DIV
Q1 2026 report
Revenue
7,326,329 PLN
— YoY
Net income
366,259 PLN
— YoY
EBITDA
511,293 PLN
— YoY
Gross margin
27.44%
— YoY
Summary
Investment thesis
- Marże spadają na każdym poziomie rachunku wyników (marża EBITDA z 11,62% do 6,98%) mimo dynamicznego wzrostu skali
- Płynność gotówkowa mocno osłabiona r/r — wskaźnik gotówkowy z 3,42x do 0,21x, gotówka spadła o 73,25%
- Struktura właścicielska silnie skoncentrowana wokół grupy Hegen, która finansuje spółkę i jest stroną kluczowych transakcji kwartału
- OCF pozostaje dodatni i pokrywa niemal cały zysk netto, ale konwersja gotówkowa (OCF/zysk netto) osłabła r/r z ok. 320% do ok. 89%
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
DIV · Q1 2026
| Metric | Q1 2026 | Q1 2025 | Δ YoY | Value type | Segment | Conf. |
|---|---|---|---|---|---|---|
| Revenue | 7,326,329 | — | — | reported | — | 1.00 |
| Gross profit | 2,010,162 | — | — | reported | — | 0.70 |
| EBITDA | 511,293 | — | — | reported | — | 1.00 |
| EBIT | 393,676 | — | — | reported | — | 1.00 |
| EBT | 397,764 | — | — | reported | — | 1.00 |
| Net income | 366,259 | — | — | reported | — | 1.00 |
| D&A | 117,618 | — | — | reported | — | 1.00 |
| Interest expense | 4.64 | — | — | reported | — | 1.00 |
| Gross margin | 27.44% | — | — | reported | — | 0.70 |
| EBITDA margin | 6.98% | — | — | reported | — | 1.00 |
| EBIT margin | 5.37% | — | — | reported | — | 1.00 |
| Net margin | 5% | — | — | reported | — | 1.00 |
| Cash | 569,714 | — | — | reported | — | 1.00 |
| Equity | 5,237,222 | — | — | reported | — | 1.00 |
| Total assets | 7,988,541 | — | — | reported | — | 1.00 |
| Working capital | 748,601 | — | — | reported | — | 0.80 |
| Current assets | 3,499,920 | — | — | reported | — | 1.00 |
| Current liabilities | 2,751,319 | — | — | reported | — | 1.00 |
| Goodwill | 3,823,600 | — | — | reported | — | 1.00 |
| CFO | 327,757 | — | — | reported | — | 1.00 |
| CapEx | 0 | — | — | reported | — | 1.00 |
| FCF | 327,757 | — | — | reported | — | 1.00 |
| FCF conversion | 64.1% | — | — | reported | — | 0.90 |
| CFO conversion | 64.1% | — | — | reported | — | 0.90 |
| Dividends paid | 0 | — | — | reported | — | 1.00 |
| Current ratio | 1.27x | — | — | reported | — | 1.00 |
| Cash ratio | 0.21x | — | — | reported | — | 1.00 |
| Revenue growth (YoY) | 422.61% | — | — | reported | — | 1.00 |
| EBITDA growth (YoY) | 213.89% | — | — | reported | — | 1.00 |
| EBIT growth (YoY) | 170.78% | — | — | reported | — | 1.00 |
| Net income growth (YoY) | 183.35% | — | — | reported | — | 1.00 |
| EBITDA margin Δ (YoY) | -4.64 pp | — | — | reported | — | 1.00 |
| Net margin Δ (YoY) | -4.22 pp | — | — | reported | — | 1.00 |
Q1 2026 · Δ YoY
Revenue
7,326,329
—
7,326,329
—
- Q1 2025
- —
Gross profit
2,010,162
—
2,010,162
—
- Q1 2025
- —
EBITDA
511,293
—
511,293
—
- Q1 2025
- —
EBIT
393,676
—
393,676
—
- Q1 2025
- —
EBT
397,764
—
397,764
—
- Q1 2025
- —
Net income
366,259
—
366,259
—
- Q1 2025
- —
D&A
117,618
—
117,618
—
- Q1 2025
- —
Interest expense
4.64
—
4.64
—
- Q1 2025
- —
Gross margin
27.44%
—
27.44%
—
- Q1 2025
- —
EBITDA margin
6.98%
—
6.98%
—
- Q1 2025
- —
EBIT margin
5.37%
—
5.37%
—
- Q1 2025
- —
Net margin
5%
—
5%
—
- Q1 2025
- —
Cash
569,714
—
569,714
—
- Q1 2025
- —
Equity
5,237,222
—
5,237,222
—
- Q1 2025
- —
Total assets
7,988,541
—
7,988,541
—
- Q1 2025
- —
Working capital
748,601
—
748,601
—
- Q1 2025
- —
Current assets
3,499,920
—
3,499,920
—
- Q1 2025
- —
Current liabilities
2,751,319
—
2,751,319
—
- Q1 2025
- —
Goodwill
3,823,600
—
3,823,600
—
- Q1 2025
- —
CFO
327,757
—
327,757
—
- Q1 2025
- —
CapEx
0
—
0
—
- Q1 2025
- —
FCF
327,757
—
327,757
—
- Q1 2025
- —
FCF conversion
64.1%
—
64.1%
—
- Q1 2025
- —
CFO conversion
64.1%
—
64.1%
—
- Q1 2025
- —
Dividends paid
0
—
0
—
- Q1 2025
- —
Current ratio
1.27x
—
1.27x
—
- Q1 2025
- —
Cash ratio
0.21x
—
0.21x
—
- Q1 2025
- —
Revenue growth (YoY)
422.61%
—
422.61%
—
- Q1 2025
- —
EBITDA growth (YoY)
213.89%
—
213.89%
—
- Q1 2025
- —
EBIT growth (YoY)
170.78%
—
170.78%
—
- Q1 2025
- —
Net income growth (YoY)
183.35%
—
183.35%
—
- Q1 2025
- —
EBITDA margin Δ (YoY)
-4.64 pp
—
-4.64 pp
—
- Q1 2025
- —
Net margin Δ (YoY)
-4.22 pp
—
-4.22 pp
—
- Q1 2025
- —