NEPTUNE SOCIETY INC/FL

EDGAR

22 filing records in this dataset, filed from 2001-06-04 to 2005-11-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

7.24 million USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

4.96%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: 359242 USD Source
  • Revenue: 7239838 USD Source
Cash and cash equivalents
2.63 million USD Source
Exact value

2632883 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.

Net income

2.82 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Net income: 1563282 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: 241927 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: 873901 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: 2817967 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: 2679110 USD · 2004-01-01 – 2004-09-30 Source

Operating cash flow

4.07 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Operating cash flow: 2398569 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 3060245 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 2398569 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 3278698 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 3060245 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 4067612 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 3278698 USD · 2004-01-01 – 2004-09-30 Source

Capital expenditure

198 thousand USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Capital expenditure: 32038 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 81870 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 32038 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 157804 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 81870 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 197758 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 157804 USD · 2004-01-01 – 2004-09-30 Source

Free cash flow

3.87 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Operating cash flow: 2398569 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 3060245 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 2398569 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 3278698 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 3060245 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 4067612 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 3278698 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 32038 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 81870 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 32038 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 157804 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 81870 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 197758 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 157804 USD · 2004-01-01 – 2004-09-30 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: 2005-11-22.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2004-12-31
  • Operating income: 5 of 11 periods available· newest 2004-12-31
  • Net income: 5 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2004-12-31
  • Total assets: 5 of 11 periods available· newest 2004-12-31
  • Total liabilities: 2 of 11 periods available· newest 2004-12-31
  • Current assets: 5 of 11 periods available· newest 2004-12-31
  • Current liabilities: 5 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2004-12-31
  • 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

    +15.4%

    Prior period

    USD 20.47 million

    –

    Current period

    USD 23.62 million

    –

    Exact inputs and evidence

    23620121 − 20471327 = 3148794 USD

    20471327 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    23620121 USD · 2004-01-01 – 2004-12-31

    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 2.85 million

    Prior period

    −USD 33,201

    –

    Current period

    USD 2.82 million

    –

    Exact inputs and evidence

    2817967 − -33201 = 2851168 USD

    -33201 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    2817967 USD · 2004-01-01 – 2004-12-31

    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

    +320.7%

    Prior period

    USD 966,911

    –

    Current period

    USD 4.07 million

    –

    Exact inputs and evidence

    4067612 − 966911 = 3100701 USD

    966911 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    4067612 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +274.5%

    Prior period

    USD 52,811

    –

    Current period

    USD 197,758

    –

    Exact inputs and evidence

    197758 − 52811 = 144947 USD

    52811 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    197758 USD · 2004-01-01 – 2004-12-31

    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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 23.62 million 100% of revenue
  • Cost of revenue USD 4.63 million 20% of revenue
  • Operating expenses USD 8.94 million 38% of revenue
  • Other operating costs Derived USD 8.12 million 34% of revenue
  • Operating income USD 1.94 million 8.2% of revenue
  • Tax, interest and other Derived −USD 882,680 −3.7% of revenue
  • Net income USD 2.82 million 12% of revenue

Cash

  • Operating cash flow USD 4.07 million 17% of revenue
  • Capital expenditure USD 197,758 0.8% of revenue
  • Free cash flow Derived USD 3.87 million 16% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Operating loss: operating costs were 174% of revenue.
  • 2001 Operating loss: operating costs were 159% of revenue.
  • 2002 Operating loss: operating costs were 136% of revenue.
  • 2003 Net loss: net income was −0.2% of revenue.
  • 2004 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-317688704 13384785 Derived -5696081 3143085 Derived -8839166 -949288 Derived
Source
2001 2001-01-01 – 2001-12-3113030296 20666894 Derived -7636598 2514570 Derived -10151168 -739416 Derived
Source
2002 2002-01-01 – 2002-12-3111766609 16057723 Derived -4291114 2414462 Derived -6705576 559142 Derived
Source
2003 2003-01-01 – 2003-12-3120471327 19601344 Derived 869983 903184 Derived -33201 914100 Derived
Source
2004 2004-01-01 – 2004-12-3123620121 21684834 Derived 1935287 -882680 Derived 2817967 3869854 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 23.6M 2004
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.25.5M19.1M12.8M6.4M0.020002001200220032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue7688704
2001Revenue13030296
2002Revenue11766609
2003Revenue20471327
2004Revenue23620121

Revenue growth

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

15.4% 2004
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.81%56%32%8%-16%20002001200220032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year69.5%
2002Year over year-9.7%
2003Year over year74%
2004Year over year15.4%

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 8.2% 2004
Net margin 11.9% 2004
Free cash flow margin 16.4% 2004
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.27%-11%-49%-87%-125%20002001200220032004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-74.1%
2001Operating margin-58.6%
2002Operating margin-36.5%
2003Operating margin4.2%
2004Operating margin8.2%
2000Net margin-115%
2001Net margin-77.9%
2002Net margin-57%
2003Net margin-0.2%
2004Net margin11.9%
2000Free cash flow margin-12.3%
2001Free cash flow margin-5.7%
2002Free cash flow margin4.8%
2003Free cash flow margin4.5%
2004Free cash flow margin16.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 4.1M 2004
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.4.5M3.1M1.7M273.5K-1.1M20002001200220032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-732485
2001Operating cash flow-735012
2002Operating cash flow734238
2003Operating cash flow966911
2004Operating cash flow4067612

Free cash flow

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

USD 3.9M 2004
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.4.3M2.9M1.5M62.7K-1.3M20002001200220032004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-949288
2001Free cash flow-739416
2002Free cash flow559142
2003Free cash flow914100
2004Free cash flow3869854

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.

75.9% 2004
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.94%70%47%23%0%2000-12-312001-12-312002-12-3120032004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003Liabilities / assets86.9%
2004Liabilities / assets75.9%

Current assets to current liabilities

Current assets divided by current liabilities.

2.18× 2004
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.2.35×1.76×1.18×0.59×0.00×20002001200220032004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities0.17×
2001Current assets / current liabilities0.34×
2002Current assets / current liabilities0.54×
2003Current assets / current liabilities0.62×
2004Current assets / current liabilities2.18×

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
2000 2000-01-01 – 2000-12-31
−USD 8.84 million
Exact value

Exact value: -8839166 USD

2000-01-01 – 2000-12-31: -8839166 USD Inspect Net Income Open source
Share or cite

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

−USD 732,485
Exact value

Exact value: -732485 USD

2000-01-01 – 2000-12-31: -732485 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 216,803
Exact value

Exact value: 216803 USD

2000-01-01 – 2000-12-31: 216803 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 949,288
Calculation and evidence

-732485 − 216803 USD

Exact free cash flow: -949288 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 10.15 million
Exact value

Exact value: -10151168 USD

2001-01-01 – 2001-12-31: -10151168 USD Inspect Net Income Open source
Share or cite

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

−USD 735,012
Exact value

Exact value: -735012 USD

2001-01-01 – 2001-12-31: -735012 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 4,404
Exact value

Exact value: 4404 USD

2001-01-01 – 2001-12-31: 4404 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 739,416
Calculation and evidence

-735012 − 4404 USD

Exact free cash flow: -739416 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 6.71 million
Exact value

Exact value: -6705576 USD

2002-01-01 – 2002-12-31: -6705576 USD Inspect Net Income Open source
Share or cite

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

USD 734,238
Exact value

Exact value: 734238 USD

2002-01-01 – 2002-12-31: 734238 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 175,096
Exact value

Exact value: 175096 USD

2002-01-01 – 2002-12-31: 175096 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 559,142
Calculation and evidence

734238 − 175096 USD

Exact free cash flow: 559142 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 33,201
Exact value

Exact value: -33201 USD

2003-01-01 – 2003-12-31: -33201 USD Inspect Net Income Open source
Share or cite

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

USD 966,911
Exact value

Exact value: 966911 USD

2003-01-01 – 2003-12-31: 966911 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 52,811
Exact value

Exact value: 52811 USD

2003-01-01 – 2003-12-31: 52811 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 914,100
Calculation and evidence

966911 − 52811 USD

Exact free cash flow: 914100 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 2.82 million
Exact value

Exact value: 2817967 USD

2004-01-01 – 2004-12-31: 2817967 USD Inspect Net Income Open source
Share or cite

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

USD 4.07 million
Exact value

Exact value: 4067612 USD

2004-01-01 – 2004-12-31: 4067612 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 197,758
Exact value

Exact value: 197758 USD

2004-01-01 – 2004-12-31: 197758 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.87 million
Calculation and evidence

4067612 − 197758 USD

Exact free cash flow: 3869854 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.

22 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001098532, 1098532, edgar:1098532