ECK
FY 2025 report
Revenue
168.98 m PLN
— YoY
Net income
11.37 m PLN
— YoY
EBITDA
21.44 m PLN
— YoY
FCF
8.03 m PLN
— YoY
Summary
Investment thesis
- 2025 to rok inwestycyjny: nowy zakład produkcyjny uruchomiony w maju 2025 r. zwiększa moce, ale chwilowo zjada gotówkę i marże
- Zysk netto spadł o 12,8% r/r, a jakość tego zysku osłabła — OCF spadł o 35%, silniej niż zysk
- Bilans pozostaje bezpieczny pod względem dźwigni (dług/kapitał 124,7%, w poprawie), ale płynność bieżąca i szybka są poniżej zalecanych norm
- Bardzo skoncentrowany akcjonariat (free float 9,74%) ogranicza płynność akcji i wpływ drobnych inwestorów
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
ECK · FY 2025
| Metric | FY 2025 | FY 2024 | Δ YoY | Value type | Segment | Conf. |
|---|---|---|---|---|---|---|
| Revenue | 168.98 | — | — | reported | — | 1.00 |
| EBITDA | 21.44 | — | — | derived | — | 0.90 |
| EBIT | 15.94 | — | — | reported | — | 1.00 |
| EBT | 13.88 | — | — | reported | — | 1.00 |
| Net income | 11.37 | — | — | reported | — | 1.00 |
| D&A | 5.51 | — | — | reported | — | 1.00 |
| Shares (basic) (m units) | 37.74 | — | — | reported | — | 1.00 |
| EBITDA margin | 12.69% | — | — | derived | — | 0.85 |
| EBIT margin | 9.43% | — | — | derived | — | 0.90 |
| Net margin | 6.73% | — | — | derived | — | 0.90 |
| D&A margin | 3.26% | — | — | derived | — | 0.85 |
| Cash | 1.11 | — | — | reported | — | 1.00 |
| Equity | 38.11 | — | — | reported | — | 1.00 |
| Total assets | 85.63 | — | — | reported | — | 1.00 |
| Working capital | -1.63 | — | — | derived | — | 0.90 |
| Current assets | 30.59 | — | — | reported | — | 1.00 |
| Current liabilities | 32.22 | — | — | reported | — | 1.00 |
| CFO | 14.58 | — | — | reported | — | 1.00 |
| CapEx | 6.55 | — | — | reported | — | 0.85 |
| FCF | 8.03 | — | — | derived | — | 0.85 |
| FCF conversion | 37.47% | — | — | derived | — | 0.75 |
| CFO conversion | 68.01% | — | — | derived | — | 0.80 |
| Current ratio | 0.92x | — | — | reported | — | 0.90 |
| Quick ratio | 0.45x | — | — | reported | — | 0.90 |
| Revenue growth (YoY) | 10.76% | — | — | derived | — | 1.00 |
| EBITDA growth (YoY) | -4.02% | — | — | derived | — | 0.85 |
| EBIT growth (YoY) | -11.55% | — | — | derived | — | 0.90 |
| Net income growth (YoY) | -12.8% | — | — | derived | — | 1.00 |
| FCF growth (YoY) | -63.13% | — | — | derived | — | 0.75 |
| Net margin Δ (YoY) | -1.82 pp | — | — | derived | — | 0.85 |
FY 2025 · Δ YoY
Revenue
168.98
—
168.98
—
- FY 2024
- —
EBITDA
21.44
—
21.44
—
- FY 2024
- —
EBIT
15.94
—
15.94
—
- FY 2024
- —
EBT
13.88
—
13.88
—
- FY 2024
- —
Net income
11.37
—
11.37
—
- FY 2024
- —
D&A
5.51
—
5.51
—
- FY 2024
- —
Shares (basic)
(m units)
37.74
—
37.74
—
- FY 2024
- —
EBITDA margin
12.69%
—
12.69%
—
- FY 2024
- —
EBIT margin
9.43%
—
9.43%
—
- FY 2024
- —
Net margin
6.73%
—
6.73%
—
- FY 2024
- —
D&A margin
3.26%
—
3.26%
—
- FY 2024
- —
Cash
1.11
—
1.11
—
- FY 2024
- —
Equity
38.11
—
38.11
—
- FY 2024
- —
Total assets
85.63
—
85.63
—
- FY 2024
- —
Working capital
-1.63
—
-1.63
—
- FY 2024
- —
Current assets
30.59
—
30.59
—
- FY 2024
- —
Current liabilities
32.22
—
32.22
—
- FY 2024
- —
CFO
14.58
—
14.58
—
- FY 2024
- —
CapEx
6.55
—
6.55
—
- FY 2024
- —
FCF
8.03
—
8.03
—
- FY 2024
- —
FCF conversion
37.47%
—
37.47%
—
- FY 2024
- —
CFO conversion
68.01%
—
68.01%
—
- FY 2024
- —
Current ratio
0.92x
—
0.92x
—
- FY 2024
- —
Quick ratio
0.45x
—
0.45x
—
- FY 2024
- —
Revenue growth (YoY)
10.76%
—
10.76%
—
- FY 2024
- —
EBITDA growth (YoY)
-4.02%
—
-4.02%
—
- FY 2024
- —
EBIT growth (YoY)
-11.55%
—
-11.55%
—
- FY 2024
- —
Net income growth (YoY)
-12.8%
—
-12.8%
—
- FY 2024
- —
FCF growth (YoY)
-63.13%
—
-63.13%
—
- FY 2024
- —
Net margin Δ (YoY)
-1.82 pp
—
-1.82 pp
—
- FY 2024
- —