Neos Therapeutics, Inc.

EDGAR

28 filing records in this dataset, filed from 2015-06-19 to 2020-11-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

12.5 million Unit_Standard_USD_L2WGQO9_3U2JYNCmyARAEQ

2020 Q3 · Unit_Standard_USD_L2WGQO9_3U2JYNCmyARAEQ

Exact inputs and evidence
  • Revenue: 12535000 Unit_Standard_USD_L2WGQO9_3U2JYNCmyARAEQ Source

Operating margin

-23.26%

2020 Q3 · %

Exact inputs and evidence
  • Operating Income: -2916000 Unit_Standard_USD_L2WGQO9_3U2JYNCmyARAEQ Source
  • Revenue: 12535000 Unit_Standard_USD_L2WGQO9_3U2JYNCmyARAEQ Source
Cash and cash equivalents
12.7 million Unit_Standard_USD_L2WGQO9_3U2JYNCmyARAEQ Source
Exact value

12744000 Unit_Standard_USD_L2WGQO9_3U2JYNCmyARAEQ

Long-term debt including current maturities
Not available
Shares outstanding
49.8 million Unit_Standard_shares_LQ17Drnbn0-XhJ-3XrybYg Source
Exact value

49755094 Unit_Standard_shares_LQ17Drnbn0-XhJ-3XrybYg

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Operating cash flow

-5.68 million Unit12

2019-04-01 – 2020-03-31

Exact inputs and evidence
  • Operating cash flow: -7860000 Unit12 · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: -6103000 Unit12 · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: -12019000 Unit12 · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: -7860000 Unit12 · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: -10783000 Unit12 · 2019-01-01 – 2019-12-31 Source
  • Operating cash flow: -12019000 Unit12 · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: -999000 Unit12 · 2020-01-01 – 2020-03-31 Source

Capital expenditure

1.08 million Unit12

2019-04-01 – 2020-03-31

Exact inputs and evidence
  • Capital expenditure: 365000 Unit12 · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 167000 Unit12 · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 748000 Unit12 · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 365000 Unit12 · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 1088000 Unit12 · 2019-01-01 – 2019-12-31 Source
  • Capital expenditure: 748000 Unit12 · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 160000 Unit12 · 2020-01-01 – 2020-03-31 Source

Free cash flow

-6.76 million Unit12

2019-04-01 – 2020-03-31

Exact inputs and evidence
  • Operating cash flow: -7860000 Unit12 · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: -6103000 Unit12 · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: -12019000 Unit12 · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: -7860000 Unit12 · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: -10783000 Unit12 · 2019-01-01 – 2019-12-31 Source
  • Operating cash flow: -12019000 Unit12 · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: -999000 Unit12 · 2020-01-01 – 2020-03-31 Source
  • Capital expenditure: 365000 Unit12 · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 167000 Unit12 · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 748000 Unit12 · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 365000 Unit12 · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 1088000 Unit12 · 2019-01-01 – 2019-12-31 Source
  • Capital expenditure: 748000 Unit12 · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 160000 Unit12 · 2020-01-01 – 2020-03-31 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: 2020-11-09.

Financial data available through: 2019-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2019-12-31
  • Operating income: 7 of 11 periods available· newest 2019-12-31
  • Net income: Multiple units; comparison withheld· newest 2019-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2019-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2019-12-31
  • Total assets: Multiple units; comparison withheld· newest 2019-12-31
  • liabilities: No compatible figures in this window
  • Current assets: Multiple units; comparison withheld· newest 2019-12-31
  • Current liabilities: Multiple units; comparison withheld· newest 2019-12-31
  • Cash and cash equivalents: Multiple units; comparison withheld· newest 2019-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: Multiple units; comparison withheld· newest 2019-12-31

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

    +29.3%

    Prior period

    Unit12 49.99 million

    –

    Current period

    Unit12 64.65 million

    –

    Exact inputs and evidence

    64649000 − 49988000 = 14661000 Unit12

    49988000 Unit12 · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    64649000 Unit12 · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +Unit12 34.77 million

    Prior period

    −Unit12 51.68 million

    –

    Current period

    −Unit12 16.9 million

    –

    Exact inputs and evidence

    -16902000 − -51675000 = 34773000 Unit12

    -51675000 Unit12 · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    -16902000 Unit12 · 2019-01-01 – 2019-12-31

    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

    +Unit12 30.66 million

    Prior period

    −Unit12 41.44 million

    –

    Current period

    −Unit12 10.78 million

    –

    Exact inputs and evidence

    -10783000 − -41441000 = 30658000 Unit12

    -41441000 Unit12 · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    -10783000 Unit12 · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -20.1%

    Prior period

    Unit12 1.36 million

    –

    Current period

    Unit12 1.09 million

    –

    Exact inputs and evidence

    1088000 − 1361000 = -273000 Unit12

    1361000 Unit12 · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    1088000 Unit12 · 2019-01-01 – 2019-12-31

    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.

2019 2019-01-01 – 2019-12-31

  • Revenue Unit12 64.65 million 100% of revenue
  • Operating costs Derived Unit12 75.06 million 116% of revenue
  • Operating income −Unit12 10.42 million −16% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow −Unit12 10.78 million −17% of revenue
  • Capital expenditure Unit12 1.09 million 1.7% of revenue
  • Free cash flow Derived −Unit12 11.87 million −18% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Not shown: operating income or net income is not reported.
  • 2015 Not shown: operating income or net income is not reported.
  • 2016 Not shown: operating income or net income is not reported.
  • 2017 Not shown: operating income or net income is not reported.
  • 2018 Not shown: operating income or net income is not reported.
  • 2019 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2013-01-01 – 2013-12-311044000 18132000 Derived -17088000 UnavailableUnavailable-16974000 Derived
Source
2014 2014-01-01 – 2014-12-31758000 19230000 Derived -18472000 UnavailableUnavailable-17729000 Derived
Source
2015 2015-01-01 – 2015-12-313792000 30370000 Derived -26578000 UnavailableUnavailable-26890000 Derived
Source
2016 2016-01-01 – 2016-12-3110033000 85857000 Derived -75824000 UnavailableUnavailable-74196000 Derived
Source
2017 2017-01-01 – 2017-12-3127132000 83673000 Derived -56541000 UnavailableUnavailable-55758000 Derived
Source
2018 2018-01-01 – 2018-12-3149988000 93484000 Derived -43496000 UnavailableUnavailable-42802000 Derived
Source
2019 2019-01-01 – 2019-12-3164649000 75064000 Derived -10415000 UnavailableUnavailable-11871000 Derived
Source

Amounts are exact, in Unit12.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

Unit12 64.6M 2019
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.69.8M52.4M34.9M17.5M0.0201320162019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2013Revenue1044000
2014Revenue758000
2015Revenue3792000
2016Revenue10033000
2017Revenue27132000
2018Revenue49988000
2019Revenue64649000

Revenue growth

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

29.3% 2019
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.434%310%186%62%-62%201320162019
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2014Year over year-27.4%
2015Year over year400.3%
2016Year over year164.6%
2017Year over year170.4%
2018Year over year84.2%
2019Year over year29.3%

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 -16.1% 2019
Free cash flow margin -18.4% 2019
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.195%-512%-1,218%-1,925%-2,632%201320162019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin-1,636.8%
2014Operating margin-2,436.9%
2015Operating margin-700.9%
2016Operating margin-755.7%
2017Operating margin-208.4%
2018Operating margin-87%
2019Operating margin-16.1%
2013-12-31Net marginNot reported
2014-12-31Net marginNot reported
2015-12-31Net marginNot reported
2016-12-31Net marginNot reported
2017-12-31Net marginNot reported
2018-12-31Net marginNot reported
2019-12-31Net marginNot reported
2013Free cash flow margin-1,625.9%
2014Free cash flow margin-2,338.9%
2015Free cash flow margin-709.1%
2016Free cash flow margin-739.5%
2017Free cash flow margin-205.5%
2018Free cash flow margin-85.6%
2019Free cash flow margin-18.4%

Operating cash flow

Cash generated by the company’s normal business operations.

Unit12 -10.8M 2019
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.5.7M-14.8M-35.3M-55.8M-76.3M201320162019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2013Operating cash flow-14955000
2014Operating cash flow-17390000
2015Operating cash flow-25867000
2016Operating cash flow-70646000
2017Operating cash flow-53261000
2018Operating cash flow-41441000
2019Operating cash flow-10783000

Free cash flow

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

Unit12 -11.9M 2019
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.5.9M-15.6M-37.1M-58.6M-80.1M201320162019
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2013Free cash flow-16974000
2014Free cash flow-17729000
2015Free cash flow-26890000
2016Free cash flow-74196000
2017Free cash flow-55758000
2018Free cash flow-42802000
2019Free cash flow-11871000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Liabilities / assetsNot reportedNo source recorded
2014-12-31Liabilities / assetsNot reportedNo source recorded
2015-12-31Liabilities / assetsNot reportedNo source recorded
2016-12-31Liabilities / assetsNot reportedNo source recorded
2017-12-31Liabilities / assetsNot reportedNo source recorded
2018-12-31Liabilities / assetsNot reportedNo source recorded
2019-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded
2014-12-31Current assets / current liabilitiesNot reportedNo source recorded
2015-12-31Current assets / current liabilitiesNot reportedNo source recorded
2016-12-31Current assets / current liabilitiesNot reportedNo source recorded
2017-12-31Current assets / current liabilitiesNot reportedNo source recorded
2018-12-31Current assets / current liabilitiesNot reportedNo source recorded
2019-12-31Current assets / current liabilitiesNot reportedNo source recorded

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
2013 2013-01-01 – 2013-12-31
Unavailable Not reported for this period.
−Unit12 14.96 million
Exact value

Exact value: -14955000 Unit12

2013-01-01 – 2013-12-31: -14955000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 2.02 million
Exact value

Exact value: 2019000 Unit12

2013-01-01 – 2013-12-31: 2019000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 16.97 million
Calculation and evidence

-14955000 − 2019000 Unit12

Exact free cash flow: -16974000 Unit12

Share or cite

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

2014 2014-01-01 – 2014-12-31
Unavailable Not reported for this period.
−Unit12 17.39 million
Exact value

Exact value: -17390000 Unit12

2014-01-01 – 2014-12-31: -17390000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 339,000
Exact value

Exact value: 339000 Unit12

2014-01-01 – 2014-12-31: 339000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 17.73 million
Calculation and evidence

-17390000 − 339000 Unit12

Exact free cash flow: -17729000 Unit12

Share or cite

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

2015 2015-01-01 – 2015-12-31
Unavailable Not reported for this period.
−Unit12 25.87 million
Exact value

Exact value: -25867000 Unit12

2015-01-01 – 2015-12-31: -25867000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 1.02 million
Exact value

Exact value: 1023000 Unit12

2015-01-01 – 2015-12-31: 1023000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 26.89 million
Calculation and evidence

-25867000 − 1023000 Unit12

Exact free cash flow: -26890000 Unit12

Share or cite

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

2016 2016-01-01 – 2016-12-31
Unavailable Not reported for this period.
−Unit12 70.65 million
Exact value

Exact value: -70646000 Unit12

2016-01-01 – 2016-12-31: -70646000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 3.55 million
Exact value

Exact value: 3550000 Unit12

2016-01-01 – 2016-12-31: 3550000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 74.2 million
Calculation and evidence

-70646000 − 3550000 Unit12

Exact free cash flow: -74196000 Unit12

Share or cite

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

2017 2017-01-01 – 2017-12-31
Unavailable Not reported for this period.
−Unit12 53.26 million
Exact value

Exact value: -53261000 Unit12

2017-01-01 – 2017-12-31: -53261000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 2.5 million
Exact value

Exact value: 2497000 Unit12

2017-01-01 – 2017-12-31: 2497000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 55.76 million
Calculation and evidence

-53261000 − 2497000 Unit12

Exact free cash flow: -55758000 Unit12

Share or cite

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

2018 2018-01-01 – 2018-12-31
Unavailable Not reported for this period.
−Unit12 41.44 million
Exact value

Exact value: -41441000 Unit12

2018-01-01 – 2018-12-31: -41441000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 1.36 million
Exact value

Exact value: 1361000 Unit12

2018-01-01 – 2018-12-31: 1361000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 42.8 million
Calculation and evidence

-41441000 − 1361000 Unit12

Exact free cash flow: -42802000 Unit12

Share or cite

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

2019 2019-01-01 – 2019-12-31
Unavailable Not reported for this period.
−Unit12 10.78 million
Exact value

Exact value: -10783000 Unit12

2019-01-01 – 2019-12-31: -10783000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 1.09 million
Exact value

Exact value: 1088000 Unit12

2019-01-01 – 2019-12-31: 1088000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 11.87 million
Calculation and evidence

-10783000 − 1088000 Unit12

Exact free cash flow: -11871000 Unit12

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.

28 filings · 1,806 latest values · 1,806 originally reported values

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

Identifiers: 0001467652, 1467652, NEOS, edgar:1467652, neos

Also known as Neos Therapeutics, Inc.