OTC : NGMC

Next Generation Management Corp. — Financials

$0.1 USD

$0 (0.0%)

Volume
23
Average Volume
36
Market Capitalization
$31.16K
P/E Ratio
0.00
Dividend Yield
0.00%
Price Target
Year High
$8.58
Year Low
$0.08
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$1.27
NGMC Financial Statements
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2017-12-31 2015-12-31 2013-12-31 2012-12-31 2011-12-31 2010-12-31
revenue 2.46M - - - 296.74K 246.27 1265 2274 - 192.5K
costOfRevenue 1.7M - - - 60404 - - - - 79718
grossProfit 758.96K - - - 236.33K 246.27 1265 2274 - 192.5K
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - - 418.44K 1.56M - 624.48K
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 667.92K 102.08K 17634 16275 393.93K 511.2K 418.44K 1.56M 797.3K 624.48K
otherExpenses - - - - - - - - - -
operatingExpenses 667.92K 102.08K 17634 16275 393.93K 511.2K 418.44K 1.56M 797.3K 704.2K
costAndExpenses 2.37M 102.08K 17634 16275 454.33K 511.2K 418.44K 1.56M 797.3K 704.2K
netInterestIncome -17184 - - - - - -25515 -31492 - -
interestIncome - - - - - - - - - -
interestExpense 17184 - - - - 18458 25515 31492 - -
depreciationAndAmortization - - - 228.48K - - 417.18K 41113 74833 79718
ebitda 91034 1.48M -17634 212.21K -157.6K -511K -4.78M -1.65M -599K -1.06M
ebit 91034 1.48M -17634 -16275 90318 -511K -4.78M -1.69M -731K -1.14M
nonOperatingIncomeExcludingInterest - -1.58M - - -247.91K - 4.36M 133.03K -66191 633K
operatingIncome 91034 -102K -17634 -16275 -157.6K -511K -417K -1.56M -797K -512K
totalOtherIncomeExpensesNet -121.42K 1.58M - - 247.91K -18456 -4.38M -165K -124K -633K
incomeBeforeTax -30384 1.48M -17634 -16275 90318 -529K -4.8M -1.72M -972K -1.14M
incomeTaxExpense - - - - - - - - 242.29K 1.01M
netIncomeFromContinuingOperations -30384 1.48M -17634 -16275 90318 -529K -4.8M -1.72M -831K -1.46M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - -208K -67901
netIncome -30384 1.48M -17634 -16275 90318 -529K -4.8M -1.72M -1.04M -1.52M
netIncomeDeductions - - - - - - - - -141K -
bottomLineNetIncome -30384 1.48M -17634 -16275 90318 -529K -4.8M -1.72M -898K -1.52M
eps -325.72 0.0 -0.0 -0.0 0.0 -0.0 -0.04 -0.04 -0.05 -0.71
date 2025-12-31 2023-12-31 2022-12-31 2017-12-31 2015-12-31 2013-12-31 2012-12-31 2011-12-31 2010-12-31 2009-12-31
cashAndCashEquivalents 105.62K - - 3267.92 4576.63 1173 528 7618 4372 281.15K
shortTermInvestments 100000 - - - - - - - - -
cashAndShortTermInvestments 205.62K - - 3267.92 4576.63 1173 528 7618 4372 281.15K
netReceivables 196.84K 87780 87780 84511 3500 - - 203.32K - 12252
accountsReceivables 196.84K 87780 87780 84511 3500 - - - - 12252
otherReceivables - - - - - - - 203.32K - -
inventory - - - 65000 0.37 - - - - -
prepaids - - - - - - - 12460 51580 87495
otherCurrentAssets - - - 0.08 40120 - - - - -
totalCurrentAssets 402.46K 87780 87780 152.78K 48197 1173 528 223.39K 55952 380.9K
propertyPlantEquipmentNet - - - - - 85930 228.81K 518.46K 3.4M 3.48M
goodwill 32366 - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets 32366 - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 17137 - - - - - - - 125K -
totalNonCurrentAssets 49503 - - - - 85930 228.81K 518.46K 3.52M 3.48M
otherAssets - - - - - - - - - -
totalAssets 451.97K 87780 87780 152.78K 48197 87103 229.34K 741.85K 3.58M 3.86M
totalPayables 250.45K 336.31K 318.67K 296.22K 522.15K 360.72K 119.26K 108.14K 114.05K 1.12M
accountPayables 262.93K 336.31K 318.67K 296.22K 522.15K 150.72K 119.26K 108.14K 114.05K 1.11M
otherPayables -12480 - - - - 210K - - - 27380
accruedExpenses -19931 1.15M 1.15M - - 297.92K 52238 100.97K 539.36K 447.24K
shortTermDebt 115.71K 124.34K 124.34K 120.87K 248.38K 193K 180K 196.89K 3.98M 650K
capitalLeaseObligationsCurrent - - - - - - - - - 214.03K
taxPayables - - - - - - - - - -
deferredRevenue - - - 2 - 507.92K 86051 100.97K - 539.12K
otherCurrentLiabilities - - - 1.15M 758.7K 44386 139.88K 106.56K -777 102.18K
totalCurrentLiabilities 346.23K 1.61M 1.59M 1.57M 1.53M 896.04K 491.38K 512.56K 4.63M 2.53M
longTermDebt 154.53K - - - - - - - 600K 3.7M
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - 40000 - - -
totalNonCurrentLiabilities 154.53K - - - - - 40000 525.81K 600K 3.7M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - 214.03K
totalLiabilities 500.76K 1.61M 1.59M 1.57M 1.53M 896.04K 531.38K 1.04M 5.23M 6.23M
treasuryStock - - - - - - - - - -
preferredStock 15000 15000 - - - - - - - -
commonStock 42880 81812 66812 668.12K 328.2K 126K 113.85K 325.19K 109.69K 123.73K
retainedEarnings -19.21M -20.58M -20.56M -21.1M -20.44M -18.91M -14.45M -12.48M -11.4M -9.88M
additionalPaidInCapital 19.11M 19.01M 19.01M - - 17.98M 13.48M 11.86M 9.57M 7.38M
date 2025-12-31 2015-12-31 2013-12-31 2012-12-31 2011-12-31 2010-12-31 2009-12-31 2008-12-31 2007-12-31 2006-12-31
netIncome -54735 -529.42K -4.8M -2.04M -1.04M -1.52M -1.93M -1.85M -518.68K 24034
depreciationAndAmortization - - - 41113 74833 79718 274.55K 307.68K 260.96K 99802
deferredIncomeTax - - - - 3888 1847 - - - -
stockBasedCompensation - - - - 146.5K 136K - - - -
changeInWorkingCapital -193.11K 193.06K 413.34K -17156 -380.69K -1.09M 907.03K 523.47K 103.78K -213.28K
accountsReceivables 17051 -2000 - - - - - - - -
inventory - - - - - - - 79489 17945 -36587
accountsPayables -100.08K -102.64K 201.47K 11115 -1358 -987.79K 396.68K 417.9K - -
otherWorkingCapital -110.08K 297.7K 211.87K -28271 -379.33K -105.65K 510.35K 26085 85834 -176.69K
otherNonCashItems 191.01K 104.64K 4.36M 1.93M 1.14M 2.05M 310.1K 691.2K -21694 -7800
netCashProvidedByOperatingActivities -56831 -336.35K -29355 -80615 -58039 -354.94K -439.52K -328.81K -175.64K -97245
investmentsInPropertyPlantAndEquipment - - - - - - - - -3.82M -427.23K
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments -100000 - - - -30269 - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - -492.07K - - - - 7800
netCashProvidedByInvestingActivities -100000 - - 3525 -522.34K - 248.51K 341.78K -3.82M -419.43K
netDebtIssuance 64830 133.38K 30000 70000 139.47K 18162 6062 - 3.95M 86982
longTermNetDebtIssuance - 133.38K - 40000 88000 150K 6062 - 3.84M 86982
shortTermNetDebtIssuance 64830 - 30000 30000 51468 600K - - 110K -
netStockIssuance - 70207 - - - -2 - - - -
netCommonStockIssuance - 70207 - - - -2 - - - -
commonStockIssuance - 70207 - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities 104.03K - - - 448.53K 831K - - - -
netCashProvidedByFinancingActivities 168.86K 203.58K 30000 70000 588K 78160 6062 - 3.95M 86982
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue 708.63K 791.37K - 350.5K 912.16K - - - - -
costOfRevenue 457.55K 564.12K - 229.12K 628.63K - - - - -
grossProfit 251.08K 227.25K - 121.37K 283.53K - - - - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - - - - - -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 186.02K 201.51K 9998 130.54K 194.77K 2273 2509 88280 9020 17034
otherExpenses - - - - - - - - - -
operatingExpenses 186.02K 201.51K 9998 130.54K 194.77K 2273 2509 88280 9020 17034
costAndExpenses 643.57K 765.64K 9998 359.66K 823.4K 2273 2509 88280 9020 17034
netInterestIncome -4045 -6071 - -4181 -2421 - - - - -
interestIncome - - - - - - - - - -
interestExpense 4045 6071 - 4181 2421 - - - - -
depreciationAndAmortization - - - - - - - 1.58M - -
ebitda 65063 25732 -9998 -20204 41204 -2273 -2509 3.07M -9020 -17034
ebit 65063 25732 -9998 -20204 41204 -2273 -2509 1.49M -9020 -17034
nonOperatingIncomeExcludingInterest - - - 11039 47550 - - -1.58M - -
operatingIncome 65063 25732 -9998 -9164 88754 -2273 -2509 -88280 -9020 -17034
totalOtherIncomeExpensesNet -30716 -33037 - -15222 -49974 - - 1.58M - -
incomeBeforeTax 34347 -7305 -9998 -24386 38780 -2273 -2509 1.49M -9020 -17034
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations 34347 -7305 -9998 -24386 38780 -2273 -2509 1.49M -9020 -17034
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome 34347 -7305 -9998 -24386 38780 -2273 -2509 1.49M -9020 -17034
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome 34347 -7305 -9998 -24386 38780 -2273 -2509 1.49M -9020 -17034
eps 0.17 -78.32 -0.05 - - - - 0.01 - -0.0
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31
cashAndCashEquivalents 65725 105.62K 77258 118.99K 125K - - - - -
shortTermInvestments 100000 100000 100000 - - - - - - -
cashAndShortTermInvestments 165.72K 205.62K 177.26K 118.99K 125K - - - - -
netReceivables 181.67K 196.84K 247.22K 65415 228.06K 87780 87780 87780 87780 87780
accountsReceivables 181.67K 196.84K 247.22K 65415 228.06K 87780 87780 87780 87780 87780
otherReceivables - - - - - - - - - -
inventory - - - - - - - - - -
prepaids - - - - - - - - - -
otherCurrentAssets 17138 - - - - - - - - -
totalCurrentAssets 364.53K 402.46K 424.48K 184.4K 353.07K 87780 87780 87780 87780 87780
propertyPlantEquipmentNet - - - - - - - - - -
goodwill 32366 32366 32366 32366 32366 - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets 32366 32366 32366 32366 32366 - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - 17137 - - - - - - - -
totalNonCurrentAssets 32366 49503 32366 32366 32366 - - - - -
otherAssets - - - - - - - - - -
totalAssets 396.9K 451.97K 456.84K 216.77K 385.44K 87780 87780 87780 87780 87780
totalPayables 228.53K 250.45K 257.95K 142.22K 285.5K 345.33K 336.31K 320.52K 319.27K 319.27K
accountPayables 240.44K 262.93K 269.56K 152.58K 298.4K 345.33K 336.31K 320.52K 319.27K 319.27K
otherPayables -11905 -12480 -11609 -10349 -12903 - - - - -
accruedExpenses -28449 -19931 -14304 -17162 -7953 1.15M 1.15M 1.15M 1.15M 1.15M
shortTermDebt 78066 115.71K 107.88K 110.73K 63776 124.34K 124.34K 124.34K 124.34K 124.34K
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 9609 - - - - - - 1.15M 1.15M 1.15M
totalCurrentLiabilities 287.76K 346.23K 351.53K 235.79K 341.32K 1.62M 1.61M 1.6M 1.59M 1.59M
longTermDebt 114.02K 154.53K 112.77K 93000 96750 - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities 114.02K 154.53K 112.77K 93000 96750 - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 401.78K 500.76K 464.3K 328.79K 438.07K 1.62M 1.61M 1.6M 1.59M 1.59M
treasuryStock - - - - - - - - - -
preferredStock 15000 15000 15000 15000 15000 15000 15000 - - -
commonStock 42980 42880 42880 42880 42880 27879 81812 66812 66812 66812
retainedEarnings -19.17M -19.21M -19.17M -19.17M -19.11M -20.59M -20.58M -20.56M -20.56M -20.56M
additionalPaidInCapital 19.11M 19.11M 19.11M 19.11M 19.11M 19.01M 19.01M 19.01M 19.01M 19.01M
date 2014-09-30 2014-06-30 2014-03-31 2013-12-31 2013-09-30 2013-06-30 2013-03-31 2012-12-31 2012-09-30 2012-06-30
netIncome -773.78K -136.57K -935.01K -3.53M 442.94K -1.72M 12501 -1.59M - -
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation -200K - - - - - - - - -
changeInWorkingCapital 700.39K -301.35K 279.7K 238.99K 67876 95125 11352 -300.94K 81164 161.32K
accountsReceivables 20000 -20000 - - - - - - - -
inventory - - - - - - - - - -
accountsPayables 438.91K -113.48K 205.75K 185.81K 16059 42117 -42521 -40597 22070 44992
otherWorkingCapital 261.48K -187.87K 73955 53175 51817 53008 53873 -260.34K 59094 116.33K
otherNonCashItems -400.51K 880.08K 142.95K 3.29M -516.83K 1.64M -53452 1.83M -81063 -124.84K
netCashProvidedByOperatingActivities 299.88K 442.16K -512.35K 541 -6017 5720 -29599 -69573 101 36475
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities -72000 -135K - - - - - - - -
netCashProvidedByInvestingActivities -72000 -135K - - - - - - - 3525
netDebtIssuance - - 6000 - - - - 70000 - -40000
longTermNetDebtIssuance - - 6000 - - - - 70000 - -40000
shortTermNetDebtIssuance - -6000 - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - -506K - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -199.38K -187.62K 506K - - - 30000 - - -
netCashProvidedByFinancingActivities -199.38K -187.62K 512K - - - 30000 70000 - -40000