MICRO GENERAL CORP

EDGAR

37 filing records in this dataset, filed from 1995-05-12 to 2002-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

34.3 million USD

2002-03-31 · USD

Exact inputs and evidence

Operating margin

16.28%

2002-03-31 · %

Exact inputs and evidence
  • Operating Income: 5585059 USD Source
  • Revenue: 34300228 USD Source
Cash and cash equivalents
13.2 million USD Source
Exact value

13159469 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: 2002-05-15.

Financial data available through: 1996-12-31.

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: 4 of 11 periods available· newest 1996-12-31
  • Operating income: 4 of 11 periods available· newest 1996-12-31
  • Net income: 4 of 11 periods available· newest 1996-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1996-12-31
  • Capital expenditure: 2 of 11 periods available· newest 1994-12-31
  • Total assets: 3 of 11 periods available· newest 1996-12-31
  • Total liabilities: 3 of 11 periods available· newest 1996-12-31
  • Current assets: 3 of 11 periods available· newest 1996-12-31
  • Current liabilities: 3 of 11 periods available· newest 1996-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 1996-12-31
  • 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

    -46.7%

    Prior period

    USD 4.04 million

    –

    Current period

    USD 2.16 million

    –

    Exact inputs and evidence

    2155378 − 4041921 = -1886543 USD

    4041921 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    2155378 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 952,514

    Prior period

    −USD 229,652

    –

    Current period

    −USD 1.18 million

    –

    Exact inputs and evidence

    -1182166 − -229652 = -952514 USD

    -229652 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    -1182166 USD · 1996-01-01 – 1996-12-31

    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

    −USD 395,179

    Prior period

    −USD 357,351

    –

    Current period

    −USD 752,530

    –

    Exact inputs and evidence

    -752530 − -357351 = -395179 USD

    -357351 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    -752530 USD · 1996-01-01 – 1996-12-31

    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.

1996 1996-01-01 – 1996-12-31

  • Revenue USD 2.16 million 100% of revenue
  • Cost of revenue USD 1.4 million 65% of revenue
  • Operating expenses USD 1.87 million 87% of revenue
  • Other operating costs Derived USD 16,285 0.8% of revenue
  • Operating income −USD 1.13 million −52% of revenue
  • Tax, interest and other Derived USD 53,156 2.5% of revenue
  • Net income −USD 1.18 million −55% of revenue

Cash

  • Operating cash flow −USD 752,530 −35% 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
  • 1993 Operating loss: operating costs were 106% of revenue.
  • 1994 Operating loss: operating costs were 106% of revenue.
  • 1995 Operating loss: operating costs were 106% of revenue.
  • 1996 Operating loss: operating costs were 152% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-314768548 5072630 Derived -304082 -679605 Derived 375523 162649 Derived
Source
1994 1994-01-01 – 1994-12-314768548 5072630 Derived -304082 -7298 Derived -296784 139812 Derived
Source
1995 1995-01-01 – 1995-12-314041921 4281451 Derived -239530 -9878 Derived -229652 Unavailable
Source
1996 1996-01-01 – 1996-12-312155378 3284388 Derived -1129010 53156 Derived -1182166 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 2.2M 1996
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.5.2M3.9M2.6M1.3M0.01993199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue4768548
1994Revenue4768548
1995Revenue4041921
1996Revenue2155378

Revenue growth

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

-46.7% 1996
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.4%-10%-23%-37%-50%1993199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year0%
1995Year over year-15.2%
1996Year over year-46.7%

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 -52.4% 1996
Net margin -54.8% 1996
Free cash flow margin 2.9% 1994
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.13%-5%-23%-42%-60%1993199419951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin-6.4%
1994Operating margin-6.4%
1995Operating margin-5.9%
1996Operating margin-52.4%
1993Net margin7.9%
1994Net margin-6.2%
1995Net margin-5.7%
1996Net margin-54.8%
1993Free cash flow margin3.4%
1994Free cash flow margin2.9%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -752.5K 1996
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.320.2K32.1K-255.9K-543.9K-832.0K1993199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow240712
1994Operating cash flow240712
1995Operating cash flow-357351
1996Operating cash flow-752530

Free cash flow

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

USD 139.8K 1994
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.175.7K131.7K87.8K43.9K0.01993199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow162649
1994Free cash flow139812
1995Free cash flowUnavailable
1996Free 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.

67.4% 1996
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.73%55%36%18%0%1993-12-31199419951996
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets17.2%
1995Liabilities / assets20.6%
1996Liabilities / assets67.4%

Current assets to current liabilities

Current assets divided by current liabilities.

5.55× 1996
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.6.00×4.50×3.00×1.50×0.00×1993-12-31199419951996
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 liabilities3.21×
1995Current assets / current liabilities3.62×
1996Current assets / current liabilities5.55×

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 375,523
Exact value

Exact value: 375523 USD

1993-01-01 – 1993-12-31: 375523 USD Inspect Net Income Open source
Share or cite

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

USD 240,712
Exact value

Exact value: 240712 USD

1993-01-01 – 1993-12-31: 240712 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 78,063
Exact value

Exact value: 78063 USD

1993-01-01 – 1993-12-31: 78063 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 162,649
Calculation and evidence

240712 − 78063 USD

Exact free cash flow: 162649 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 296,784
Exact value

Exact value: -296784 USD

1994-01-01 – 1994-12-31: -296784 USD Inspect Net Income Open source
Share or cite

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

USD 240,712
Exact value

Exact value: 240712 USD

1994-01-01 – 1994-12-31: 240712 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 100,900
Exact value

Exact value: 100900 USD

1994-01-01 – 1994-12-31: 100900 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 139,812
Calculation and evidence

240712 − 100900 USD

Exact free cash flow: 139812 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 229,652
Exact value

Exact value: -229652 USD

1995-01-01 – 1995-12-31: -229652 USD Inspect Net Income Open source
Share or cite

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

−USD 357,351
Exact value

Exact value: -357351 USD

1995-01-01 – 1995-12-31: -357351 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.

1996 1996-01-01 – 1996-12-31
−USD 1.18 million
Exact value

Exact value: -1182166 USD

1996-01-01 – 1996-12-31: -1182166 USD Inspect Net Income Open source
Share or cite

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

−USD 752,530
Exact value

Exact value: -752530 USD

1996-01-01 – 1996-12-31: -752530 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.

37 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000067383, 67383, edgar:67383