MEDICAL GRAPHICS CORP /MN/

EDGAR

26 filing records in this dataset, filed from 1995-08-11 to 1999-11-23. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

5.7 million USD

1999-09-30 · USD

Exact inputs and evidence

Operating margin

6.83%

1999-09-30 · %

Exact inputs and evidence
  • Operating Income: 389000 USD Source
  • Revenue: 5697000 USD Source

Operating cash flow

-44 thousand USD

1999-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 73000 USD Source
  • Operating Cash Flow: 117000 USD Source

Free cash flow

-53 thousand USD

1999-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 73000 USD Source
  • Operating Cash Flow: 117000 USD Source
  • Capital Expenditure: 19000 USD Source
  • Capital Expenditure: 10000 USD Source
Cash and cash equivalents
117 thousand USD Source
Exact value

117000 USD

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

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 1999-11-23.

Financial data available through: 1995-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1995-12-31
  • Operating income: 3 of 11 periods available· newest 1995-12-31
  • Net income: 3 of 11 periods available· newest 1995-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1995-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1995-12-31
  • Total assets: 2 of 11 periods available· newest 1995-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1995-12-31
  • Current liabilities: 2 of 11 periods available· newest 1995-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1995-12-31
  • 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

    -6.2%

    Prior period

    USD 23.08 million

    –

    Current period

    USD 21.64 million

    –

    Exact inputs and evidence

    21639587 − 23078578 = -1438991 USD

    23078578 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    21639587 USD · 1995-01-01 – 1995-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -363.1%

    Prior period

    USD 657,865

    –

    Current period

    −USD 1.73 million

    –

    Exact inputs and evidence

    -1731097 − 657865 = -2388962 USD

    657865 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    -1731097 USD · 1995-01-01 – 1995-12-31

    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

    -887.8%

    Prior period

    USD 384,679

    –

    Current period

    −USD 3.03 million

    –

    Exact inputs and evidence

    -3030460 − 384679 = -3415139 USD

    384679 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    -3030460 USD · 1995-01-01 – 1995-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -34.5%

    Prior period

    USD 674,869

    –

    Current period

    USD 442,169

    –

    Exact inputs and evidence

    442169 − 674869 = -232700 USD

    674869 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    442169 USD · 1995-01-01 – 1995-12-31

    Inspect current input Current source
    Share or cite

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

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.

1995 1995-01-01 – 1995-12-31

  • Revenue USD 21.64 million 100% of revenue
  • Cost of revenue USD 12.33 million 57% of revenue
  • Operating expenses USD 12.22 million 56% of revenue
  • Operating income −USD 2.91 million −13% of revenue
  • Tax, interest and other Derived −USD 1.18 million −5.4% of revenue
  • Net income −USD 1.73 million −8% of revenue

Cash

  • Operating cash flow −USD 3.03 million −14% of revenue
  • Capital expenditure USD 442,169 2% of revenue
  • Free cash flow Derived −USD 3.47 million −16% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 94%
  • 1994 96%
  • 1995 Operating loss: operating costs were 113% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-3119076502 17975816 Derived 1100686 249482 Derived 851204 765999 Derived
Source
1994 1994-01-01 – 1994-12-3123078578 22177015 Derived 901563 243698 Derived 657865 -290190 Derived
Source
1995 1995-01-01 – 1995-12-3121639587 24548076 Derived -2908489 -1177392 Derived -1731097 -3472629 Derived
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 21.6M 1995
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.24.9M18.7M12.5M6.2M0.0199319941995
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue19076502
1994Revenue23078578
1995Revenue21639587

Revenue growth

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

-6.2% 1995
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.23.2%15.3%7.4%-0.5%-8.4%199319941995
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year21%
1995Year over year-6.2%

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 -13.4% 1995
Net margin -8% 1995
Free cash flow margin -16% 1995
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.7.5%1.2%-5.1%-11.5%-17.8%199319941995
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin5.8%
1994Operating margin3.9%
1995Operating margin-13.4%
1993Net margin4.5%
1994Net margin2.9%
1995Net margin-8%
1993Free cash flow margin4%
1994Free cash flow margin-1.3%
1995Free cash flow margin-16%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3M 1995
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.1.5M311.0K-915.6K-2.1M-3.4M199319941995
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow1199207
1994Operating cash flow384679
1995Operating cash flow-3030460

Free cash flow

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

USD -3.5M 1995
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.1M-124.1K-1.4M-2.6M-3.8M199319941995
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow765999
1994Free cash flow-290190
1995Free cash flow-3472629

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.53× 1995
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.3.72×2.79×1.86×0.93×0.00×1993-12-3119941995
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities3.44×
1995Current assets / current liabilities2.53×

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
1993 1993-01-01 – 1993-12-31
USD 851,204
Exact value

Exact value: 851204 USD

1993-01-01 – 1993-12-31: 851204 USD Inspect Net Income Open source
Share or cite

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

USD 1.2 million
Exact value

Exact value: 1199207 USD

1993-01-01 – 1993-12-31: 1199207 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 433,208
Exact value

Exact value: 433208 USD

1993-01-01 – 1993-12-31: 433208 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 765,999
Calculation and evidence

1199207 − 433208 USD

Exact free cash flow: 765999 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
USD 657,865
Exact value

Exact value: 657865 USD

1994-01-01 – 1994-12-31: 657865 USD Inspect Net Income Open source
Share or cite

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

USD 384,679
Exact value

Exact value: 384679 USD

1994-01-01 – 1994-12-31: 384679 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 674,869
Exact value

Exact value: 674869 USD

1994-01-01 – 1994-12-31: 674869 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 290,190
Calculation and evidence

384679 − 674869 USD

Exact free cash flow: -290190 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 1.73 million
Exact value

Exact value: -1731097 USD

1995-01-01 – 1995-12-31: -1731097 USD Inspect Net Income Open source
Share or cite

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

−USD 3.03 million
Exact value

Exact value: -3030460 USD

1995-01-01 – 1995-12-31: -3030460 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 442,169
Exact value

Exact value: 442169 USD

1995-01-01 – 1995-12-31: 442169 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.47 million
Calculation and evidence

-3030460 − 442169 USD

Exact free cash flow: -3472629 USD

Share or cite

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

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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000352862, 352862, edgar:352862