Inter Cars S.A.

ESEF

3 filing records in this dataset, filed from 2022-05-11 to 2024-05-01. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

18 billion PLN

2023 · PLN

Exact inputs and evidence
  • Revenue: 18030309000 PLN Source

Operating margin

5.74%

2023 · %

Exact inputs and evidence
  • Operating Income: 1035089000 PLN Source
  • Revenue: 18030309000 PLN Source

Operating cash flow

487 million PLN

2023 · PLN

Exact inputs and evidence
  • Operating Cash Flow: 486668000 PLN Source

Free cash flow

121 million PLN

2023 · PLN

Exact inputs and evidence
  • Operating Cash Flow: 486668000 PLN Source
  • Capital Expenditure Including Intangibles: 365393000 PLN Source
Cash and cash equivalents
368 million PLN Source
Exact value

367904000 PLN

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2024-05-01.

Financial data available through: 2023-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2023-12-31
  • Operating income: 4 of 11 periods available· newest 2023-12-31
  • Net income: 4 of 11 periods available· newest 2023-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2023-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 4 of 11 periods available· newest 2023-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2023-12-31
  • Current liabilities: 4 of 11 periods available· newest 2023-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2023-12-31
  • 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

    +18%

    Prior period

    PLN 15.29 billion

    –

    Current period

    PLN 18.03 billion

    –

    Exact inputs and evidence

    18030309000 − 15285101000 = 2745208000 PLN

    15285101000 PLN · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    18030309000 PLN · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -6.1%

    Prior period

    PLN 745.7 million

    –

    Current period

    PLN 700.3 million

    –

    Exact inputs and evidence

    700297000 − 745698000 = -45401000 PLN

    745698000 PLN · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    700297000 PLN · 2023-01-01 – 2023-12-31

    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

    +PLN 585.03 million

    Prior period

    −PLN 98.36 million

    –

    Current period

    PLN 486.67 million

    –

    Exact inputs and evidence

    486668000 − -98362000 = 585030000 PLN

    -98362000 PLN · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    486668000 PLN · 2023-01-01 – 2023-12-31

    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.

2023 2023-01-01 – 2023-12-31

  • Revenue PLN 18.03 billion 100% of revenue
  • Operating costs Derived PLN 17 billion 94% of revenue
  • Operating income PLN 1.04 billion 5.7% of revenue
  • Tax, interest and other Derived PLN 334.79 million 1.9% of revenue
  • Net income PLN 700.3 million 3.9% of revenue

Cash

  • Operating cash flow PLN 486.67 million 2.7% of revenue
  • Capital expenditure including intangibles PLN 365.39 million 2% of revenue
  • Free cash flow Derived Capital expenditure here includes intangible assets. PLN 121.28 million 0.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 94%
  • 2021 93%
  • 2022 93%
  • 2023 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-319159166000 8652090000 Derived 507076000 173756000 Derived 333320000 371073000 Derived Capital expenditure here includes intangible assets.
Source
2021 2021-01-01 – 2021-12-3112242047000 11333334000 Derived 908713000 209133000 Derived 699580000 -49350000 Derived Capital expenditure here includes intangible assets.
Source
2022 2022-01-01 – 2022-12-3115285101000 14242869000 Derived 1042232000 296534000 Derived 745698000 -275480000 Derived Capital expenditure here includes intangible assets.
Source
2023 2023-01-01 – 2023-12-3118030309000 16995220000 Derived 1035089000 334792000 Derived 700297000 121275000 Derived Capital expenditure here includes intangible assets.
Source

Amounts are exact, in PLN.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

PLN 18B 2023
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.19.5B14.6B9.7B4.9B0.02020202120222023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Revenue9159166000
2021Revenue12242047000
2022Revenue15285101000
2023Revenue18030309000

Revenue growth

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

18% 2023
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.36.4%27.3%18.2%9.1%0.0%2020202120222023
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year33.7%
2022Year over year24.9%
2023Year over year18%

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 5.7% 2023
Net margin 3.9% 2023
Free cash flow margin 0.7% 2023
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.8.2%5.5%2.8%0.1%-2.5%2020202120222023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin5.5%
2021Operating margin7.4%
2022Operating margin6.8%
2023Operating margin5.7%
2020Net margin3.6%
2021Net margin5.7%
2022Net margin4.9%
2023Net margin3.9%
2020Free cash flow margin4.1%
2021Free cash flow margin-0.4%
2022Free cash flow margin-1.8%
2023Free cash flow margin0.7%

Operating cash flow

Cash generated by the company’s normal business operations.

PLN 486.7M 2023
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.533.5M363.8M194.2M24.5M-145.2M2020202120222023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Operating cash flow444399000
2021Operating cash flow33779000
2022Operating cash flow-98362000
2023Operating cash flow486668000

Free cash flow

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

PLN 121.3M 2023
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.422.8M235.3M47.8M-139.7M-327.2M2020202120222023
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Free cash flow371073000
2021Free cash flow-49350000
2022Free cash flow-275480000
2023Free cash flow121275000

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
2020-12-31Liabilities / assetsNot reported
2021-12-31Liabilities / assetsNot reported
2022-12-31Liabilities / assetsNot reported
2023-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.4× 2023
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.2.63×1.97×1.32×0.66×0.00×2020202120222023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities2.44×
2021Current assets / current liabilities2.4×
2022Current assets / current liabilities2.33×
2023Current assets / current liabilities2.4×

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
2020 2020-01-01 – 2020-12-31
PLN 333.32 million
Exact value

Exact value: 333320000 PLN

2020-01-01 – 2020-12-31: 333320000 PLN Inspect Net Income Open source
Share or cite

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

PLN 444.4 million
Exact value

Exact value: 444399000 PLN

2020-01-01 – 2020-12-31: 444399000 PLN Inspect Operating Cash Flow Open source
Share or cite

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

PLN 73.33 million Capital expenditure here includes intangible assets.
Exact value

Exact value: 73326000 PLN

2020-01-01 – 2020-12-31: 73326000 PLN Inspect Capital Expenditure Including Intangibles Open source
Share or cite

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

PLN 371.07 million Capital expenditure here includes intangible assets.
Calculation and evidence

444399000 − 73326000 PLN

Exact free cash flow: 371073000 PLN

Share or cite

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

2021 2021-01-01 – 2021-12-31
PLN 699.58 million
Exact value

Exact value: 699580000 PLN

2021-01-01 – 2021-12-31: 699580000 PLN Inspect Net Income Open source
Share or cite

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

PLN 33.78 million
Exact value

Exact value: 33779000 PLN

2021-01-01 – 2021-12-31: 33779000 PLN Inspect Operating Cash Flow Open source
Share or cite

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

PLN 83.13 million Capital expenditure here includes intangible assets.
Exact value

Exact value: 83129000 PLN

2021-01-01 – 2021-12-31: 83129000 PLN Inspect Capital Expenditure Including Intangibles Open source
Share or cite

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

−PLN 49.35 million Capital expenditure here includes intangible assets.
Calculation and evidence

33779000 − 83129000 PLN

Exact free cash flow: -49350000 PLN

Share or cite

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

2022 2022-01-01 – 2022-12-31
PLN 745.7 million
Exact value

Exact value: 745698000 PLN

2022-01-01 – 2022-12-31: 745698000 PLN Inspect Net Income Open source
Share or cite

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

−PLN 98.36 million
Exact value

Exact value: -98362000 PLN

2022-01-01 – 2022-12-31: -98362000 PLN Inspect Operating Cash Flow Open source
Share or cite

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

PLN 177.12 million Capital expenditure here includes intangible assets.
Exact value

Exact value: 177118000 PLN

2022-01-01 – 2022-12-31: 177118000 PLN Inspect Capital Expenditure Including Intangibles Open source
Share or cite

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

−PLN 275.48 million Capital expenditure here includes intangible assets.
Calculation and evidence

-98362000 − 177118000 PLN

Exact free cash flow: -275480000 PLN

Share or cite

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

2023 2023-01-01 – 2023-12-31
PLN 700.3 million
Exact value

Exact value: 700297000 PLN

2023-01-01 – 2023-12-31: 700297000 PLN Inspect Net Income Open source
Share or cite

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

PLN 486.67 million
Exact value

Exact value: 486668000 PLN

2023-01-01 – 2023-12-31: 486668000 PLN Inspect Operating Cash Flow Open source
Share or cite

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

PLN 365.39 million Capital expenditure here includes intangible assets.
Exact value

Exact value: 365393000 PLN

2023-01-01 – 2023-12-31: 365393000 PLN Inspect Capital Expenditure Including Intangibles Open source
Share or cite

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

PLN 121.28 million Capital expenditure here includes intangible assets.
Calculation and evidence

486668000 − 365393000 PLN

Exact free cash flow: 121275000 PLN

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.

3 filings · 266 latest values · 266 originally reported values

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

Identifiers: 2594008ZF17JSW0OV865, esef:2594008ZF17JSW0OV865