Exact value: 424905 USD

2000-01-01 – 2000-12-31: 424905 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 299,501
Exact value

Exact value: 299501 USD

2000-01-01 – 2000-12-31: 299501 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2001 2001-01-01 – 2001-12-31
USD 202,315
Exact value

Exact value: 202315 USD

2001-01-01 – 2001-12-31: 202315 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 654,610
Exact value

Exact value: 654610 USD

2001-01-01 – 2001-12-31: 654610 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

9 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001093382, 1093382, edgar:1093382