YRL
H1 2026 report
Revenue
84.62 m PLN
— YoY
Net income
1.44 m PLN
— YoY
EBITDA
3.91 m PLN
— YoY
Gross margin
11.96%
— YoY
Summary
Investment thesis
- Rentowność nie nadąża za skalą: marża brutto spadła do 12,0% z 15,6%, marża EBIT do 3,6% z 4,2%, a zysk netto akcjonariuszy jednostki dominującej wzrósł o 34% do 1,44 mln zł.
- Zysk nie zamienia się w gotówkę: CFO wyniósł −0,25 mln zł (rok temu +1,56 mln zł), bo należności urosły o 7,2 mln zł, a aktywa z tytułu umów z klientami o 4,2 mln zł; gotówka spadła do 4,2 mln zł.
- Bilans się zmienił: wartość firmy 26,1 mln zł stanowi 90% kapitału własnego, a zobowiązanie z tytułu zakupu pozostałych 49% Upcom (11,3 mln zł, płatne w 2028 i 2030) zmniejszyło kapitał własny do 29,1 mln zł.
- Portfel zamówień publicznych rośnie (umowa ramowa z COI do 79,9 mln zł brutto, GITD 14,5 mln zł, Sąd Apelacyjny 20,3 mln zł), lecz to limity, a nie gwarantowane przychody, a jeden klient stanowi 37% sprzedaży.
Read the full analysis
Financial data is open to everyone. The full analysis — management verdict, commentary, risks, and the full narrative — is available after you sign up or log in.
Financials
BETA
YRL · H1 2026
| Metric | H1 2026 | H1 2025 | Δ YoY | YTD 2026 | Δ YoY | Value type | Segment | Conf. |
|---|---|---|---|---|---|---|---|---|
| Revenue | 84,618 | — | — | 84,618 | — | reported | — | 1.00 |
| Gross profit | 10,123 | — | — | 10,123 | — | reported | — | 1.00 |
| EBITDA | 3,907 | — | — | 3,907 | — | derived | — | 0.80 |
| EBIT | 3,079 | — | — | 3,079 | — | reported | — | 1.00 |
| EBT | 2,535 | — | — | 2,535 | — | reported | — | 1.00 |
| Net income | 1,439 | — | — | 1,439 | — | reported | — | 1.00 |
| EPS (basic) (PLN) | 0.2 | — | — | 0.2 | — | reported | — | 1.00 |
| D&A | 828 | — | — | 828 | — | reported | — | 1.00 |
| Interest expense | 645 | — | — | 645 | — | reported | — | 1.00 |
| Income tax | 495 | — | — | 495 | — | reported | — | 1.00 |
| Shares (basic) (m units) | 7.24 | — | — | 7.24 | — | reported | — | 1.00 |
| Gross margin | 11.96% | — | — | 11.96% | — | derived | — | 0.90 |
| EBITDA margin | 4.62% | — | — | 4.62% | — | derived | — | 0.90 |
| EBIT margin | 3.64% | — | — | 3.64% | — | derived | — | 0.90 |
| EBT margin | 3% | — | — | 3% | — | derived | — | 0.90 |
| Net margin | 1.7% | — | — | 1.7% | — | derived | — | 0.90 |
| D&A margin | 0.98% | — | — | 0.98% | — | derived | — | 0.90 |
| Cash | 4,182 | — | — | — | — | reported | — | 1.00 |
| Total debt | 10,395 | — | — | — | — | derived | — | 0.80 |
| Net debt | 6,213 | — | — | — | — | derived | — | 0.80 |
| Equity | 29,105 | — | — | — | — | reported | — | 1.00 |
| Total assets | 84,853 | — | — | — | — | reported | — | 1.00 |
| Working capital | 5,633 | — | — | — | — | derived | — | 0.90 |
| Current assets | 44,825 | — | — | — | — | reported | — | 1.00 |
| Current liabilities | 39,192 | — | — | — | — | reported | — | 1.00 |
| Non-current liabilities | 16,556 | — | — | — | — | reported | — | 1.00 |
| Inventory | 57 | — | — | — | — | reported | — | 1.00 |
| Trade receivables | 29,497 | — | — | — | — | reported | — | 1.00 |
| Trade payables | 11,532 | — | — | — | — | reported | — | 1.00 |
| Goodwill | 27,760 | — | — | — | — | derived | — | 0.90 |
| Tangible equity | 1,345 | — | — | — | — | derived | — | 0.90 |
| CFO | -253 | — | — | -253 | — | reported | — | 1.00 |
| CapEx | 439 | — | — | 439 | — | reported | — | 1.00 |
| FCF | -692 | — | — | -692 | — | derived | — | 0.90 |
| CFO conversion | -6.48% | — | — | -6.48% | — | derived | — | 0.70 |
| Net acquisitions | -1,234 | — | — | -1,234 | — | reported | — | 0.80 |
| Current ratio | 1.14x | — | — | — | — | derived | — | 0.90 |
| Quick ratio | 1.14x | — | — | — | — | derived | — | 0.90 |
| Cash ratio | 0.11x | — | — | — | — | derived | — | 0.90 |
| Interest coverage | 4.77x | — | — | 4.77x | — | derived | — | 0.90 |
| Debt / equity | 0.36x | — | — | — | — | derived | — | 0.90 |
| Debt / assets | 0.12x | — | — | — | — | derived | — | 0.90 |
| Net debt / equity | 0.21x | — | — | — | — | derived | — | 0.90 |
| Revenue growth (YoY) | 81.16% | — | — | 81.16% | — | derived | — | 1.00 |
| EBITDA growth (YoY) | 62.65% | — | — | 62.65% | — | derived | — | 0.70 |
| EBIT growth (YoY) | 58.55% | — | — | 58.55% | — | derived | — | 1.00 |
| Net income growth (YoY) | 33.99% | — | — | 33.99% | — | derived | — | 1.00 |
| Gross margin Δ (YoY) | -3.63 pp | — | — | -3.63 pp | — | derived | — | 0.90 |
| EBIT margin Δ (YoY) | -0.52 pp | — | — | -0.52 pp | — | derived | — | 0.90 |
| Net margin Δ (YoY) | -0.6 pp | — | — | -0.6 pp | — | derived | — | 0.90 |
H1 2026 · Δ YoY
Revenue
84,618
—
84,618
—
- H1 2025
- —
- YTD 2026
- 84,618
- Δ YoY
- —
Gross profit
10,123
—
10,123
—
- H1 2025
- —
- YTD 2026
- 10,123
- Δ YoY
- —
EBITDA
3,907
—
3,907
—
- H1 2025
- —
- YTD 2026
- 3,907
- Δ YoY
- —
EBIT
3,079
—
3,079
—
- H1 2025
- —
- YTD 2026
- 3,079
- Δ YoY
- —
EBT
2,535
—
2,535
—
- H1 2025
- —
- YTD 2026
- 2,535
- Δ YoY
- —
Net income
1,439
—
1,439
—
- H1 2025
- —
- YTD 2026
- 1,439
- Δ YoY
- —
EPS (basic)
(PLN)
0.2
—
0.2
—
- H1 2025
- —
- YTD 2026
- 0.2
- Δ YoY
- —
D&A
828
—
828
—
- H1 2025
- —
- YTD 2026
- 828
- Δ YoY
- —
Interest expense
645
—
645
—
- H1 2025
- —
- YTD 2026
- 645
- Δ YoY
- —
Income tax
495
—
495
—
- H1 2025
- —
- YTD 2026
- 495
- Δ YoY
- —
Shares (basic)
(m units)
7.24
—
7.24
—
- H1 2025
- —
- YTD 2026
- 7.24
- Δ YoY
- —
Gross margin
11.96%
—
11.96%
—
- H1 2025
- —
- YTD 2026
- 11.96%
- Δ YoY
- —
EBITDA margin
4.62%
—
4.62%
—
- H1 2025
- —
- YTD 2026
- 4.62%
- Δ YoY
- —
EBIT margin
3.64%
—
3.64%
—
- H1 2025
- —
- YTD 2026
- 3.64%
- Δ YoY
- —
EBT margin
3%
—
3%
—
- H1 2025
- —
- YTD 2026
- 3%
- Δ YoY
- —
Net margin
1.7%
—
1.7%
—
- H1 2025
- —
- YTD 2026
- 1.7%
- Δ YoY
- —
D&A margin
0.98%
—
0.98%
—
- H1 2025
- —
- YTD 2026
- 0.98%
- Δ YoY
- —
Cash
4,182
—
4,182
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Total debt
10,395
—
10,395
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Net debt
6,213
—
6,213
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Equity
29,105
—
29,105
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Total assets
84,853
—
84,853
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Working capital
5,633
—
5,633
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Current assets
44,825
—
44,825
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Current liabilities
39,192
—
39,192
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Non-current liabilities
16,556
—
16,556
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Inventory
57
—
57
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Trade receivables
29,497
—
29,497
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Trade payables
11,532
—
11,532
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Goodwill
27,760
—
27,760
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Tangible equity
1,345
—
1,345
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
CFO
-253
—
-253
—
- H1 2025
- —
- YTD 2026
- -253
- Δ YoY
- —
CapEx
439
—
439
—
- H1 2025
- —
- YTD 2026
- 439
- Δ YoY
- —
FCF
-692
—
-692
—
- H1 2025
- —
- YTD 2026
- -692
- Δ YoY
- —
CFO conversion
-6.48%
—
-6.48%
—
- H1 2025
- —
- YTD 2026
- -6.48%
- Δ YoY
- —
Net acquisitions
-1,234
—
-1,234
—
- H1 2025
- —
- YTD 2026
- -1,234
- Δ YoY
- —
Current ratio
1.14x
—
1.14x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Quick ratio
1.14x
—
1.14x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Cash ratio
0.11x
—
0.11x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Interest coverage
4.77x
—
4.77x
—
- H1 2025
- —
- YTD 2026
- 4.77x
- Δ YoY
- —
Debt / equity
0.36x
—
0.36x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Debt / assets
0.12x
—
0.12x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Net debt / equity
0.21x
—
0.21x
—
- H1 2025
- —
- YTD 2026
- —
- Δ YoY
- —
Revenue growth (YoY)
81.16%
—
81.16%
—
- H1 2025
- —
- YTD 2026
- 81.16%
- Δ YoY
- —
EBITDA growth (YoY)
62.65%
—
62.65%
—
- H1 2025
- —
- YTD 2026
- 62.65%
- Δ YoY
- —
EBIT growth (YoY)
58.55%
—
58.55%
—
- H1 2025
- —
- YTD 2026
- 58.55%
- Δ YoY
- —
Net income growth (YoY)
33.99%
—
33.99%
—
- H1 2025
- —
- YTD 2026
- 33.99%
- Δ YoY
- —
Gross margin Δ (YoY)
-3.63 pp
—
-3.63 pp
—
- H1 2025
- —
- YTD 2026
- -3.63 pp
- Δ YoY
- —
EBIT margin Δ (YoY)
-0.52 pp
—
-0.52 pp
—
- H1 2025
- —
- YTD 2026
- -0.52 pp
- Δ YoY
- —
Net margin Δ (YoY)
-0.6 pp
—
-0.6 pp
—
- H1 2025
- —
- YTD 2026
- -0.6 pp
- Δ YoY
- —