2016 Q1 Form 10-Q Financial Statement
#000120677416005732 Filed on May 02, 2016
Income Statement
Concept | 2016 Q1 | 2015 Q1 | 2014 Q4 |
---|---|---|---|
Revenue | $0.00 | $0.00 | |
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $20.00K | $30.00K | $20.00K |
YoY Change | -33.33% | -40.0% | 100.0% |
% of Gross Profit | |||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $0.00 | $163.00 | $0.00 |
YoY Change | -100.0% | 0.0% | |
% of Gross Profit | |||
Operating Expenses | $20.00K | $30.00K | $20.00K |
YoY Change | -33.33% | -40.0% | 100.0% |
Operating Profit | |||
YoY Change | |||
Interest Expense | $0.00 | $0.00 | $0.00 |
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$24.18K | -$25.63K | -$20.00K |
YoY Change | -5.66% | -47.02% | 100.0% |
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | |||
Net Earnings | -$20.00K | -$25.63K | -$20.00K |
YoY Change | -21.97% | -47.02% | 100.0% |
Net Earnings / Revenue | |||
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$5.952K | -$8.929K | -$5.952K |
COMMON SHARES | |||
Basic Shares Outstanding | 3.359M shares | 3.359M shares | 3.359M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2016 Q1 | 2015 Q1 | 2014 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $90.00K | $150.0K | $190.0K |
YoY Change | -40.0% | -42.31% | -32.14% |
Cash & Equivalents | $90.00K | $150.0K | $187.4K |
Short-Term Investments | $0.00 | ||
Other Short-Term Assets | $10.00K | $10.00K | $10.00K |
YoY Change | 0.0% | 0.0% | 0.0% |
Inventory | |||
Prepaid Expenses | $9.082K | ||
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $100.0K | $160.0K | $196.5K |
YoY Change | -37.5% | -40.65% | -33.14% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $0.00 | $0.00 | $572.00 |
YoY Change | -100.0% | -53.34% | |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $0.00 | $0.00 | $572.00 |
YoY Change | -100.0% | -53.34% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $100.0K | $160.0K | $196.5K |
Total Long-Term Assets | $0.00 | $0.00 | $572.00 |
Total Assets | $100.0K | $160.0K | $197.1K |
YoY Change | -37.5% | -40.88% | -33.23% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $8.257K | ||
YoY Change | |||
Accrued Expenses | $0.00 | $0.00 | $8.257K |
YoY Change | -100.0% | ||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $0.00 | $0.00 | $8.257K |
YoY Change | -100.0% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $0.00 | $0.00 | $8.257K |
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
Total Liabilities | $0.00 | $0.00 | $8.257K |
YoY Change | -100.0% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$5.643M | -$5.617M | |
YoY Change | 1.5% | 1.93% | |
Common Stock | $5.806M | $5.806M | |
YoY Change | 0.0% | 0.0% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $100.0K | $163.2K | $188.8K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $100.0K | $163.9K | $197.1K |
YoY Change | -38.98% | -39.44% | -33.23% |
Cashflow Statement
Concept | 2016 Q1 | 2015 Q1 | 2014 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$20.00K | -$25.63K | -$20.00K |
YoY Change | -21.97% | -47.02% | 100.0% |
Depreciation, Depletion And Amortization | $0.00 | $163.00 | $0.00 |
YoY Change | -100.0% | 0.0% | |
Cash From Operating Activities | -$30.00K | -$38.05K | -$20.00K |
YoY Change | -21.16% | 32.01% | 100.0% |
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | |
YoY Change | -100.0% | -100.0% | |
Cash From Investing Activities | $0.00 | ||
YoY Change | -100.0% | ||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 0.000 | ||
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | -30.00K | -$38.05K | -20.00K |
Cash From Investing Activities | 0.000 | ||
Cash From Financing Activities | 0.000 | ||
Net Change In Cash | -30.00K | -$38.05K | -20.00K |
YoY Change | -21.16% | -115.44% | -93.1% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$30.00K | -$38.05K | -$20.00K |
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
3359055 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
3359055 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
3359055 | shares |
CY2015Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2016Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
53 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-31203 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-38052 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-31203 | USD |
CY2016Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2016Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2016Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-03-31 | |
CY2016Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2002Q1 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
2820051 | shares |
CY2002Q1 | mghl |
Shares Retained During Period
SharesRetainedDuringPeriod
|
235294 | shares |
CY2015Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
USD | |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-24181 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-25632 | USD |
CY2015Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2015Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-25632 | USD |
CY2015Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.01 | |
CY2015Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
3359055 | shares |
CY2016Q1 | us-gaap |
Proceeds From Interest And Dividends Received
ProceedsFromInterestAndDividendsReceived
|
53 | USD |
CY2015Q1 | us-gaap |
Proceeds From Interest And Dividends Received
ProceedsFromInterestAndDividendsReceived
|
USD | |
CY2016Q1 | us-gaap |
Payments To Suppliers
PaymentsToSuppliers
|
31256 | USD |
CY2015Q1 | us-gaap |
Payments To Suppliers
PaymentsToSuppliers
|
38052 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
187429 | USD |
CY2015Q1 | us-gaap |
Depreciation
Depreciation
|
163 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
8113 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
5026 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
1091 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-7557 | USD |
CY2016Q1 | us-gaap |
Interest Paid
InterestPaid
|
USD | |
CY2015Q1 | us-gaap |
Interest Paid
InterestPaid
|
USD | |
CY2016Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | |
CY2015Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | |
CY2016Q1 | us-gaap |
Depreciation
Depreciation
|
USD | |
CY2016Q1 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
235636 | USD |