AEGIS COMMUNICATIONS GROUP INC

EDGAR

61 filing records in this dataset, filed from 1995-05-15 to 2006-08-07. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

25.6 million USD

2006-06-30 · USD

Exact inputs and evidence

Operating margin

7.99%

2006-06-30 · %

Exact inputs and evidence
  • Operating Income: 2049000 USD Source
  • Revenue: 25629000 USD Source

Operating cash flow

-3.46 million USD

2006-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2821000 USD Source
  • Operating Cash Flow: 640000 USD Source

Free cash flow

-3.59 million USD

2006-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2821000 USD Source
  • Operating Cash Flow: 640000 USD Source
  • Capital Expenditure: 133000 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 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

92.6 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Revenue: 14777000 USD · 2005-07-01 – 2005-09-30 Source
  • Revenue: 68641000 USD · 2005-01-01 – 2005-12-31 Source
  • Revenue: 46223000 USD · 2005-01-01 – 2005-09-30 Source
  • Revenue: 29811000 USD · 2006-01-01 – 2006-03-31 Source
  • Revenue: 25629000 USD · 2006-04-01 – 2006-06-30 Source

Net income

-1.97 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Net income: -2350000 USD · 2005-07-01 – 2005-09-30 Source
  • Net income: -13161000 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: -11187000 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: 765000 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: 1588000 USD · 2006-04-01 – 2006-06-30 Source

Capital expenditure

302 thousand USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Capital expenditure: 308000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 258000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 427000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 308000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 0 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 133000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 0 USD · 2006-01-01 – 2006-03-31 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: 2006-08-07.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2005-12-31
  • Operating income: 10 of 11 periods available· newest 2005-12-31
  • Net income: 10 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2005-12-31
  • Total assets: 7 of 11 periods available· newest 2002-12-31
  • Total liabilities: 1 of 11 periods available· newest 2003-12-31
  • Current assets: 10 of 11 periods available· newest 2005-12-31
  • Current liabilities: 10 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2005-12-31
  • 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

    -27.2%

    Prior period

    USD 94.33 million

    –

    Current period

    USD 68.64 million

    –

    Exact inputs and evidence

    68641000 − 94327000 = -25686000 USD

    94327000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    68641000 USD · 2005-01-01 – 2005-12-31

    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 9.08 million

    Prior period

    −USD 22.24 million

    –

    Current period

    −USD 13.16 million

    –

    Exact inputs and evidence

    -13161000 − -22240000 = 9079000 USD

    -22240000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -13161000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -82.7%

    Prior period

    USD 2.47 million

    –

    Current period

    USD 427,000

    –

    Exact inputs and evidence

    427000 − 2466000 = -2039000 USD

    2466000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    427000 USD · 2005-01-01 – 2005-12-31

    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: Operating cash flow.

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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 68.64 million 100% of revenue
  • Operating costs Derived USD 78.67 million 115% of revenue
  • Operating income −USD 10.03 million −15% of revenue
  • Tax, interest and other Derived USD 3.13 million 4.6% of revenue
  • Net income −USD 13.16 million −19% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure USD 427,000 0.6% of revenue
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 Net loss: net income was −0.7% of revenue.
  • 1998 Operating loss: operating costs were 102% of revenue.
  • 1999 Operating loss: operating costs were 113% of revenue.
  • 2000 Operating loss: operating costs were 101% of revenue.
  • 2001 Net loss: net income was −4.4% of revenue.
  • 2002 Operating loss: operating costs were 111% of revenue.
  • 2003 Operating loss: operating costs were 109% of revenue.
  • 2004 Operating loss: operating costs were 120% of revenue.
  • 2005 Operating loss: operating costs were 115% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3157543000 55611000 Derived 1932000 -670000 Derived 2602000 -573000 Derived
Source
1997 1997-01-01 – 1997-12-31133832000 130595000 Derived 3237000 4221000 Derived -984000 -7689000 Derived
Source
1998 1998-01-01 – 1998-12-31228038000 233160000 Derived -5122000 5681000 Derived -10803000 -4614000 Derived
Source
1999 1999-01-01 – 1999-12-31246268000 279196000 Derived -32928000 1248000 Derived -34176000 -20635000 Derived
Source
2000 2000-01-01 – 2000-12-31267496000 269651000 Derived -2155000 4229000 Derived -6384000 -12710000 Derived
Source
2001 2001-01-01 – 2001-12-31214410000 213576000 Derived 834000 10204000 Derived -9370000 34250000 Derived
Source
2002 2002-01-01 – 2002-12-31135894000 150523000 Derived -14629000 47655000 Derived -62284000 Unavailable
Source
2003 2003-01-01 – 2003-12-31139861000 152658000 Derived -12797000 -1332000 Derived -11465000 Unavailable
Source
2004 2004-01-01 – 2004-12-3194327000 113046000 Derived -18719000 3521000 Derived -22240000 Unavailable
Source
2005 2005-01-01 – 2005-12-3168641000 78672000 Derived -10031000 3130000 Derived -13161000 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 68.6M 2005
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.288.9M216.7M144.4M72.2M0.0199620012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue57543000
1997Revenue133832000
1998Revenue228038000
1999Revenue246268000
2000Revenue267496000
2001Revenue214410000
2002Revenue135894000
2003Revenue139861000
2004Revenue94327000
2005Revenue68641000

Revenue growth

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

-27.2% 2005
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.146%97%48%-1%-50%199620012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year132.6%
1998Year over year70.4%
1999Year over year8%
2000Year over year8.6%
2001Year over year-19.8%
2002Year over year-36.6%
2003Year over year2.9%
2004Year over year-32.6%
2005Year over year-27.2%

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 -14.6% 2005
Net margin -19.2% 2005
Free cash flow margin 16% 2001
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.21%3%-15%-33%-51%199620012005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin3.4%
1997Operating margin2.4%
1998Operating margin-2.2%
1999Operating margin-13.4%
2000Operating margin-0.8%
2001Operating margin0.4%
2002Operating margin-10.8%
2003Operating margin-9.1%
2004Operating margin-19.8%
2005Operating margin-14.6%
1996Net margin4.5%
1997Net margin-0.7%
1998Net margin-4.7%
1999Net margin-13.9%
2000Net margin-2.4%
2001Net margin-4.4%
2002Net margin-45.8%
2003Net margin-8.2%
2004Net margin-23.6%
2005Net margin-19.2%
1996Free cash flow margin-1%
1997Free cash flow margin-5.7%
1998Free cash flow margin-2%
1999Free cash flow margin-8.4%
2000Free cash flow margin-4.8%
2001Free cash flow margin16%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 41.7M 2001
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.45.8M30.7M15.6M489.8K-14.6M199620012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow2915000
1997Operating cash flow2329000
1998Operating cash flow7906000
1999Operating cash flow-10455000
2000Operating cash flow-575000
2001Operating cash flow41663000
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 34.3M 2001
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.38.6M22.7M6.8M-9.1M-25.0M199620012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-573000
1997Free cash flow-7689000
1998Free cash flow-4614000
1999Free cash flow-20635000
2000Free cash flow-12710000
2001Free cash flow34250000
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free 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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reportedNo source recorded
2005-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

0.51× 2005
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.2.53×1.90×1.27×0.63×0.00×199620012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities2.29×
1997Current assets / current liabilities2.01×
1998Current assets / current liabilities2.23×
1999Current assets / current liabilities2.35×
2000Current assets / current liabilities2.29×
2001Current assets / current liabilities1.52×
2002Current assets / current liabilities1.25×
2003Current assets / current liabilities1.22×
2004Current assets / current liabilities0.77×
2005Current assets / current liabilities0.51×

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
1996 1996-01-01 – 1996-12-31
USD 2.6 million
Exact value

Exact value: 2602000 USD

1996-01-01 – 1996-12-31: 2602000 USD Inspect Net Income Open source
Share or cite

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

USD 2.92 million
Exact value

Exact value: 2915000 USD

1996-01-01 – 1996-12-31: 2915000 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 3.49 million
Exact value

Exact value: 3488000 USD

1996-01-01 – 1996-12-31: 3488000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 573,000
Calculation and evidence

2915000 − 3488000 USD

Exact free cash flow: -573000 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 984,000
Exact value

Exact value: -984000 USD

1997-01-01 – 1997-12-31: -984000 USD Inspect Net Income Open source
Share or cite

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

USD 2.33 million
Exact value

Exact value: 2329000 USD

1997-01-01 – 1997-12-31: 2329000 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 10.02 million
Exact value

Exact value: 10018000 USD

1997-01-01 – 1997-12-31: 10018000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.69 million
Calculation and evidence

2329000 − 10018000 USD

Exact free cash flow: -7689000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 10.8 million
Exact value

Exact value: -10803000 USD

1998-01-01 – 1998-12-31: -10803000 USD Inspect Net Income Open source
Share or cite

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

USD 7.91 million
Exact value

Exact value: 7906000 USD

1998-01-01 – 1998-12-31: 7906000 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 12.52 million
Exact value

Exact value: 12520000 USD

1998-01-01 – 1998-12-31: 12520000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.61 million
Calculation and evidence

7906000 − 12520000 USD

Exact free cash flow: -4614000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 34.18 million
Exact value

Exact value: -34176000 USD

1999-01-01 – 1999-12-31: -34176000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.46 million
Exact value

Exact value: -10455000 USD

1999-01-01 – 1999-12-31: -10455000 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 10.18 million
Exact value

Exact value: 10180000 USD

1999-01-01 – 1999-12-31: 10180000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.64 million
Calculation and evidence

-10455000 − 10180000 USD

Exact free cash flow: -20635000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 6.38 million
Exact value

Exact value: -6384000 USD

2000-01-01 – 2000-12-31: -6384000 USD Inspect Net Income Open source
Share or cite

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

−USD 575,000
Exact value

Exact value: -575000 USD

2000-01-01 – 2000-12-31: -575000 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 12.14 million
Exact value

Exact value: 12135000 USD

2000-01-01 – 2000-12-31: 12135000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.71 million
Calculation and evidence

-575000 − 12135000 USD

Exact free cash flow: -12710000 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 9.37 million
Exact value

Exact value: -9370000 USD

2001-01-01 – 2001-12-31: -9370000 USD Inspect Net Income Open source
Share or cite

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

USD 41.66 million
Exact value

Exact value: 41663000 USD

2001-01-01 – 2001-12-31: 41663000 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 7.41 million
Exact value

Exact value: 7413000 USD

2001-01-01 – 2001-12-31: 7413000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 34.25 million
Calculation and evidence

41663000 − 7413000 USD

Exact free cash flow: 34250000 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 62.28 million
Exact value

Exact value: -62284000 USD

2002-01-01 – 2002-12-31: -62284000 USD Inspect Net Income 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.
USD 5.11 million
Exact value

Exact value: 5109000 USD

2002-01-01 – 2002-12-31: 5109000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2003 2003-01-01 – 2003-12-31
−USD 11.47 million
Exact value

Exact value: -11465000 USD

2003-01-01 – 2003-12-31: -11465000 USD Inspect Net Income 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.
USD 919,000
Exact value

Exact value: 919000 USD

2003-01-01 – 2003-12-31: 919000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2004 2004-01-01 – 2004-12-31
−USD 22.24 million
Exact value

Exact value: -22240000 USD

2004-01-01 – 2004-12-31: -22240000 USD Inspect Net Income 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.
USD 2.47 million
Exact value

Exact value: 2466000 USD

2004-01-01 – 2004-12-31: 2466000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2005 2005-01-01 – 2005-12-31
−USD 13.16 million
Exact value

Exact value: -13161000 USD

2005-01-01 – 2005-12-31: -13161000 USD Inspect Net Income 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.
USD 427,000
Exact value

Exact value: 427000 USD

2005-01-01 – 2005-12-31: 427000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow 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.

61 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000778426, 778426, edgar:778426

Also known as ATC COMMUNICATIONS GROUP INC, NRP INC