XTB S.A

ESEF

2 filing records in this dataset, filed from 2022-03-15 to 2023-05-02. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

1.44 billion PLN

2022 · PLN

Exact inputs and evidence
  • Revenue: 1444249000 PLN Source

Operating margin

61.32%

2022 · %

Exact inputs and evidence
  • Operating Income: 885682000 PLN Source
  • Revenue: 1444249000 PLN Source

Operating cash flow

1.15 billion PLN

2022 · PLN

Exact inputs and evidence
  • Operating Cash Flow: 1149105000 PLN Source

Free cash flow

1.14 billion PLN

2022 · PLN

Exact inputs and evidence
  • Operating Cash Flow: 1149105000 PLN Source
  • Capital Expenditure: 12625000 PLN Source
Cash and cash equivalents
3.16 billion PLN Source
Exact value

3161002000 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: 2023-05-02.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2022-12-31
  • Operating income: 3 of 11 periods available· newest 2022-12-31
  • Net income: 3 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2022-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2022-12-31
  • Total assets: 3 of 11 periods available· newest 2022-12-31
  • Total liabilities: 3 of 11 periods available· newest 2022-12-31
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 3 of 11 periods available· newest 2022-12-31
  • 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

    +130.9%

    Prior period

    PLN 625.6 million

    –

    Current period

    PLN 1.44 billion

    –

    Exact inputs and evidence

    1444249000 − 625595000 = 818654000 PLN

    625595000 PLN · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    1444249000 PLN · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +222.1%

    Prior period

    PLN 237.83 million

    –

    Current period

    PLN 766.1 million

    –

    Exact inputs and evidence

    766096000 − 237830000 = 528266000 PLN

    237830000 PLN · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    766096000 PLN · 2022-01-01 – 2022-12-31

    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

    +477.4%

    Prior period

    PLN 199.01 million

    –

    Current period

    PLN 1.15 billion

    –

    Exact inputs and evidence

    1149105000 − 199010000 = 950095000 PLN

    199010000 PLN · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    1149105000 PLN · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +61.7%

    Prior period

    PLN 7.81 million

    –

    Current period

    PLN 12.63 million

    –

    Exact inputs and evidence

    12625000 − 7806000 = 4819000 PLN

    7806000 PLN · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    12625000 PLN · 2022-01-01 – 2022-12-31

    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.

2022 2022-01-01 – 2022-12-31

  • Revenue PLN 1.44 billion 100% of revenue
  • Operating costs Derived PLN 558.57 million 39% of revenue
  • Operating income PLN 885.68 million 61% of revenue
  • Tax, interest and other Derived PLN 119.59 million 8.3% of revenue
  • Net income PLN 766.1 million 53% of revenue

Cash

  • Operating cash flow PLN 1.15 billion 80% of revenue
  • Capital expenditure PLN 12.63 million 0.9% of revenue
  • Free cash flow Derived PLN 1.14 billion 79% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 50%14%35%
  • 2021 38%56%
  • 2022 53%39%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-31797750000 282004000 Derived 515746000 113659000 Derived 402087000 464782000 Derived
Source
2021 2021-01-01 – 2021-12-31625595000 348772000 Derived 276823000 38993000 Derived 237830000 191204000 Derived
Source
2022 2022-01-01 – 2022-12-311444249000 558567000 Derived 885682000 119586000 Derived 766096000 1136480000 Derived
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 1.4B 2022
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.1.6B1.2B779.9M389.9M0.0202020212022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Revenue797750000
2021Revenue625595000
2022Revenue1444249000

Revenue growth

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

130.9% 2022
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.143%99%55%10%-34%202020212022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year-21.6%
2022Year over year130.9%

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 61.3% 2022
Net margin 53% 2022
Free cash flow margin 78.7% 2022
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.85%64%42%21%0%202020212022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin64.7%
2021Operating margin44.2%
2022Operating margin61.3%
2020Net margin50.4%
2021Net margin38%
2022Net margin53%
2020Free cash flow margin58.3%
2021Free cash flow margin30.6%
2022Free cash flow margin78.7%

Operating cash flow

Cash generated by the company’s normal business operations.

PLN 1.1B 2022
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.1.2B930.8M620.5M310.3M0.0202020212022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Operating cash flow469135000
2021Operating cash flow199010000
2022Operating cash flow1149105000

Free cash flow

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

PLN 1.1B 2022
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.1.2B920.5M613.7M306.8M0.0202020212022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Free cash flow464782000
2021Free cash flow191204000
2022Free cash flow1136480000

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.

63.4% 2022
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.77%57%38%19%0%202020212022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets61.1%
2021Liabilities / assets70.9%
2022Liabilities / assets63.4%

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
2020-12-31Current assets / current liabilitiesNot reportedNo source recorded
2021-12-31Current assets / current liabilitiesNot reportedNo source recorded
2022-12-31Current 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
2020 2020-01-01 – 2020-12-31
PLN 402.09 million
Exact value

Exact value: 402087000 PLN

2020-01-01 – 2020-12-31: 402087000 PLN Inspect Net Income Open source
Share or cite

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

PLN 469.14 million
Exact value

Exact value: 469135000 PLN

2020-01-01 – 2020-12-31: 469135000 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 4.35 million
Exact value

Exact value: 4353000 PLN

2020-01-01 – 2020-12-31: 4353000 PLN Inspect Capital Expenditure Open source
Share or cite

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

PLN 464.78 million
Calculation and evidence

469135000 − 4353000 PLN

Exact free cash flow: 464782000 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 237.83 million
Exact value

Exact value: 237830000 PLN

2021-01-01 – 2021-12-31: 237830000 PLN Inspect Net Income Open source
Share or cite

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

PLN 199.01 million
Exact value

Exact value: 199010000 PLN

2021-01-01 – 2021-12-31: 199010000 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 7.81 million
Exact value

Exact value: 7806000 PLN

2021-01-01 – 2021-12-31: 7806000 PLN Inspect Capital Expenditure Open source
Share or cite

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

PLN 191.2 million
Calculation and evidence

199010000 − 7806000 PLN

Exact free cash flow: 191204000 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 766.1 million
Exact value

Exact value: 766096000 PLN

2022-01-01 – 2022-12-31: 766096000 PLN Inspect Net Income Open source
Share or cite

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

PLN 1.15 billion
Exact value

Exact value: 1149105000 PLN

2022-01-01 – 2022-12-31: 1149105000 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 12.63 million
Exact value

Exact value: 12625000 PLN

2022-01-01 – 2022-12-31: 12625000 PLN Inspect Capital Expenditure Open source
Share or cite

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

PLN 1.14 billion
Calculation and evidence

1149105000 − 12625000 PLN

Exact free cash flow: 1136480000 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.

2 filings · 219 latest values · 219 originally reported values

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

Identifiers: 259400AVUPSABLEXNT19, esef:259400AVUPSABLEXNT19