cBrain A/S
CBRAIN.CO · CPH
6/30/2025 | 12/31/2024 | 6/30/2024 | 12/31/2023 | |
|---|---|---|---|---|
| Revenue | DKK 132 | DKK 129 | DKK 139 | DKK 107 |
| % Growth | 2.9% | -7.6% | 29.6% | – |
| Cost of Goods Sold | DKK 68 | DKK 84 | DKK 63 | DKK 41 |
| Gross Profit | DKK 65 | DKK 44 | DKK 76 | DKK 66 |
| % Margin | 48.9% | 34.5% | 54.4% | 61.4% |
| R&D Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 4 |
| G&A Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| SG&A Expenses | DKK 18 | DKK 0 | DKK 20 | DKK 9 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | DKK 14 | DKK 31 | DKK 12 | DKK 1 |
| Operating Expenses | DKK 32 | DKK 31 | DKK 32 | DKK 14 |
| Operating Income | DKK 33 | DKK 44 | DKK 44 | DKK 37 |
| % Margin | 24.8% | 34.5% | 31.6% | 34.4% |
| Other Income/Exp. Net | -DKK 1 | -DKK 1 | -DKK 1 | -DKK 2 |
| Pre-Tax Income | DKK 31 | DKK 43 | DKK 43 | DKK 35 |
| Tax Expense | DKK 7 | DKK 10 | DKK 11 | DKK 8 |
| Net Income | DKK 24 | DKK 33 | DKK 32 | DKK 27 |
| % Margin | 18.2% | 25.7% | 22.8% | 25.1% |
| EPS | 1.21 | 1.69 | 1.59 | 1.38 |
| % Growth | -28.4% | 6.3% | 15.2% | – |
| EPS Diluted | 1.21 | 1.69 | 1.59 | 1.38 |
| Weighted Avg Shares Out | 20 | 20 | 20 | 20 |
| Weighted Avg Shares Out Dil | 20 | 20 | 20 | 20 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 1 | DKK 1 | -DKK 0 | DKK 1 |
| Interest Expense | DKK 2 | DKK 2 | DKK 1 | DKK 3 |
| Depreciation & Amortization | DKK 4 | DKK 13 | DKK 2 | DKK 11 |
| EBITDA | DKK 36 | DKK 58 | DKK 46 | DKK 49 |
| % Margin | 27.5% | 44.8% | 33.3% | 45.4% |