Brain+ A/S
BRAINP.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 8 | DKK 2 | DKK 3 | DKK 4 |
| % Growth | 234.1% | -11% | -33.8% | – |
| Cost of Goods Sold | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Gross Profit | DKK 8 | DKK 2 | DKK 3 | DKK 4 |
| % Margin | 100% | 100% | 122.3% | 100% |
| R&D Expenses | DKK 4 | DKK 4 | DKK 2 | DKK 2 |
| G&A Expenses | DKK 0 | DKK 0 | -DKK 13 | -DKK 10 |
| SG&A Expenses | DKK 16 | DKK 15 | -DKK 13 | -DKK 10 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | -DKK 0 | DKK 5 | -DKK 3 | -DKK 3 |
| Operating Expenses | DKK 20 | DKK 24 | -DKK 14 | -DKK 11 |
| Operating Income | -DKK 12 | -DKK 18 | -DKK 11 | -DKK 7 |
| % Margin | -148.4% | -744.2% | -419.4% | -182% |
| Other Income/Exp. Net | -DKK 1 | -DKK 2 | -DKK 0 | -DKK 2 |
| Pre-Tax Income | -DKK 13 | -DKK 20 | -DKK 11 | -DKK 9 |
| Tax Expense | DKK 0 | -DKK 1 | -DKK 1 | -DKK 2 |
| Net Income | -DKK 12 | -DKK 19 | -DKK 10 | -DKK 7 |
| % Margin | -153.3% | -813% | -366.2% | -177.3% |
| EPS | -0.088 | -0.49 | -0.52 | -0.89 |
| % Growth | 82% | 5.8% | 41.6% | – |
| EPS Diluted | -0.088 | -0.49 | -0.52 | -0.89 |
| Weighted Avg Shares Out | 136 | 39 | 19 | 8 |
| Weighted Avg Shares Out Dil | 136 | 39 | 19 | 8 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Interest Expense | DKK 1 | DKK 0 | DKK 0 | DKK 2 |
| Depreciation & Amortization | DKK 0 | DKK 5 | DKK 0 | DKK 0 |
| EBITDA | -DKK 12 | -DKK 15 | -DKK 11 | -DKK 7 |
| % Margin | -148.2% | -631.4% | -419.3% | -179.1% |