New Senior Investment Group Inc.

EDGAR

32 filing records in this dataset, filed from 2014-11-25 to 2021-07-30. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

79.1 million USD

2021 Q2 · USD

Exact inputs and evidence

Operating cash flow

15.7 million USD

2021 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 15270000 USD Source
  • Operating Cash Flow: -432000 USD Source

Free cash flow

10.7 million USD

2021 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 15270000 USD Source
  • Operating Cash Flow: -432000 USD Source
  • Capital Expenditure: 7650000 USD Source
  • Capital Expenditure: 2672000 USD Source
Cash and cash equivalents
23.2 million USD Source
Exact value

23187000 USD

Long-term debt including current maturities
117 million USD Source
Exact value

116708000 USD

Shares outstanding
84.1 million shares Source
Exact value

84063182 shares

Reported share-count change

1.25% · 1.04 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 83023396 shares · 2020-06-30· Source
  • 84063182 shares · 2021-06-30· Source

Trailing twelve months

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

Revenue

324 million USD

2020-07-01 – 2021-06-30

Exact inputs and evidence
  • Revenue: 83165000 USD · 2020-07-01 – 2020-09-30 Source
  • Revenue: 81993000 USD · 2020-10-01 – 2020-12-31 Source
  • Revenue: 79696000 USD · 2021-01-01 – 2021-03-31 Source
  • Revenue: 79089000 USD · 2021-04-01 – 2021-06-30 Source

Net income

-27.2 million USD

2020-07-01 – 2021-06-30

Exact inputs and evidence
  • Net income: -3750000 USD · 2020-07-01 – 2020-09-30 Source
  • Net income: -3188000 USD · 2020-10-01 – 2020-12-31 Source
  • Net income: -7311000 USD · 2021-01-01 – 2021-03-31 Source
  • Net income: -12969000 USD · 2021-04-01 – 2021-06-30 Source

Operating cash flow

53.9 million USD

2020-07-01 – 2021-06-30

Exact inputs and evidence
  • Operating cash flow: 33792000 USD · 2020-01-01 – 2020-09-30 Source
  • Operating cash flow: 14633000 USD · 2020-01-01 – 2020-06-30 Source
  • Operating cash flow: 53303000 USD · 2020-01-01 – 2020-12-31 Source
  • Operating cash flow: 33792000 USD · 2020-01-01 – 2020-09-30 Source
  • Operating cash flow: -432000 USD · 2021-01-01 – 2021-03-31 Source
  • Operating cash flow: 15270000 USD · 2021-01-01 – 2021-06-30 Source
  • Operating cash flow: -432000 USD · 2021-01-01 – 2021-03-31 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: 2021-07-30.

Financial data available through: 2020-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2020-12-31
  • Operating income: 8 of 11 periods available· newest 2020-12-31
  • Net income: 8 of 11 periods available· newest 2020-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2020-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 7 of 11 periods available· newest 2020-12-31
  • Total liabilities: 7 of 11 periods available· newest 2020-12-31
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 8 of 11 periods available· newest 2020-12-31
  • Long-term debt including current maturities: 6 of 11 periods available· newest 2020-12-31
  • Shares outstanding: 7 of 11 periods available· newest 2020-12-31

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

    -2.8%

    Prior period

    USD 345.9 million

    –

    Current period

    USD 336.28 million

    –

    Exact inputs and evidence

    336281000 − 345903000 = -9622000 USD

    345903000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    336281000 USD · 2020-01-01 – 2020-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -286.6%

    Prior period

    USD 2.01 million

    –

    Current period

    −USD 3.76 million

    –

    Exact inputs and evidence

    -3759000 − 2014000 = -5773000 USD

    2014000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    -3759000 USD · 2020-01-01 – 2020-12-31

    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

    -29.3%

    Prior period

    USD 75.41 million

    –

    Current period

    USD 53.3 million

    –

    Exact inputs and evidence

    53303000 − 75411000 = -22108000 USD

    75411000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    53303000 USD · 2020-01-01 – 2020-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2020 2020-01-01 – 2020-12-31

  • Revenue USD 336.28 million 100% of revenue
  • Operating costs Derived USD 198.06 million 59% of revenue
  • Operating income USD 138.22 million 41% of revenue
  • Tax, interest and other Derived USD 141.98 million 42% of revenue
  • Net income −USD 3.76 million −1.1% of revenue

Cash

  • Operating cash flow USD 53.3 million 16% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 Net loss: net income was −35% of revenue.
  • 2014 Net loss: net income was −18% of revenue.
  • 2015 Net loss: net income was −21% of revenue.
  • 2016 Net loss: net income was −15% of revenue.
  • 2017 54%42%
  • 2018 Net loss: net income was −49% of revenue.
  • 2019 40%59%
  • 2020 Net loss: net income was −1.1% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2013-01-01 – 2013-12-3185136000 59726000 Derived 25410000 55456000 Derived -30046000 Unavailable
Source
2014 2014-01-01 – 2014-12-31254985000 112242000 Derived 142743000 189146000 Derived -46403000 Unavailable
Source
2015 2015-01-01 – 2015-12-31388478000 189543000 Derived 198935000 281360000 Derived -82425000 Unavailable
Source
2016 2016-01-01 – 2016-12-31472438000 243027000 Derived 229411000 301660000 Derived -72249000 Unavailable
Source
2017 2017-01-01 – 2017-12-31324465000 135662000 Derived 188803000 176595000 Derived 12208000 Unavailable
Source
2018 2018-01-01 – 2018-12-31323024000 172487000 Derived 150537000 309892000 Derived -159355000 Unavailable
Source
2019 2019-01-01 – 2019-12-31345903000 204357000 Derived 141546000 139532000 Derived 2014000 Unavailable
Source
2020 2020-01-01 – 2020-12-31336281000 198061000 Derived 138220000 141979000 Derived -3759000 Unavailable
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 336.3M 2020
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.510.2M382.7M255.1M127.6M0.0201320172020
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue85136000
2014Revenue254985000
2015Revenue388478000
2016Revenue472438000
2017Revenue324465000
2018Revenue323024000
2019Revenue345903000
2020Revenue336281000

Revenue growth

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

-2.8% 2020
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.218%151%84%17%-50%201320172020
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2014Year over year199.5%
2015Year over year52.4%
2016Year over year21.6%
2017Year over year-31.3%
2018Year over year-0.4%
2019Year over year7.1%
2020Year over year-2.8%

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 41.1% 2020
Net margin -1.1% 2020
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.67%36%4%-27%-58%201320172020
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin29.8%
2014Operating margin56%
2015Operating margin51.2%
2016Operating margin48.6%
2017Operating margin58.2%
2018Operating margin46.6%
2019Operating margin40.9%
2020Operating margin41.1%
2013Net margin-35.3%
2014Net margin-18.2%
2015Net margin-21.2%
2016Net margin-15.3%
2017Net margin3.8%
2018Net margin-49.3%
2019Net margin0.6%
2020Net margin-1.1%
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported
2020Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 53.3M 2020
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.130.8M98.1M65.4M32.7M0.0201320172020
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flow42532000
2014Operating cash flow46611000
2015Operating cash flow69502000
2016Operating cash flow102345000
2017Operating cash flow60445000
2018Operating cash flow121077000
2019Operating cash flow75411000
2020Operating cash flow53303000

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flowUnavailable
2020Free cash flowUnavailable

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.

87.4% 2020
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%71%47%24%0%2013-12-3120172020
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Liabilities / assetsNot reportedNo source recorded
2014Liabilities / assets67%
2015Liabilities / assets74.6%
2016Liabilities / assets79.5%
2017Liabilities / assets79.8%
2018Liabilities / assets85.9%
2019Liabilities / assets87.4%
2020Liabilities / assets87.4%

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
2020-12-31Current 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
−USD 30.05 million
Exact value

Exact value: -30046000 USD

2013-01-01 – 2013-12-31: -30046000 USD Inspect Net Income Open source
Share or cite

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

USD 42.53 million
Exact value

Exact value: 42532000 USD

2013-01-01 – 2013-12-31: 42532000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2014 2014-01-01 – 2014-12-31
−USD 46.4 million
Exact value

Exact value: -46403000 USD

2014-01-01 – 2014-12-31: -46403000 USD Inspect Net Income Open source
Share or cite

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

USD 46.61 million
Exact value

Exact value: 46611000 USD

2014-01-01 – 2014-12-31: 46611000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2015 2015-01-01 – 2015-12-31
−USD 82.43 million
Exact value

Exact value: -82425000 USD

2015-01-01 – 2015-12-31: -82425000 USD Inspect Net Income Open source
Share or cite

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

USD 69.5 million
Exact value

Exact value: 69502000 USD

2015-01-01 – 2015-12-31: 69502000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2016 2016-01-01 – 2016-12-31
−USD 72.25 million
Exact value

Exact value: -72249000 USD

2016-01-01 – 2016-12-31: -72249000 USD Inspect Net Income Open source
Share or cite

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

USD 102.35 million
Exact value

Exact value: 102345000 USD

2016-01-01 – 2016-12-31: 102345000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2017 2017-01-01 – 2017-12-31
USD 12.21 million
Exact value

Exact value: 12208000 USD

2017-01-01 – 2017-12-31: 12208000 USD Inspect Net Income Open source
Share or cite

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

USD 60.45 million
Exact value

Exact value: 60445000 USD

2017-01-01 – 2017-12-31: 60445000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2018 2018-01-01 – 2018-12-31
−USD 159.36 million
Exact value

Exact value: -159355000 USD

2018-01-01 – 2018-12-31: -159355000 USD Inspect Net Income Open source
Share or cite

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

USD 121.08 million
Exact value

Exact value: 121077000 USD

2018-01-01 – 2018-12-31: 121077000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2019 2019-01-01 – 2019-12-31
USD 2.01 million
Exact value

Exact value: 2014000 USD

2019-01-01 – 2019-12-31: 2014000 USD Inspect Net Income Open source
Share or cite

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

USD 75.41 million
Exact value

Exact value: 75411000 USD

2019-01-01 – 2019-12-31: 75411000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2020 2020-01-01 – 2020-12-31
−USD 3.76 million
Exact value

Exact value: -3759000 USD

2020-01-01 – 2020-12-31: -3759000 USD Inspect Net Income Open source
Share or cite

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

USD 53.3 million
Exact value

Exact value: 53303000 USD

2020-01-01 – 2020-12-31: 53303000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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.

32 filings · 2,458 latest values · 2,458 originally reported values

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

Identifiers: 0001610114, 1610114, SNR, edgar:1610114

Also known as New Senior Investment Group Inc.