MRK
FY 2025 report
Revenue
0.87 m PLN
— YoY
Net income
-0.43 m PLN
— YoY
EBITDA
0.41 m PLN
— YoY
Net debt / EBITDA
39.25x
— YoY
Summary
Investment thesis
- Spółka działa od 2017 r. pod zatwierdzonym układem restrukturyzacyjnym z obligatariuszami, zmienionym w 2024 r. (redukcja kapitału obligacji o 75%, odsetek o 100%, spłata w ratach) — to definiuje jej sytuację finansową na najbliższe lata.
- Biegły rewident wydał opinię z zastrzeżeniem (drugi rok z rzędu) z powodu istotnej niepewności co do kontynuacji działalności; kapitał własny jest głęboko ujemny i pogłębia się (-31,8 mln zł na koniec 2025 r.).
- Przychody rosną (+23,4% r/r), ale podstawowa działalność sprzedażowa nadal generuje stratę (-836,8 tys. zł) — dodatni wynik operacyjny wynika głównie z rozwiązania odpisów aktualizujących należności, nie z poprawy rdzenia biznesu.
- Płynność jest krytycznie niska: środki pieniężne na koniec roku to 5,8 tys. zł, a koszty odsetkowe (922,2 tys. zł) przewyższają całość rocznych przychodów spółki.
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
MRK · FY 2025
| Metric | FY 2025 | FY 2024 | Δ YoY | Value type | Segment | Conf. |
|---|---|---|---|---|---|---|
| Revenue | 0.87 | — | — | reported | — | 1.00 |
| EBITDA | 0.41 | — | — | reported | — | 0.90 |
| EBIT | 0.41 | — | — | reported | — | 1.00 |
| EBT | -0.43 | — | — | reported | — | 1.00 |
| Net income | -0.43 | — | — | reported | — | 1.00 |
| EPS (basic) (PLN) | -0.11 | — | — | derived | — | 0.80 |
| D&A | 0 | — | — | reported | — | 0.90 |
| Interest expense | 0.92 | — | — | reported | — | 1.00 |
| Shares (basic) (m units) | 4.03 | — | — | reported | — | 0.90 |
| EBITDA margin | 47.67% | — | — | reported | — | 0.90 |
| EBIT margin | 47.67% | — | — | reported | — | 0.95 |
| EBT margin | -51.39% | — | — | reported | — | 0.90 |
| Net margin | -49.94% | — | — | reported | — | 0.85 |
| Cash | 0.01 | — | — | reported | — | 1.00 |
| Total debt | 16.22 | — | — | reported | — | 0.90 |
| Net debt | 16.22 | — | — | reported | — | 0.90 |
| Equity | -31.8 | — | — | reported | — | 1.00 |
| Total assets | 1.1 | — | — | reported | — | 1.00 |
| Working capital | -0.25 | — | — | reported | — | 0.90 |
| Current assets | 0.75 | — | — | reported | — | 1.00 |
| Current liabilities | 1 | — | — | reported | — | 1.00 |
| CFO | 0.58 | — | — | reported | — | 1.00 |
| CapEx | 0 | — | — | reported | — | 0.90 |
| FCF | 0.58 | — | — | reported | — | 0.90 |
| FCF conversion | 141.42% | — | — | reported | — | 0.80 |
| CFO conversion | 141.42% | — | — | reported | — | 0.80 |
| ROE | 1.37% | — | — | reported | — | 0.50 |
| ROA | -35.92% | — | — | reported | — | 0.90 |
| Current ratio | 0.75x | — | — | reported | — | 0.95 |
| Quick ratio | 0.75x | — | — | reported | — | 0.90 |
| Cash ratio | 0.01x | — | — | reported | — | 0.95 |
| Interest coverage | 0.45x | — | — | reported | — | 0.90 |
| Net debt / EBITDA | 39.25x | — | — | reported | — | 0.40 |
| Revenue growth (YoY) | 23.38% | — | — | reported | — | 0.95 |
| EBITDA growth (YoY) | 26.15% | — | — | reported | — | 0.90 |
| EBIT growth (YoY) | 25.3% | — | — | reported | — | 0.90 |
| Net income growth (YoY) | -126.22% | — | — | reported | — | 0.90 |
| EPS growth (YoY) | -126.22% | — | — | reported | — | 0.75 |
| FCF growth (YoY) | -15.68% | — | — | reported | — | 0.90 |
| EBITDA margin Δ (YoY) | 1.02 pp | — | — | reported | — | 0.85 |
| EBIT margin Δ (YoY) | 0.73 pp | — | — | reported | — | 0.85 |
| Net margin Δ (YoY) | -284.97 pp | — | — | reported | — | 0.40 |
FY 2025 · Δ YoY
Revenue
0.87
—
0.87
—
- FY 2024
- —
EBITDA
0.41
—
0.41
—
- FY 2024
- —
EBIT
0.41
—
0.41
—
- FY 2024
- —
EBT
-0.43
—
-0.43
—
- FY 2024
- —
Net income
-0.43
—
-0.43
—
- FY 2024
- —
EPS (basic)
(PLN)
-0.11
—
-0.11
—
- FY 2024
- —
D&A
0
—
0
—
- FY 2024
- —
Interest expense
0.92
—
0.92
—
- FY 2024
- —
Shares (basic)
(m units)
4.03
—
4.03
—
- FY 2024
- —
EBITDA margin
47.67%
—
47.67%
—
- FY 2024
- —
EBIT margin
47.67%
—
47.67%
—
- FY 2024
- —
EBT margin
-51.39%
—
-51.39%
—
- FY 2024
- —
Net margin
-49.94%
—
-49.94%
—
- FY 2024
- —
Cash
0.01
—
0.01
—
- FY 2024
- —
Total debt
16.22
—
16.22
—
- FY 2024
- —
Net debt
16.22
—
16.22
—
- FY 2024
- —
Equity
-31.8
—
-31.8
—
- FY 2024
- —
Total assets
1.1
—
1.1
—
- FY 2024
- —
Working capital
-0.25
—
-0.25
—
- FY 2024
- —
Current assets
0.75
—
0.75
—
- FY 2024
- —
Current liabilities
1
—
1
—
- FY 2024
- —
CFO
0.58
—
0.58
—
- FY 2024
- —
CapEx
0
—
0
—
- FY 2024
- —
FCF
0.58
—
0.58
—
- FY 2024
- —
FCF conversion
141.42%
—
141.42%
—
- FY 2024
- —
CFO conversion
141.42%
—
141.42%
—
- FY 2024
- —
ROE
1.37%
—
1.37%
—
- FY 2024
- —
ROA
-35.92%
—
-35.92%
—
- FY 2024
- —
Current ratio
0.75x
—
0.75x
—
- FY 2024
- —
Quick ratio
0.75x
—
0.75x
—
- FY 2024
- —
Cash ratio
0.01x
—
0.01x
—
- FY 2024
- —
Interest coverage
0.45x
—
0.45x
—
- FY 2024
- —
Net debt / EBITDA
39.25x
—
39.25x
—
- FY 2024
- —
Revenue growth (YoY)
23.38%
—
23.38%
—
- FY 2024
- —
EBITDA growth (YoY)
26.15%
—
26.15%
—
- FY 2024
- —
EBIT growth (YoY)
25.3%
—
25.3%
—
- FY 2024
- —
Net income growth (YoY)
-126.22%
—
-126.22%
—
- FY 2024
- —
EPS growth (YoY)
-126.22%
—
-126.22%
—
- FY 2024
- —
FCF growth (YoY)
-15.68%
—
-15.68%
—
- FY 2024
- —
EBITDA margin Δ (YoY)
1.02 pp
—
1.02 pp
—
- FY 2024
- —
EBIT margin Δ (YoY)
0.73 pp
—
0.73 pp
—
- FY 2024
- —
Net margin Δ (YoY)
-284.97 pp
—
-284.97 pp
—
- FY 2024
- —