EXCELCOM INC

EDGAR

8 filing records in this dataset, filed from 1996-08-06 to 1997-12-30. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

331 million USD

1997-06-30 · USD

Exact inputs and evidence

Operating margin

17.32%

1997-06-30 · %

Exact inputs and evidence
  • Operating Income: 57254000 USD Source
  • Revenue: 330574000 USD Source

Operating cash flow

21.7 million USD

1997-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 41166000 USD Source
  • Operating Cash Flow: 19418000 USD Source

Free cash flow

6.09 million USD

1997-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 41166000 USD Source
  • Operating Cash Flow: 19418000 USD Source
  • Capital Expenditure: 30722000 USD Source
  • Capital Expenditure: 15067000 USD Source
Cash and cash equivalents
153 million USD Source
Exact value

153249000 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.

Revenue

1.39 billion USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Revenue: 366659000 USD · 1996-07-01 – 1996-09-30 Source
  • Revenue: 1351302000 USD · 1996-01-01 – 1996-12-31 Source
  • Revenue: 992814000 USD · 1996-01-01 – 1996-09-30 Source
  • Revenue: 331367000 USD · 1997-01-01 – 1997-03-31 Source
  • Revenue: 330574000 USD · 1997-04-01 – 1997-06-30 Source

Net income

78.9 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Net income: 40927000 USD · 1996-07-01 – 1996-09-30 Source
  • Net income: 144427000 USD · 1996-01-01 – 1996-12-31 Source
  • Net income: 113333000 USD · 1996-01-01 – 1996-09-30 Source
  • Net income: -30118000 USD · 1997-01-01 – 1997-03-31 Source
  • Net income: 36999000 USD · 1997-04-01 – 1997-06-30 Source

Operating cash flow

95.4 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Operating cash flow: 97246000 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: 47311000 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: 101524000 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: 97246000 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: 19418000 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: 41166000 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: 19418000 USD · 1997-01-01 – 1997-03-31 Source

Capital expenditure

64.7 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Capital expenditure: 61642000 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 41463000 USD · 1996-01-01 – 1996-06-30 Source
  • Capital expenditure: 75456000 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 61642000 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 15067000 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 30722000 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 15067000 USD · 1997-01-01 – 1997-03-31 Source

Free cash flow

30.7 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Operating cash flow: 97246000 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: 47311000 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: 101524000 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: 97246000 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: 19418000 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: 41166000 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: 19418000 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 61642000 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 41463000 USD · 1996-01-01 – 1996-06-30 Source
  • Capital expenditure: 75456000 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 61642000 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 15067000 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 30722000 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 15067000 USD · 1997-01-01 – 1997-03-31 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: 1997-12-30.

Financial data available through: 1996-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1996-12-31
  • Operating income: 3 of 11 periods available· newest 1996-12-31
  • Net income: 3 of 11 periods available· newest 1996-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1996-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1996-12-31
  • Total assets: 2 of 11 periods available· newest 1996-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1996-12-31
  • Current liabilities: 2 of 11 periods available· newest 1996-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1996-12-31
  • 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

    +166.7%

    Prior period

    USD 506.7 million

    –

    Current period

    USD 1.35 billion

    –

    Exact inputs and evidence

    1351302000 − 506698000 = 844604000 USD

    506698000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    1351302000 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +224.9%

    Prior period

    USD 44.45 million

    –

    Current period

    USD 144.43 million

    –

    Exact inputs and evidence

    144427000 − 44446000 = 99981000 USD

    44446000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    144427000 USD · 1996-01-01 – 1996-12-31

    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

    +116.2%

    Prior period

    USD 46.96 million

    –

    Current period

    USD 101.52 million

    –

    Exact inputs and evidence

    101524000 − 46961000 = 54563000 USD

    46961000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    101524000 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +930.4%

    Prior period

    USD 7.32 million

    –

    Current period

    USD 75.46 million

    –

    Exact inputs and evidence

    75456000 − 7323000 = 68133000 USD

    7323000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    75456000 USD · 1996-01-01 – 1996-12-31

    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.

1996 1996-01-01 – 1996-12-31

  • Revenue USD 1.35 billion 100% of revenue
  • Operating costs Derived USD 1.13 billion 84% of revenue
  • Operating income USD 217.53 million 16% of revenue
  • Tax, interest and other Derived USD 73.1 million 5.4% of revenue
  • Net income USD 144.43 million 11% of revenue

Cash

  • Operating cash flow USD 101.52 million 7.5% of revenue
  • Capital expenditure USD 75.46 million 5.6% of revenue
  • Free cash flow Derived USD 26.07 million 1.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 10%82%
  • 1995 85%
  • 1996 11%84%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-31152158000 125428000 Derived 26730000 10860000 Derived 15870000 8130000 Derived
Source
1995 1995-01-01 – 1995-12-31506698000 428985000 Derived 77713000 33267000 Derived 44446000 39638000 Derived
Source
1996 1996-01-01 – 1996-12-311351302000 1133773000 Derived 217529000 73102000 Derived 144427000 26068000 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 1.4B 1996
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.1.5B1.1B729.7M364.9M0.0199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue152158000
1995Revenue506698000
1996Revenue1351302000

Revenue growth

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

166.7% 1996
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.252%189%126%63%0%199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year233%
1996Year over year166.7%

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% 1996
Net margin 10.7% 1996
Free cash flow margin 1.9% 1996
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.19.0%14.2%9.5%4.7%0.0%199419951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin17.6%
1995Operating margin15.3%
1996Operating margin16.1%
1994Net margin10.4%
1995Net margin8.8%
1996Net margin10.7%
1994Free cash flow margin5.3%
1995Free cash flow margin7.8%
1996Free cash flow margin1.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 101.5M 1996
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.109.6M82.2M54.8M27.4M0.0199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow8941000
1995Operating cash flow46961000
1996Operating cash flow101524000

Free cash flow

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

USD 26.1M 1996
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.42.8M32.1M21.4M10.7M0.0199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow8130000
1995Free cash flow39638000
1996Free cash flow26068000

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
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.12× 1996
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.2.28×1.71×1.14×0.57×0.00×1994-12-3119951996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.01×
1996Current assets / current liabilities2.12×

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
1994 1994-01-01 – 1994-12-31
USD 15.87 million
Exact value

Exact value: 15870000 USD

1994-01-01 – 1994-12-31: 15870000 USD Inspect Net Income Open source
Share or cite

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

USD 8.94 million
Exact value

Exact value: 8941000 USD

1994-01-01 – 1994-12-31: 8941000 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 811,000
Exact value

Exact value: 811000 USD

1994-01-01 – 1994-12-31: 811000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.13 million
Calculation and evidence

8941000 − 811000 USD

Exact free cash flow: 8130000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
USD 44.45 million
Exact value

Exact value: 44446000 USD

1995-01-01 – 1995-12-31: 44446000 USD Inspect Net Income Open source
Share or cite

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

USD 46.96 million
Exact value

Exact value: 46961000 USD

1995-01-01 – 1995-12-31: 46961000 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 7.32 million
Exact value

Exact value: 7323000 USD

1995-01-01 – 1995-12-31: 7323000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 39.64 million
Calculation and evidence

46961000 − 7323000 USD

Exact free cash flow: 39638000 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
USD 144.43 million
Exact value

Exact value: 144427000 USD

1996-01-01 – 1996-12-31: 144427000 USD Inspect Net Income Open source
Share or cite

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

USD 101.52 million
Exact value

Exact value: 101524000 USD

1996-01-01 – 1996-12-31: 101524000 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 75.46 million
Exact value

Exact value: 75456000 USD

1996-01-01 – 1996-12-31: 75456000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.07 million
Calculation and evidence

101524000 − 75456000 USD

Exact free cash flow: 26068000 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.

8 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001007323, 1007323, edgar:1007323

Also known as EXCEL COMMUNICATIONS INC