Q1 2026 report
Zerowe przychody z podstawowej działalności badawczo-rozwojowej w I kw. 2026 — jedyny przychód (36 tys. zł) to jednorazowy najem nieruchomości.
Sentiment
Neutral
No guidance change
MDB
Q1 2026 report
Revenue
36,000 PLN
— YoY
Net income
-573,796 PLN
— YoY
EBITDA
-186,212 PLN
— YoY
FCF
-202,812 PLN
— YoY
Summary
Investment thesis
- Strata netto zawęziła się o 20,9% r/r wyłącznie dzięki redukcji kosztów wynagrodzeń, a nie dzięki wzrostowi sprzedaży.
- Płynność jest krytycznie niska (1.929,98 zł gotówki) i całkowicie zależna od ciągłości pożyczek głównego akcjonariusza.
- Kapitalizowane nakłady na prace B+R (3,61 mln zł, 26% aktywów) rosną, a ich jakość zależy w całości od sukcesu komercyjnego prowadzonych projektów.
- Nowa strategia holdingowa na lata 2026-2028 z planem wydzielenia spółek celowych w II poł. 2026 r. to potencjalny katalizator, ale na razie jest to deklaracja bez wykonania.
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
MDB · Q1 2026
| Metric | Q1 2026 | Q1 2025 | Δ YoY | Value type | Segment | Conf. |
|---|---|---|---|---|---|---|
| Revenue | 36,000 | — | — | reported | — | 1.00 |
| EBITDA | -186,212 | — | — | derived | — | 0.90 |
| EBIT | -573,290 | — | — | reported | — | 1.00 |
| EBT | -573,796 | — | — | reported | — | 1.00 |
| Net income | -573,796 | — | — | reported | — | 1.00 |
| EPS (basic) | -0.01 | — | — | derived | — | 0.60 |
| D&A | 387,078 | — | — | reported | — | 1.00 |
| Interest expense | 506 | — | — | reported | — | 1.00 |
| Shares (basic) (units) | 67,978,300 | — | — | reported | — | 0.90 |
| EBITDA margin | -517.26% | — | — | derived | — | 0.30 |
| EBIT margin | -1592.47% | — | — | derived | — | 0.30 |
| EBT margin | -1593.88% | — | — | derived | — | 0.30 |
| Net margin | -1593.88% | — | — | derived | — | 0.30 |
| D&A margin | 1075.22% | — | — | derived | — | 0.30 |
| Cash | 1,930 | — | — | reported | — | 1.00 |
| Total debt | 3,908,810 | — | — | reported | — | 0.90 |
| Net debt | 3,906,880 | — | — | derived | — | 0.90 |
| Equity | 5,109,422 | — | — | reported | — | 1.00 |
| Total assets | 13,835,345 | — | — | reported | — | 1.00 |
| Current assets | 4,101,613 | — | — | reported | — | 1.00 |
| CFO | -202,812 | — | — | reported | — | 1.00 |
| CapEx | 0 | — | — | reported | — | 1.00 |
| FCF | -202,812 | — | — | derived | — | 0.95 |
| Current ratio | 1x | — | — | derived | — | 0.55 |
| Cash ratio | 0x | — | — | derived | — | 0.55 |
| Debt / equity | 0.77x | — | — | derived | — | 0.85 |
| Debt / assets | 0.28x | — | — | derived | — | 0.85 |
| Net debt / equity | 0.76x | — | — | derived | — | 0.85 |
| Revenue growth (YoY) | -67.86% | — | — | derived | — | 0.95 |
| EBITDA growth (YoY) | 44.88% | — | — | derived | — | 0.85 |
| EBIT growth (YoY) | 20.91% | — | — | derived | — | 0.90 |
| Net income growth (YoY) | 20.88% | — | — | derived | — | 0.90 |
| FCF growth (YoY) | 17.61% | — | — | derived | — | 0.85 |
| EBITDA margin Δ (YoY) | -215.66 pp | — | — | derived | — | 0.30 |
| Net margin Δ (YoY) | -946.38 pp | — | — | derived | — | 0.30 |
Q1 2026 · Δ YoY
Revenue
36,000
—
36,000
—
- Q1 2025
- —
EBITDA
-186,212
—
-186,212
—
- Q1 2025
- —
EBIT
-573,290
—
-573,290
—
- Q1 2025
- —
EBT
-573,796
—
-573,796
—
- Q1 2025
- —
Net income
-573,796
—
-573,796
—
- Q1 2025
- —
EPS (basic)
-0.01
—
-0.01
—
- Q1 2025
- —
D&A
387,078
—
387,078
—
- Q1 2025
- —
Interest expense
506
—
506
—
- Q1 2025
- —
Shares (basic)
(units)
67,978,300
—
67,978,300
—
- Q1 2025
- —
EBITDA margin
-517.26%
—
-517.26%
—
- Q1 2025
- —
EBIT margin
-1592.47%
—
-1592.47%
—
- Q1 2025
- —
EBT margin
-1593.88%
—
-1593.88%
—
- Q1 2025
- —
Net margin
-1593.88%
—
-1593.88%
—
- Q1 2025
- —
D&A margin
1075.22%
—
1075.22%
—
- Q1 2025
- —
Cash
1,930
—
1,930
—
- Q1 2025
- —
Total debt
3,908,810
—
3,908,810
—
- Q1 2025
- —
Net debt
3,906,880
—
3,906,880
—
- Q1 2025
- —
Equity
5,109,422
—
5,109,422
—
- Q1 2025
- —
Total assets
13,835,345
—
13,835,345
—
- Q1 2025
- —
Current assets
4,101,613
—
4,101,613
—
- Q1 2025
- —
CFO
-202,812
—
-202,812
—
- Q1 2025
- —
CapEx
0
—
0
—
- Q1 2025
- —
FCF
-202,812
—
-202,812
—
- Q1 2025
- —
Current ratio
1x
—
1x
—
- Q1 2025
- —
Cash ratio
0x
—
0x
—
- Q1 2025
- —
Debt / equity
0.77x
—
0.77x
—
- Q1 2025
- —
Debt / assets
0.28x
—
0.28x
—
- Q1 2025
- —
Net debt / equity
0.76x
—
0.76x
—
- Q1 2025
- —
Revenue growth (YoY)
-67.86%
—
-67.86%
—
- Q1 2025
- —
EBITDA growth (YoY)
44.88%
—
44.88%
—
- Q1 2025
- —
EBIT growth (YoY)
20.91%
—
20.91%
—
- Q1 2025
- —
Net income growth (YoY)
20.88%
—
20.88%
—
- Q1 2025
- —
FCF growth (YoY)
17.61%
—
17.61%
—
- Q1 2025
- —
EBITDA margin Δ (YoY)
-215.66 pp
—
-215.66 pp
—
- Q1 2025
- —
Net margin Δ (YoY)
-946.38 pp
—
-946.38 pp
—
- Q1 2025
- —