MEGA GROUP INC

EDGAR

33 filing records in this dataset, filed from 2001-03-30 to 2007-11-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

14 thousand USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

-1,158.64%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: -162209 USD Source
  • Revenue: 14000 USD Source

Operating cash flow

-20.5 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -182496 USD Source
  • Operating Cash Flow: -161955 USD Source

Free cash flow

-20.5 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -182496 USD Source
  • Operating Cash Flow: -161955 USD Source
  • Capital Expenditure: 523 USD Source
  • Capital Expenditure: 523 USD Source
Cash and cash equivalents
45 USD Source
Exact value

45 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

58.5 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Revenue: 30000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 0 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 0 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 14500 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 14000 USD · 2003-07-01 – 2003-09-30 Source

Net income

-866 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Net income: -684439 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -436494 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -238935 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: -173097 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: -205602 USD · 2003-07-01 – 2003-09-30 Source

Operating cash flow

-235 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: -284276 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -231953 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -103355 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -161955 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -103355 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -182496 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -161955 USD · 2003-01-01 – 2003-06-30 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: 2007-11-15.

Financial data available through: 2002-12-31.

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 2002-12-31
  • Operating income: 4 of 11 periods available· newest 2002-12-31
  • Net income: 4 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2002-12-31
  • Total assets: 3 of 11 periods available· newest 2002-12-31
  • Total liabilities: 3 of 11 periods available· newest 2002-12-31
  • Current assets: 3 of 11 periods available· newest 2002-12-31
  • Current liabilities: 3 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2002-12-31
  • 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

    +USD 30,000

    Prior period

    USD 0

    –

    Current period

    USD 30,000

    –

    Exact inputs and evidence

    30000 − 0 = 30000 USD

    0 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    30000 USD · 2002-01-01 – 2002-12-31

    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 129,802

    Prior period

    −USD 554,637

    –

    Current period

    −USD 684,439

    –

    Exact inputs and evidence

    -684439 − -554637 = -129802 USD

    -554637 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -684439 USD · 2002-01-01 – 2002-12-31

    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 95,698

    Prior period

    −USD 188,578

    –

    Current period

    −USD 284,276

    –

    Exact inputs and evidence

    -284276 − -188578 = -95698 USD

    -188578 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -284276 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +USD 762

    Prior period

    USD 0

    –

    Current period

    USD 762

    –

    Exact inputs and evidence

    762 − 0 = 762 USD

    0 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    762 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 30,000 100% of revenue
  • Operating costs Derived USD 586,594 1,955% of revenue
  • Operating income −USD 556,594 −1,855% of revenue
  • Tax, interest and other Derived USD 127,845 426% of revenue
  • Net income −USD 684,439 −2,281% of revenue

Cash

  • Operating cash flow −USD 284,276 −948% of revenue
  • Capital expenditure USD 762 2.5% of revenue
  • Free cash flow Derived −USD 285,038 −950% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Net loss: net income was −15% of revenue.
  • 2000 Operating loss: operating costs were 976% of revenue.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Operating loss: operating costs were 1,955% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-31875589 832489 Derived 43100 170236 Derived -127136 -108191 Derived
Source
2000 2000-01-01 – 2000-12-3180487 785343 Derived -704856 -373815 Derived -331041 -291351 Derived
Source
2001 2001-01-01 – 2001-12-310 402899 Derived -402899 151738 Derived -554637 -188578 Derived
Source
2002 2002-01-01 – 2002-12-3130000 586594 Derived -556594 127845 Derived -684439 -285038 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 30K 2002
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.945.6K709.2K472.8K236.4K0.01999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue875589
2000Revenue80487
2001Revenue0
2002Revenue30000

Revenue growth

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

-100% 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.8%-21%-50%-79%-108%1999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year-90.8%
2001Year over year-100%
2002Year over yearNo prior comparable period

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 -1,855.3% 2002
Net margin -2,281.5% 2002
Free cash flow margin -950.1% 2002
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.188%-475%-1,138%-1,801%-2,464%1999200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin4.9%
2000Operating margin-875.7%
2001Operating marginNot reported
2002Operating margin-1,855.3%
1999Net margin-14.5%
2000Net margin-411.3%
2001Net marginNot reported
2002Net margin-2,281.5%
1999Free cash flow margin-12.4%
2000Free cash flow margin-362%
2001Free cash flow marginNot reported
2002Free cash flow margin-950.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -284.3K 2002
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.23.2K-60.9K-144.9K-228.9K-313.0K1999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-92107
2000Operating cash flow-289797
2001Operating cash flow-188578
2002Operating cash flow-284276

Free cash flow

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

USD -285K 2002
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.23.3K-61.2K-145.7K-230.2K-314.7K1999200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-108191
2000Free cash flow-291351
2001Free cash flow-188578
2002Free cash flow-285038

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.

3,805.3% 2002
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.4,110%3,082%2,055%1,027%0%1999-12-31200020012002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets798.4%
2001Liabilities / assets2,564.2%
2002Liabilities / assets3,805.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.02× 2002
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.0.13×0.10×0.07×0.03×0.00×1999-12-31200020012002
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 liabilities0.12×
2001Current assets / current liabilities0.03×
2002Current assets / current liabilities0.02×

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 127,136
Exact value

Exact value: -127136 USD

1999-01-01 – 1999-12-31: -127136 USD Inspect Net Income Open source
Share or cite

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

−USD 92,107
Exact value

Exact value: -92107 USD

1999-01-01 – 1999-12-31: -92107 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 16,084
Exact value

Exact value: 16084 USD

1999-01-01 – 1999-12-31: 16084 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 108,191
Calculation and evidence

-92107 − 16084 USD

Exact free cash flow: -108191 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 331,041
Exact value

Exact value: -331041 USD

2000-01-01 – 2000-12-31: -331041 USD Inspect Net Income Open source
Share or cite

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

−USD 289,797
Exact value

Exact value: -289797 USD

2000-01-01 – 2000-12-31: -289797 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 1,554
Exact value

Exact value: 1554 USD

2000-01-01 – 2000-12-31: 1554 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 291,351
Calculation and evidence

-289797 − 1554 USD

Exact free cash flow: -291351 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 554,637
Exact value

Exact value: -554637 USD

2001-01-01 – 2001-12-31: -554637 USD Inspect Net Income Open source
Share or cite

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

−USD 188,578
Exact value

Exact value: -188578 USD

2001-01-01 – 2001-12-31: -188578 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 0
Exact value

Exact value: 0 USD

2001-01-01 – 2001-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 188,578
Calculation and evidence

-188578 − 0 USD

Exact free cash flow: -188578 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 684,439
Exact value

Exact value: -684439 USD

2002-01-01 – 2002-12-31: -684439 USD Inspect Net Income Open source
Share or cite

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

−USD 284,276
Exact value

Exact value: -284276 USD

2002-01-01 – 2002-12-31: -284276 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 762
Exact value

Exact value: 762 USD

2002-01-01 – 2002-12-31: 762 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 285,038
Calculation and evidence

-284276 − 762 USD

Exact free cash flow: -285038 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.

33 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000828942, 828942, edgar:828942