Grupa Kapitałowa NTT System

ESEF

2 filing records in this dataset, filed from 2022-05-11 to 2023-05-04. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

1.25 billion PLN

2022 · PLN

Exact inputs and evidence
  • Revenue: 1245707000 PLN Source

Operating margin

2.33%

2022 · %

Exact inputs and evidence
  • Operating Income: 28980000 PLN Source
  • Revenue: 1245707000 PLN Source

Operating cash flow

-15.6 million PLN

2022 · PLN

Exact inputs and evidence
  • Operating Cash Flow: -15574000 PLN Source

Free cash flow

-15.9 million PLN

2022 · PLN

Exact inputs and evidence
  • Operating Cash Flow: -15574000 PLN Source
  • Capital Expenditure: 276000 PLN Source
Cash and cash equivalents
30.3 million PLN Source
Exact value

30333000 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: 2023-05-04.

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: 3 of 11 periods available· newest 2022-12-31
  • Current liabilities: 3 of 11 periods available· newest 2022-12-31
  • 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

    +8.1%

    Prior period

    PLN 1.15 billion

    –

    Current period

    PLN 1.25 billion

    –

    Exact inputs and evidence

    1245707000 − 1152274000 = 93433000 PLN

    1152274000 PLN · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    1245707000 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

    -7.8%

    Prior period

    PLN 17.91 million

    –

    Current period

    PLN 16.5 million

    –

    Exact inputs and evidence

    16503000 − 17908000 = -1405000 PLN

    17908000 PLN · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    16503000 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

    -150.9%

    Prior period

    PLN 30.62 million

    –

    Current period

    −PLN 15.57 million

    –

    Exact inputs and evidence

    -15574000 − 30623000 = -46197000 PLN

    30623000 PLN · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -15574000 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

    -11.5%

    Prior period

    PLN 312,000

    –

    Current period

    PLN 276,000

    –

    Exact inputs and evidence

    276000 − 312000 = -36000 PLN

    312000 PLN · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    276000 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 1.25 billion 100% of revenue
  • Operating costs Derived PLN 1.22 billion 98% of revenue
  • Operating income PLN 28.98 million 2.3% of revenue
  • Tax, interest and other Derived PLN 12.48 million 1% of revenue
  • Net income PLN 16.5 million 1.3% of revenue

Cash

  • Operating cash flow −PLN 15.57 million −1.3% of revenue
  • Capital expenditure PLN 276,000 0% of revenue
  • Free cash flow Derived −PLN 15.85 million −1.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 98%
  • 2021 98%
  • 2022 98%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-31790985000 777397000 Derived 13588000 5041000 Derived 8547000 -20833000 Derived
Source
2021 2021-01-01 – 2021-12-311152274000 1128973000 Derived 23301000 5393000 Derived 17908000 30311000 Derived
Source
2022 2022-01-01 – 2022-12-311245707000 1216727000 Derived 28980000 12477000 Derived 16503000 -15850000 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 1.2B 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.1.3B1.0B672.7M336.3M0.0202020212022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Revenue790985000
2021Revenue1152274000
2022Revenue1245707000

Revenue growth

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

8.1% 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.49%37%25%12%0%202020212022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year45.7%
2022Year over year8.1%

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 2.3% 2022
Net margin 1.3% 2022
Free cash flow margin -1.3% 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.3.1%1.5%-0.0%-1.5%-3.1%202020212022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin1.7%
2021Operating margin2%
2022Operating margin2.3%
2020Net margin1.1%
2021Net margin1.6%
2022Net margin1.3%
2020Free cash flow margin-2.6%
2021Free cash flow margin2.6%
2022Free cash flow margin-1.3%

Operating cash flow

Cash generated by the company’s normal business operations.

PLN -15.6M 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.34.7M20.0M5.3M-9.4M-24.2M202020212022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Operating cash flow-20098000
2021Operating cash flow30623000
2022Operating cash flow-15574000

Free cash flow

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

PLN -15.9M 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.34.4M19.6M4.7M-10.1M-24.9M202020212022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Free cash flow-20833000
2021Free cash flow30311000
2022Free cash flow-15850000

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.

54.3% 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.61%46%30%15%0%202020212022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets47.3%
2021Liabilities / assets56.2%
2022Liabilities / assets54.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.57× 2022
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.1.82×1.36×0.91×0.45×0.00×202020212022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities1.68×
2021Current assets / current liabilities1.5×
2022Current assets / current liabilities1.57×

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 8.55 million
Exact value

Exact value: 8547000 PLN

2020-01-01 – 2020-12-31: 8547000 PLN Inspect Net Income Open source
Share or cite

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

−PLN 20.1 million
Exact value

Exact value: -20098000 PLN

2020-01-01 – 2020-12-31: -20098000 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 735,000
Exact value

Exact value: 735000 PLN

2020-01-01 – 2020-12-31: 735000 PLN Inspect Capital Expenditure Open source
Share or cite

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

−PLN 20.83 million
Calculation and evidence

-20098000 − 735000 PLN

Exact free cash flow: -20833000 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 17.91 million
Exact value

Exact value: 17908000 PLN

2021-01-01 – 2021-12-31: 17908000 PLN Inspect Net Income Open source
Share or cite

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

PLN 30.62 million
Exact value

Exact value: 30623000 PLN

2021-01-01 – 2021-12-31: 30623000 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 312,000
Exact value

Exact value: 312000 PLN

2021-01-01 – 2021-12-31: 312000 PLN Inspect Capital Expenditure Open source
Share or cite

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

PLN 30.31 million
Calculation and evidence

30623000 − 312000 PLN

Exact free cash flow: 30311000 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 16.5 million
Exact value

Exact value: 16503000 PLN

2022-01-01 – 2022-12-31: 16503000 PLN Inspect Net Income Open source
Share or cite

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

−PLN 15.57 million
Exact value

Exact value: -15574000 PLN

2022-01-01 – 2022-12-31: -15574000 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 276,000
Exact value

Exact value: 276000 PLN

2022-01-01 – 2022-12-31: 276000 PLN Inspect Capital Expenditure Open source
Share or cite

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

−PLN 15.85 million
Calculation and evidence

-15574000 − 276000 PLN

Exact free cash flow: -15850000 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 · 258 latest values · 258 originally reported values

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

Identifiers: 259400L5JZZHMLGBGT65, esef:259400L5JZZHMLGBGT65