VRB VERBICOM NewConnect · annual · publ. May 27, 2026

FY 2025 report

Verbicom przekształca się z dystrybutora IT/telekomunikacji (Extreme Networks, Unify/Mitel) w holding inwestujący kapitałowo w deweloperkę mieszkaniową przez spółki zależne i stowarzyszone.

Sentiment

Cautious No guidance change

Website

VRB FY 2025 report

Revenue

45.57 m PLN

— YoY

Net income

-0.33 m PLN

— YoY

EBITDA

-0.04 m PLN

— YoY

Gross margin

27.68%

— YoY

Summary

Investment thesis

Przychody rosną (+5,0% r/r), ale core biznes wpadł w stratę operacyjną (EBIT −582,6 tys. zł wobec +1,66 mln zł rok wcześniej) i Grupa zakończyła rok stratą netto (−329,7 tys. zł).
40% sumy bilansowej to inwestycje (głównie pożyczki i udziały w spółkach deweloperskich) — biegły rewident uczynił z tego kluczową sprawę badania; ich rentowność nie jest ujawniona osobno.
OCF przeszedł na minus (−366,9 tys. zł wobec +3,76 mln zł w 2024), a dług netto wzrósł o 17% r/r mimo spadku sumy bilansowej — pogorszenie jakości finansowania.
Zarząd komunikuje ryzyka i ocenę wyników rzeczowo i bez nadmiernego optymizmu, otwarcie nazywając wyniki 2025 r. 'średnio zadowalającymi' i zapowiadając ostrożne podejście do 2026 r.

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

FY 2025

VRB · FY 2025

Metric	FY 2025	FY 2024	Δ YoY	Value type	Segment	Conf.

Revenue	45.57	—	—	reported	—	1.00
Gross profit	12.61	—	—	reported	—	0.70
EBITDA	-0.04	—	—	derived	—	0.90
EBIT	-0.58	—	—	reported	—	1.00
EBT	-0.19	—	—	reported	—	1.00
Net income	-0.33	—	—	reported	—	1.00
EPS (basic) (PLN)	-0.04	—	—	reported	—	1.00
D&A	0.54	—	—	reported	—	1.00
Interest expense	0.49	—	—	reported	—	1.00
Income tax	0.14	—	—	reported	—	1.00
Shares (basic) (m units)	8.02	—	—	reported	—	0.90

Gross margin	27.68%	—	—	derived	—	0.70
EBITDA margin	-0.08%	—	—	derived	—	0.85
EBIT margin	-1.28%	—	—	derived	—	0.95
EBT margin	-0.42%	—	—	derived	—	0.90
Net margin	-0.72%	—	—	derived	—	0.95
D&A margin	1.2%	—	—	derived	—	0.90

Cash	1.6	—	—	reported	—	1.00
Total debt	7.67	—	—	derived	—	0.85
Net debt	6.08	—	—	derived	—	0.85
Equity	16.88	—	—	reported	—	1.00
Total assets	36.05	—	—	reported	—	1.00
Working capital	14.47	—	—	derived	—	0.90
Current assets	31.61	—	—	reported	—	1.00
Current liabilities	17.14	—	—	reported	—	1.00
Non-current liabilities	1.19	—	—	reported	—	1.00
Inventory	8.63	—	—	reported	—	1.00
Trade receivables	9.81	—	—	reported	—	0.95
Trade payables	8.74	—	—	reported	—	1.00
Goodwill	0.37	—	—	reported	—	0.90
Tangible equity	16.51	—	—	derived	—	0.90

CFO	-0.37	—	—	reported	—	1.00
CapEx	0.05	—	—	reported	—	1.00
FCF	-0.41	—	—	derived	—	0.90
Dividends paid	0.08	—	—	reported	—	1.00

ROE	-1.94%	—	—	derived	—	0.80
ROA	-0.87%	—	—	derived	—	0.85
ROIC	-2.06%	—	—	derived	—	0.50
ROCE	-3.08%	—	—	derived	—	0.80

Current ratio	1.84x	—	—	derived	—	0.95
Quick ratio	1.34x	—	—	derived	—	0.90
Cash ratio	0.09x	—	—	derived	—	0.90
Interest coverage	-1.19x	—	—	derived	—	0.90

Net debt / EBITDA	-159.7x	—	—	derived	—	0.30
Debt / equity	0.45x	—	—	derived	—	0.80
Debt / assets	0.21x	—	—	derived	—	0.80
Net debt / equity	0.36x	—	—	derived	—	0.80

Revenue growth (YoY)	4.97%	—	—	derived	—	0.95
EBITDA growth (YoY)	-101.71%	—	—	derived	—	0.85
EBIT growth (YoY)	-135.06%	—	—	derived	—	0.95
Net income growth (YoY)	-157.26%	—	—	derived	—	0.95
EPS growth (YoY)	-157.14%	—	—	derived	—	0.85
FCF growth (YoY)	-111.07%	—	—	derived	—	0.85
Gross margin Δ (YoY)	-1.48 pp	—	—	derived	—	0.70
EBITDA margin Δ (YoY)	-5.2 pp	—	—	derived	—	0.80
EBIT margin Δ (YoY)	-5.11 pp	—	—	derived	—	0.90
Net margin Δ (YoY)	-2.05 pp	—	—	derived	—	0.90

FY 2025 · Δ YoY

Revenue

45.57 —

FY 2024: —

Gross profit

12.61 —

FY 2024: —

EBITDA

-0.04 —

FY 2024: —

EBIT

-0.58 —

FY 2024: —

EBT

-0.19 —

FY 2024: —

Net income

-0.33 —

FY 2024: —

EPS (basic) (PLN)

-0.04 —

FY 2024: —

D&A

0.54 —

FY 2024: —

Interest expense

0.49 —

FY 2024: —

Income tax

0.14 —

FY 2024: —

Shares (basic) (m units)

8.02 —

FY 2024: —

Gross margin

27.68% —

FY 2024: —

EBITDA margin

-0.08% —

FY 2024: —

EBIT margin

-1.28% —

FY 2024: —

EBT margin

-0.42% —

FY 2024: —

Net margin

-0.72% —

FY 2024: —

D&A margin

1.2% —

FY 2024: —

Cash

1.6 —

FY 2024: —

Total debt

7.67 —

FY 2024: —

Net debt

6.08 —

FY 2024: —

Equity

16.88 —

FY 2024: —

Total assets

36.05 —

FY 2024: —

Working capital

14.47 —

FY 2024: —

Current assets

31.61 —

FY 2024: —

Current liabilities

17.14 —

FY 2024: —

Non-current liabilities

1.19 —

FY 2024: —

Inventory

8.63 —

FY 2024: —

Trade receivables

9.81 —

FY 2024: —

Trade payables

8.74 —

FY 2024: —

Goodwill

0.37 —

FY 2024: —

Tangible equity

16.51 —

FY 2024: —

CFO

-0.37 —

FY 2024: —

CapEx

0.05 —

FY 2024: —

FCF

-0.41 —

FY 2024: —

Dividends paid

0.08 —

FY 2024: —

ROE

-1.94% —

FY 2024: —

ROA

-0.87% —

FY 2024: —

ROIC

-2.06% —

FY 2024: —

ROCE

-3.08% —

FY 2024: —

Current ratio

1.84x —

FY 2024: —

Quick ratio

1.34x —

FY 2024: —

Cash ratio

0.09x —

FY 2024: —

Interest coverage

-1.19x —

FY 2024: —

Net debt / EBITDA

-159.7x —

FY 2024: —

Debt / equity

0.45x —

FY 2024: —

Debt / assets

0.21x —

FY 2024: —

Net debt / equity

0.36x —

FY 2024: —

Revenue growth (YoY)

4.97% —

FY 2024: —

EBITDA growth (YoY)

-101.71% —

FY 2024: —

EBIT growth (YoY)

-135.06% —

FY 2024: —

Net income growth (YoY)

-157.26% —

FY 2024: —

EPS growth (YoY)

-157.14% —

FY 2024: —

FCF growth (YoY)

-111.07% —

FY 2024: —

Gross margin Δ (YoY)

-1.48 pp —

FY 2024: —

EBITDA margin Δ (YoY)

-5.2 pp —

FY 2024: —

EBIT margin Δ (YoY)

-5.11 pp —

FY 2024: —

Net margin Δ (YoY)

-2.05 pp —

FY 2024: —