STONEMOR INC.

EDGAR

13 filing records in this dataset, filed from 2019-09-11 to 2022-08-12. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

80 million USD

2022 Q2 · USD

Exact inputs and evidence

Operating margin

-9.75%

2022 Q2 · %

Exact inputs and evidence
  • Operating Income: -7801000 USD Source
  • Revenue: 80047000 USD Source

Operating cash flow

-2.2 million USD

2022 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 6551000 USD Source
  • Operating Cash Flow: 8755000 USD Source
Cash and cash equivalents
71.2 million USD Source
Exact value

71200000 USD

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

392609000 USD

Shares outstanding
119 million shares Source
Exact value

118723067 shares

Reported share-count change

0.64% · 758 thousand 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
  • 117964891 shares · 2021-06-30· Source
  • 118723067 shares · 2022-06-30· 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

323 million USD

2021-07-01 – 2022-06-30

Exact inputs and evidence
  • Revenue: 82295000 USD · 2021-07-01 – 2021-09-30 Source
  • Revenue: 322842000 USD · 2021-01-01 – 2021-12-31 Source
  • Revenue: 243589000 USD · 2021-01-01 – 2021-09-30 Source
  • Revenue: 80977000 USD · 2022-01-01 – 2022-03-31 Source
  • Revenue: 80047000 USD · 2022-04-01 – 2022-06-30 Source

Net income

-44.8 million USD

2021-07-01 – 2022-06-30

Exact inputs and evidence
  • Net income: -4849000 USD · 2021-07-01 – 2021-09-30 Source
  • Net income: -55279000 USD · 2021-01-01 – 2021-12-31 Source
  • Net income: -44858000 USD · 2021-01-01 – 2021-09-30 Source
  • Net income: -12234000 USD · 2022-01-01 – 2022-03-31 Source
  • Net income: -17261000 USD · 2022-04-01 – 2022-06-30 Source

Operating cash flow

10.7 million USD

2021-07-01 – 2022-06-30

Exact inputs and evidence
  • Operating cash flow: 10427000 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: -1567000 USD · 2021-01-01 – 2021-06-30 Source
  • Operating cash flow: 2626000 USD · 2021-01-01 – 2021-12-31 Source
  • Operating cash flow: 10427000 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: 8755000 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: 6551000 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: 8755000 USD · 2022-01-01 – 2022-03-31 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: 2022-08-12.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2021-12-31
  • Operating income: 4 of 11 periods available· newest 2021-12-31
  • Net income: 4 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2021-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 4 of 11 periods available· newest 2021-12-31
  • Total liabilities: 4 of 11 periods available· newest 2021-12-31
  • Current assets: 4 of 11 periods available· newest 2021-12-31
  • Current liabilities: 4 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2021-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2021-12-31
  • Shares outstanding: 4 of 11 periods available· newest 2021-12-31

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

    +15.5%

    Prior period

    USD 279.54 million

    –

    Current period

    USD 322.84 million

    –

    Exact inputs and evidence

    322842000 − 279539000 = 43303000 USD

    279539000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    322842000 USD · 2021-01-01 – 2021-12-31

    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 46.92 million

    Prior period

    −USD 8.36 million

    –

    Current period

    −USD 55.28 million

    –

    Exact inputs and evidence

    -55279000 − -8359000 = -46920000 USD

    -8359000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -55279000 USD · 2021-01-01 – 2021-12-31

    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

    +93.1%

    Prior period

    USD 1.36 million

    –

    Current period

    USD 2.63 million

    –

    Exact inputs and evidence

    2626000 − 1360000 = 1266000 USD

    1360000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    2626000 USD · 2021-01-01 – 2021-12-31

    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.

2021 2021-01-01 – 2021-12-31

  • Revenue USD 322.84 million 100% of revenue
  • Operating costs Derived USD 319.07 million 99% of revenue
  • Operating income USD 3.78 million 1.2% of revenue
  • Tax, interest and other Derived USD 59.05 million 18% of revenue
  • Net income −USD 55.28 million −17% of revenue

Cash

  • Operating cash flow USD 2.63 million 0.8% 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
  • 2018 Operating loss: operating costs were 114% of revenue.
  • 2019 Operating loss: operating costs were 119% of revenue.
  • 2020 Net loss: net income was −3% of revenue.
  • 2021 Net loss: net income was −17% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2018 2018-01-01 – 2018-12-31316126000 360020000 Derived -43894000 28805000 Derived -72699000 Unavailable
Source
2019 2019-01-01 – 2019-12-31257242000 305170000 Derived -47928000 104014000 Derived -151942000 Unavailable
Source
2020 2020-01-01 – 2020-12-31279539000 276198000 Derived 3341000 11700000 Derived -8359000 Unavailable
Source
2021 2021-01-01 – 2021-12-31322842000 319067000 Derived 3775000 59054000 Derived -55279000 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 322.8M 2021
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.348.7M261.5M174.3M87.2M0.02018201920202021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Revenue316126000
2019Revenue257242000
2020Revenue279539000
2021Revenue322842000

Revenue growth

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

15.5% 2021
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.18.2%8.3%-1.6%-11.5%-21.4%2018201920202021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2018Year over yearNo prior comparable period
2019Year over year-18.6%
2020Year over year8.7%
2021Year over year15.5%

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 1.2% 2021
Net margin -17.1% 2021
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.6%-11%-29%-46%-64%2018201920202021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2018Operating margin-13.9%
2019Operating margin-18.6%
2020Operating margin1.2%
2021Operating margin1.2%
2018Net margin-23%
2019Net margin-59.1%
2020Net margin-3%
2021Net margin-17.1%
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported
2020Free cash flow marginNot reported
2021Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 2.6M 2021
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.31.6M12.9M-5.8M-24.5M-43.1M2018201920202021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Operating cash flow26457000
2019Operating cash flow-37986000
2020Operating cash flow1360000
2021Operating cash flow2626000

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
2018Free cash flowUnavailable
2019Free cash flowUnavailable
2020Free cash flowUnavailable
2021Free 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.

108.4% 2021
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.117%88%59%29%0%2018201920202021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2018Liabilities / assets100.6%
2019Liabilities / assets106%
2020Liabilities / assets105.7%
2021Liabilities / assets108.4%

Current assets to current liabilities

Current assets divided by current liabilities.

3.63× 2021
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.3.92×2.94×1.96×0.98×0.00×2018201920202021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2018Current assets / current liabilities1.59×
2019Current assets / current liabilities1.71×
2020Current assets / current liabilities2.23×
2021Current assets / current liabilities3.63×

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
2018 2018-01-01 – 2018-12-31
−USD 72.7 million
Exact value

Exact value: -72699000 USD

2018-01-01 – 2018-12-31: -72699000 USD Inspect Net Income Open source
Share or cite

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

USD 26.46 million
Exact value

Exact value: 26457000 USD

2018-01-01 – 2018-12-31: 26457000 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 151.94 million
Exact value

Exact value: -151942000 USD

2019-01-01 – 2019-12-31: -151942000 USD Inspect Net Income Open source
Share or cite

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

−USD 37.99 million
Exact value

Exact value: -37986000 USD

2019-01-01 – 2019-12-31: -37986000 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 8.36 million
Exact value

Exact value: -8359000 USD

2020-01-01 – 2020-12-31: -8359000 USD Inspect Net Income Open source
Share or cite

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

USD 1.36 million
Exact value

Exact value: 1360000 USD

2020-01-01 – 2020-12-31: 1360000 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.

2021 2021-01-01 – 2021-12-31
−USD 55.28 million
Exact value

Exact value: -55279000 USD

2021-01-01 – 2021-12-31: -55279000 USD Inspect Net Income Open source
Share or cite

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

USD 2.63 million
Exact value

Exact value: 2626000 USD

2021-01-01 – 2021-12-31: 2626000 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.

13 filings · 1,962 latest values · 1,962 originally reported values

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

Identifiers: 0001753886, 1753886, STON, edgar:1753886

Also known as STONEMOR INC., Stonemor GP LLC, Stonemor Inc.