OTC : NSAUF

MegumaGold Corp. — Financials

$0.0001 USD

$0.0 (-50.0%)

Volume
200K
Average Volume
38.67K
Market Capitalization
$22.03K
P/E Ratio
-0.02
Dividend Yield
0.00%
Price Target
Year High
$0.02
Year Low
$0.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.06
NSAUF Financial Statements
date 2024-03-31 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31 2018-03-31 2017-03-31 2016-03-31 2015-03-31
revenue - - - - - - - - - -
costOfRevenue - - - - - - - - - -
grossProfit - - - - - - - - - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 430.1K 473.21K 770.23K 717.09K 1.36M 660.92K 644.34K 330.49K 291.93K 1.03M
sellingAndMarketingExpenses - - - - 505.51K - 405.39K - - -
sellingGeneralAndAdministrativeExpenses 430.1K 473.21K 770.23K 717.09K 1.87M 660.92K 1.05M 330.49K 291.93K 1.03M
otherExpenses -25888 - 137.66K 128.03K 482.9K 375.14K - - - -
operatingExpenses 430.1K 473.21K 751.61K 845.49K 1.87M 628.2K 1.1M 330.49K 291.93K 1.04M
costAndExpenses 430.1K 451.24K 770.23K 845.49K 1.89M 660.92K 1.1M 330.49K 291.93K 1.04M
netInterestIncome -20055 -14850 -5211.58 -51558 19089 35643 - - -19800 -
interestIncome - - - - 19089 35643 - - - -
interestExpense 20055 - - - - - - - 19800 -
depreciationAndAmortization 1.52M 6.99M 12.44M 6986.5 110.99 171.86K 161.14K 418.27K 22816 9034
ebitda -430K -451K 11.6M -7.66M -1.97M -596K 388.24K 87775 -254K -995K
ebit -1.94M -7.44M -13.19M -7.67M -1.98M -800K -2.54M -302K -263K -1M
nonOperatingIncomeExcludingInterest 1.52M 6.99M 12.44M 6.99M 110.99K 171.4K 1.49M -28084 -29064 -39439
operatingIncome -430K -451K -752K -684K -1.87M -628K -1.05M -330K -292K -1.04M
totalOtherIncomeExpensesNet -1.57M -6.38M -12.26M -11.26M 562.35K 313.4K -1.54M -418K 181.62K -1.66M
incomeBeforeTax -2M -6.83M -13.01M -11.94M -1.3M -315K -2.59M -749K -110K -2.73M
incomeTaxExpense 35073 - - - - - - -18 - -
netIncomeFromContinuingOperations -2.04M -6.83M -13.01M -11.94M -1.3M -315K -2.59M -749K -110K -2.73M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -2.04M -6.83M -13.01M -11.94M -1.3M -315K -2.59M -749K -110K -2.73M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -2.04M -6.83M -13.01M -11.94M -1.3M -315K -2.59M -749K -110K -2.73M
eps -0.01 -0.03 -0.06 -0.09 -0.01 -0.0 -0.11 -0.05 -0.02 -0.84
date 2024-03-31 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31 2018-03-31 2017-03-31 2016-03-31 2015-03-31
cashAndCashEquivalents 107.44K 145.81K 396.68K 1.2M 1.02M 4.29M 2.68M 335.69K 136.47K 4331
shortTermInvestments - 306.31K 64300 93971 289.04K - - - - -
cashAndShortTermInvestments 107.44K 452.12K 460.98K 1.3M 1.31M 4.29M 2.68M 335.69K 136.47K 4331
netReceivables 4483 - 86086 - 49882 - - - - -
accountsReceivables 4483 - - - - - - 15310 - -
otherReceivables - - 86086 - 49882 180.68K 16393 - - -
inventory - - 17714 33239 7463.6 - - - - -
prepaids - 11599 - 33302 - 65786 228.94K 29838 11630 16876
otherCurrentAssets 4483 - - - - - - - - -
totalCurrentAssets 111.92K 471.84K 564.88K 1.36M 1.37M 4.54M 2.93M 380.83K 149.32K 38382
propertyPlantEquipmentNet 857.11K 2.28M 8.81M 20.85M 14.47M 12.13M 55300 1.46M 1.87M 2.44M
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - 0.0 -0.0 - - - - - -
totalNonCurrentAssets 857.11K 2.28M 8.81M 20.85M 14.47M 12.13M 55300 1.46M 1.87M 2.44M
otherAssets - - - - - - - - - -
totalAssets 969.03K 2.75M 9.38M 22.21M 15.84M 16.67M 2.98M 1.84M 2.02M 2.48M
totalPayables 290.47K 313.52K 224.85K 629.2K 274.61K 666.8K 158.05K 235.93K 253.24K 1M
accountPayables 290.47K 313.52K 224.85K 629.2K 274.61K 666.8K 158.05K 235.93K 253.24K 1M
otherPayables - - - - - - - - - -
accruedExpenses 1.13M 871.35K 776.35K 314.74K 69055 176.5K 155.74K 42585 2407 191.48K
shortTermDebt 300.19K 280.14K 260.14K 3618 - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - -3618 - - - - - -
otherCurrentLiabilities - - - 137.66K 530.77K 935.22K 165.14K 145.94K 97774 341.1K
totalCurrentLiabilities 1.72M 1.47M 1.26M 1.09M 874.44K 1.78M 478.92K 424.46K 282.86K 1.53M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - 68821
totalNonCurrentLiabilities - - - - - - - - 70565 68821
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 1.72M 1.47M 1.26M 1.09M 874.44K 1.78M 478.92K 424.46K 353.42K 1.6M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 49.72M 49.72M 49.72M 49.72M 34.86M 33.97M - - - -
retainedEarnings -57.3M -55.26M -48.43M -35.42M -23.48M -22.18M -21.86M -19.27M -18.52M -18.41M
additionalPaidInCapital 6.83M 6.83M 6.83M 6.83M 3.59M - - 18.08M 17.61M 2.58M
date 2024-03-31 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31 2018-03-31 2017-03-31 2016-03-31 2015-03-31
netIncome -2.04M -6.83M -13.01M -11.94M -1.31M -314.8K -2.59M -748.74K -110.31K -2.73M
depreciationAndAmortization - - 12441 6986.5 110.99 - - - - 9034
deferredIncomeTax - - - 126.23K -110.99 - - - - 1.61M
stockBasedCompensation - - - - 505.51K - 405.39K 30900 - 2074
changeInWorkingCapital 243.81K 256.73K -69985 -66136 -777.64K 401.95K -143.51K 37040 258.56K 613.69K
accountsReceivables 3640 77963 -56.85 33.53 130.8 - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital 240.17K 178.77K -69928.15 -66169.53 -777.77K - - - - -
otherNonCashItems 1.59M 6.38M 12.4M 11.05M -562.3K -314.52K 1.49M 414.94K -177.77K 1.61M
netCashProvidedByOperatingActivities -208.65K -195.24K -669.34K -836.73K -2.14M -227.36K -836.44K -265.86K -29511 -493.44K
investmentsInPropertyPlantAndEquipment -71649 -503.5 -1.14M -900.55K -1.13M -3.48M -55483 -87272 -32505 -13882
acquisitionsNet - - - 1.5M -1.36 13600 - - 170K -
purchasesOfInvestments - - - -386.49 -762.91K - - - - -
salesMaturitiesOfInvestments 167.34K 47874 56921 386.49K 764.27K - - - - -
otherInvestingActivities 2940 -103K 697.5K 386.49 1.36 - - 85758 - 23213
netCashProvidedByInvestingActivities 170.28K -55630 -386.78K 987.48K -1.13M -3.47M -55483 -1514 137.5K 9331
netDebtIssuance - - 250K - - - - - - -
longTermNetDebtIssuance - - 250K - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - 5.58M 3.2M 468.64K - -
netCommonStockIssuance - - - - - 5.58M 3.2M 468.64K - -
commonStockIssuance - - - - - 5.58M 3.2M 468.64K - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - 28950 - -274.13K 32392 -2049 24156 341.1K
netCashProvidedByFinancingActivities - - 250K 28950 - 5.31M 3.24M 466.59K 24156 341.1K
date 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
revenue - - - - - - - - - -
costOfRevenue - - - - - - - - - -
grossProfit - - - - - - - - - -
researchAndDevelopmentExpenses - - - - - - - - 866 -
generalAndAdministrativeExpenses 107.44K 117.59K 90992 142.94K 86449 105.15K 96509 140.44K 100.16K 99016
sellingAndMarketingExpenses - - - - 227 - - - - -
sellingGeneralAndAdministrativeExpenses 107.44K 117.59K 90992 142.94K 86676 105.15K 96509 140.44K 100.16K 99016
otherExpenses 530 2111 3400 35133 227 3082 949 30302 4490 9178
operatingExpenses 107.97K 119.7K 94392 178.07K 86676 108.23K 96509 170.74K 105.52K 108.19K
costAndExpenses 107.97K 119.7K 94392 178.07K 86676 105.15K 96509 170.74K 105.52K 108.19K
netInterestIncome -3616 - -4986 -4986 -5042 5.04 -4986 -4931 -5126 -5041
interestIncome - - - - - 5.04 - - - -
interestExpense 3616 - 4986 4986 5042 - 4986 4931 5126 5041
depreciationAndAmortization - - 378.83K 378.83K 1.75M 1.75M 43276 6986 - 122.08K
ebitda -622K -119.7K 284.44K -1.35M 1.56M 1.64M -53233 -757.01K -106K 13891
ebit -622K -119.7K -94392 -1.73M -187.17K -105.15K -96509 -764K -106K -108.19K
nonOperatingIncomeExcludingInterest 622.27K 119.7K 14.61 1.55M 100.49K 108.23K 96509 764.19K 4490 -2442.39
operatingIncome -108K -119.7K -94392 -178K -86676 -105.15K -95560 -140K -101K -108.19K
totalOtherIncomeExpensesNet -626K 37205 -5009 -1.55M -105.54K 198.6K -209.52K -7.11M 626.11K -1663
incomeBeforeTax -626K 37205 -99401 -1.73M -192.21K 93450 -209.52K -7.11M 525.09K -109.86K
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -626K 37205 -99401 -1.73M -192.21K 93450 -209.52K -7.11M 525.09K -109.86K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -626K 37205 -99401 -1.73M -192.21K 93450 -209.52K -7.11M 525.09K -109.86K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -626K 37205 -99401 -1.73M -192.21K 93450 -209.52K -7.11M 525.09K -109.86K
eps -0.0 0.0 -0.0 -0.01 -0.0 0.0 -0.0 -0.03 0.0 -0.0
date 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
cashAndCashEquivalents 71123 151.06K 47593 107.44K 71532 73703 43681 145.81K 244.36K 12558
shortTermInvestments - - - - 155.24K 307.98K 198.2K 306.31K 288.29K -
cashAndShortTermInvestments 71123 151.06K 47593 107.44K 226.77K 381.68K 241.88K 452.12K 532.65K 12558
netReceivables 10703 5419 3679 - - 9756 5832 8123 13098 128.1K
accountsReceivables 10703 5419 3679 - - - - - - -
otherReceivables - - - - - 9756 5832 8123 13098 128.1K
inventory - - - - - 3212.02 7285.87 11579 4835.05 9063.7
prepaids - - - - 452 - - - - -
otherCurrentAssets - - 3679 - - - - - - -
totalCurrentAssets 81826 156.48K 51272 111.92K 231.38K 394.66K 255.01K 471.84K 550.6K 149.86K
propertyPlantEquipmentNet - 501.22K 865.04K 857.11K 2.37M 2.35M 2.31M 2.28M 9.22M 9.18M
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - - -
totalNonCurrentAssets - 501.22K 865.04K 857.11K 2.37M 2.35M 2.31M 2.28M 9.22M 9.18M
otherAssets - - - - - - - - - -
totalAssets 81826 657.7K 916.31K 969.03K 2.6M 2.75M 2.57M 2.75M 9.77M 9.33M
totalPayables 299.18K 275.32K 269.17K 290.47K 303.49K 326.49K 278.67K 313.52K 291.56K 373.77K
accountPayables 299.18K 275.32K 269.17K 290.47K 303.49K 326.49K 278.67K 313.52K 291.56K 373.77K
otherPayables - - - - - - - - - -
accruedExpenses 1.22M 1.19M 1.19M 1.13M 1.02M 959.35K 925.85K 871.35K 808.85K 818.35K
shortTermDebt 3618 3618 305.18K 300.19K 295.21K 290.17K 285.12K 280.14K 275.21K 270.17K
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities - - - - - - - - - -
totalCurrentLiabilities 1.52M 1.47M 1.77M 1.72M 1.62M 1.58M 1.49M 1.47M 1.38M 1.46M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 1.52M 1.47M 1.77M 1.72M 1.62M 1.58M 1.49M 1.47M 1.38M 1.46M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 49.72M 49.72M 49.72M 49.72M 49.72M 49.72M 49.72M 49.72M 49.72M 49.72M
retainedEarnings -57.99M -57.36M -57.4M -57.3M -55.57M -55.38M -55.47M -55.26M -48.16M -48.68M
additionalPaidInCapital 6.83M 6.83M 6.83M 6.83M 6.83M 6.83M 6.83M 6.83M 6.83M 6.83M
date 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
netIncome -625.89K 37205 -99401 -1.73M -192.21K 93450 -209.52K -7.11M 525.09K -109.86K
depreciationAndAmortization - - - - - - - 6986.29 - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital 44729 4009 42496 87725 48367 81474 26243 71658 27556 131.43K
accountsReceivables -5284 -1740 804 -324 5597 -3.92 2.29 4.98 115.0 -25.7
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital 50013 5749 41692 88049 42770 81477 26240 71653 27440 131.46K
otherNonCashItems 517.96K -157.05K 4986 1.57M 105.42K -201.66K 113.09K 6.98M -630.9K 1777
netCashProvidedByOperatingActivities -63193 -115.84K -51919 -73307 -38423 -26733 -70186 -51686 -78262 23350
investmentsInPropertyPlantAndEquipment -11637 -18986 -5793.72 91303 -16112 -43.24 -31.95 -46.86 -89934 -232.14
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - 114.97K 52364 - - - - -
otherInvestingActivities -16747 469.31K -7929 -5757 75450 56798 -31914.05 -46816.14 400K -184.04K
netCashProvidedByInvestingActivities -16747 469.31K -7929 109.22K 36252 56755 -31946 -46863 310.07K -184.27K
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - - - - - - - - - -