Financhill
Buy
88

MEGA.CX Quote, Financials, Valuation and Earnings

Last price:
$0.03
Seasonality move :
-6.18%
Day range:
$0.03 - $0.03
52-week range:
$0.01 - $0.05
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
0.27x
Volume:
158.4K
Avg. volume:
135K
1-year change:
50%
Market cap:
$1.1M
Revenue:
--
EPS (TTM):
-$0.12
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21K $1.9M $380.9K $34.1K $333.8K
Other Inc / (Exp) -- -$16.3M -$12.9M -$506.4K -$857K
Operating Expenses $670.3K $2.9M $1.7M $567.1K $1.1M
Operating Income -$670.3K -$2.9M -$1.7M -$567.1K -$1.1M
 
Net Interest Expenses -- -- $900 -- $8.9K
EBT. Incl. Unusual Items -$670.3K -$19.3M -$14.7M -$1.1M -$2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $16.5K --
Net Income to Company -$670.3K -$19.3M -$14.7M -$1.1M -$2M
 
Minority Interest in Earnings -- -$4.7M -$2.4M -$4.2K --
Net Income to Common Excl Extra Items -$670.3K -$19.3M -$14.7M -$1.1M -$2M
 
Basic EPS (Cont. Ops) -$0.51 -$2.68 -$1.66 -$0.12 -$0.09
Diluted EPS (Cont. Ops) -$0.51 -$2.68 -$1.66 -$0.12 -$0.09
Weighted Average Basic Share $1.3M $5.5M $7.4M $8.9M $22.1M
Weighted Average Diluted Share $1.3M $5.5M $7.4M $8.9M $22.1M
 
EBITDA -$670.4K -$2.9M -$1.7M -$567.1K -$1.1M
EBIT -$670.4K -$2.9M -$1.7M -$567.1K -$1.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$670.3K -$2.9M -$1.7M -$567.1K -$1.1M
Operating Income (Adjusted) -$670.4K -$2.9M -$1.7M -$567.1K -$1.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $604.3K $60.7K $2.7K $248.4K $8.9K
Other Inc / (Exp) -- $2K $13.2K -- --
Operating Expenses $658K $315.9K $98.4K $433.2K $53.4K
Operating Income -$658K -$315.9K -$98.4K -$433.2K -$53.4K
 
Net Interest Expenses -- -- -- $2.9K $4.7K
EBT. Incl. Unusual Items -$658K -$313.9K -$98K -$436.1K -$3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M -- -- -- --
Net Income to Company -$2M -$313.9K -$101.6K -$436.1K -$3M
 
Minority Interest in Earnings -$680.4K -$5.1K -$1.7K -- --
Net Income to Common Excl Extra Items -$2.4M -$313.9K -$98K -$436.1K -$3M
 
Basic EPS (Cont. Ops) -$0.27 -$0.04 -$0.01 -$0.02 -$0.08
Diluted EPS (Cont. Ops) -$0.27 -$0.04 -$0.01 -$0.02 -$0.08
Weighted Average Basic Share $6.3M $7.9M $8.8M $20.2M $37.3M
Weighted Average Diluted Share $6.3M $7.9M $8.8M $20.2M $37.3M
 
EBITDA -$658K -$315.9K -$98.4K -$433.2K -$53.4K
EBIT -$658K -$315.9K -$98.4K -$433.2K -$53.4K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$658K -$315.9K -$98.4K -$433.2K -$53.4K
Operating Income (Adjusted) -$658K -$315.9K -$98.4K -$433.2K -$53.4K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $459.1K $219.2K $311K $50.5K
Other Inc / (Exp) -- $6.2K -$13M -$426.7K --
Operating Expenses $4.5M $1.7M $800.4K $1M $415.4K
Operating Income -$4.5M -$1.7M -$800.4K -$1M -$415.4K
 
Net Interest Expenses -- -- -- $5.7K $15.1K
EBT. Incl. Unusual Items -$4.8M -$18M -$13.7M -$1.6M -$4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M -$1.7M -- $16.5K --
Net Income to Company -$5M -$16.3M -$13.7M -$1.6M -$4.4M
 
Minority Interest in Earnings -$680.4K -$4M -$2.4M -$600 --
Net Income to Common Excl Extra Items -$6.5M -$16.3M -$13.7M -$1.6M -$4.4M
 
Basic EPS (Cont. Ops) -$1.34 -$1.89 -$1.30 -$0.13 -$0.12
Diluted EPS (Cont. Ops) -$1.34 -$1.89 -$1.30 -$0.13 -$0.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.5M -$1.7M -$800.4K -$1M -$415.4K
EBIT -$4.5M -$1.7M -$800.4K -$1M -$415.4K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.5M -$1.7M -$800.4K -$1M -$415.4K
Operating Income (Adjusted) -$4.5M -$1.7M -$800.4K -$1M -$415.4K
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $348.6K $186.8K $306.2K $23.7K --
Other Inc / (Exp) $6.2K -$70.6K $9K -$163.8K --
Operating Expenses $1.4M $528.5K $1M $297.1K --
Operating Income -$1.4M -$528.5K -$1M -$297.1K --
 
Net Interest Expenses -- -- $5.7K $12K --
EBT. Incl. Unusual Items -$1.4M -$489K -$997K -$3.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.4M -$492.6K -$997K -$3.4M --
 
Minority Interest in Earnings -$5.1K -$3.6K -- -- --
Net Income to Common Excl Extra Items -$1.4M -$489K -$997K -$3.4M --
 
Basic EPS (Cont. Ops) -$0.20 -$0.06 -$0.07 -$0.09 --
Diluted EPS (Cont. Ops) -$0.20 -$0.06 -$0.07 -$0.09 --
Weighted Average Basic Share $21.7M $26.3M $42.1M $110.6M --
Weighted Average Diluted Share $21.7M $26.3M $42.1M $110.6M --
 
EBITDA -$1.4M -$528.5K -$1M -$297.1K --
EBIT -$1.4M -$528.5K -$1M -$297.1K --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.4M -$528.5K -$1M -$297.1K --
Operating Income (Adjusted) -$1.4M -$528.5K -$1M -$297.1K --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.8M $495.2K $762.8K $36.7K $46.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $800 $29.7K $28.3K $39.6K $27.3K
Other Current Assets -- -- -- -- --
Total Current Assets $2.8M $571.1K $1.1M $207K $94.7K
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.1M $15M $2.9M $1.6M $4.3M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $143.6K $57.2K --
Total Current Liabilities $109.1K $148.6K $701.6K $477.1K $1.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $109.1K $148.6K $701.6K $477.1K $1.1M
 
Common Stock $3.1M $24.9M $27.1M $27.2M $31.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $3M $10.5M $2.3M $1.2M $3.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $4.3M -$190.7K -- --
Total Equity $3M $14.8M $2.2M $1.2M $3.2M
 
Total Liabilities and Equity $3.1M $15M $2.9M $1.6M $4.3M
Cash and Short Terms $2.8M $495.2K $762.8K $36.7K $46.4K
Total Debt -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.1M $310K $43.1K $78.3K $22.1K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $125.9K $79.2K $34.9K $65.9K $10.8K
Other Current Assets -- -- -- -- --
Total Current Assets $1.3M $473.8K $202.1K $169K $28.5K
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $29.2M $15M $2M $4.5M $1.2M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $61.5K $103.9K $57.2K --
Total Current Liabilities $490.4K $197.9K $341.1K $486.8K $1.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.2M $197.9K $341.1K $486.8K $1.4M
 
Common Stock $24.8M $26.7M $27.1M $31M $31.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.6M $2.2M -$194.3K -- --
Total Equity $27M $14.8M $1.7M $4M -$270K
 
Total Liabilities and Equity $29.2M $15M $2M $4.5M $1.2M
Cash and Short Terms $1.1M $310K $43.1K $78.3K $22.1K
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$670.3K -$19.3M -$14.7M -$1.1M -$2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $196K $769.6K $282.3K -- $15.6K
Change in Accounts Receivable -$7.9K -$30.9K -$42K $132.6K $109.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$427.8K -$2.2M -$1.5M -$600.6K -$946.1K
 
Capital Expenditures $23.7K $646.8K $75.7K $500.5K $96.5K
Cash Acquisitions -- $343.6K $61.5K -- -$23.7K
Cash From Investing -$23.7K -$990.4K -$137.2K -$125.5K -$72.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $75K
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$217.1K -- -$113.3K -- -$51.5K
Cash From Financing $3.1M $863.6K $1.9M -- $1M
 
Beginning Cash (CF) $2.8M $495.2K $762.8K $36.7K $46.4K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6M -$2.3M $267.6K -$726.1K $9.7K
Ending Cash (CF) $5.4M -$1.8M $1M -$689.4K $56.1K
 
Levered Free Cash Flow -$451.5K -$2.8M -$1.5M -$1.1M -$1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$2M -$313.9K -$101.6K -$436.1K -$3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -$325.6K -- -- -- --
Change in Accounts Receivable $2.4K -$8.3K -$6.2K -$13.9K $31.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$201.8K -$237.3K -$68.2K -$539.3K $14.3K
 
Capital Expenditures $793.3K -$45K -- $46.7K $9.8K
Cash Acquisitions -- $62.9K -- -- --
Cash From Investing -$793.3K -$17.9K -- -$46.7K -$12.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.4M -- -- -- --
 
Beginning Cash (CF) $1.1M $310K $43.1K $78.3K $22.1K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.4M -$255.2K -$68.2K -$586K $2.1K
Ending Cash (CF) -$3.3M $54.8K -$25.1K -$507.8K $24.3K
 
Levered Free Cash Flow -$995.1K -$192.3K -$68.2K -$586K $4.5K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$5M -$16.3M -$13.7M -$1.6M -$4.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $965.6K $282.3K -- $15.6K --
Change in Accounts Receivable -$21.4K -$46.9K $135.5K $99.3K $29.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.1M -$1.8M -$836.8K -$772.2K -$100.3K
 
Capital Expenditures $849K -$153.5K $45.4K $625.2K -$16.4K
Cash Acquisitions -- $406.5K -$1.3K -- -$23.7K
Cash From Investing -$849K -$253K -$44.1K -$250.2K $40.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $75K --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.9M $1.3M $614K $1.1M $4K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $971.2K -$789.3K -$266.9K $35.2K -$56.1K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.9M -$1.6M -$882.2K -$1.4M -$83.9K
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Net Income to Stockholders -$1.4M -$492.6K -$997K -$3.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $282.3K -- -- -- --
Change in Accounts Receivable -$38.5K $139.1K $105.9K $25.4K --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M -$717K -$888.6K -$42.8K --
 
Capital Expenditures $32.9K $2.7K $127.4K $14.5K --
Cash Acquisitions $62.9K -- -- -- --
Cash From Investing -$95.8K -$2.7K -$127.4K -$14.5K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $75K $33K --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$71.3K -- -$22.4K -- --
Cash From Financing $1.2M -- $1.1M $33K --
 
Beginning Cash (CF) $2M $781.7K $753.7K $61.4K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$185.1K -$719.7K $41.5K -$24.3K --
Ending Cash (CF) $1.9M $62K $795.1K $37.2K --
 
Levered Free Cash Flow -$1.4M -$719.7K -$1M -$57.3K --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
67
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
33
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock