cBrain A/S (CPH:CBRAIN)
Denmark
· Delayed Price · Currency is DKK 67.60
-0.90 (-1.31%)
Apr 28, 2026, 4:59 PM CET
cBrain Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 251.26 | 267.78 | 239.18 | 187.92 | 154.66 | Upgrade
|
| Revenue Growth (YoY) | -6.17% | 11.96% | 27.28% | 21.51% | 28.76% | Upgrade
|
| Cost of Revenue | 126.72 | 116.55 | 96.93 | 90.56 | 76.75 | Upgrade
|
| Gross Profit | 124.54 | 151.23 | 142.25 | 97.37 | 77.92 | Upgrade
|
| Selling, General & Admin | 37.02 | 38.13 | 35.68 | 29.14 | 19.76 | Upgrade
|
| Operating Expenses | 65.81 | 62.89 | 56.85 | 47.99 | 39.2 | Upgrade
|
| Operating Income | 58.73 | 88.34 | 85.41 | 49.38 | 38.71 | Upgrade
|
| Interest Expense | -2.15 | -2.82 | -4.55 | -0.83 | -0.52 | Upgrade
|
| Interest & Investment Income | 0.41 | 0.47 | 0.77 | 0.05 | 0.01 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.67 | 0.02 | -0.27 | 0.33 | 0.75 | Upgrade
|
| EBT Excluding Unusual Items | 56.32 | 86 | 81.35 | 48.93 | 38.95 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | 0.04 | Upgrade
|
| Pretax Income | 56.32 | 86 | 81.35 | 48.93 | 38.99 | Upgrade
|
| Income Tax Expense | 13.19 | 21.19 | 18.18 | 10.55 | 7.98 | Upgrade
|
| Net Income | 43.12 | 64.82 | 63.18 | 38.38 | 31.01 | Upgrade
|
| Net Income to Common | 43.12 | 64.82 | 63.18 | 38.38 | 31.01 | Upgrade
|
| Net Income Growth | -33.47% | 2.59% | 64.60% | 23.79% | 99.56% | Upgrade
|
| Shares Outstanding (Basic) | 20 | 20 | 20 | 20 | 20 | Upgrade
|
| Shares Outstanding (Diluted) | 20 | 20 | 20 | 20 | 20 | Upgrade
|
| Shares Change (YoY) | -0.01% | 0.01% | 0.00% | -0.86% | 0.92% | Upgrade
|
| EPS (Basic) | 2.20 | 3.31 | 3.23 | 1.96 | 1.57 | Upgrade
|
| EPS (Diluted) | 2.20 | 3.31 | 3.23 | 1.96 | 1.57 | Upgrade
|
| EPS Growth | -33.46% | 2.58% | 64.59% | 24.87% | 97.73% | Upgrade
|
| Free Cash Flow | 81.73 | 43.33 | 85.59 | -143.18 | 49.27 | Upgrade
|
| Free Cash Flow Per Share | 4.18 | 2.21 | 4.38 | -7.32 | 2.50 | Upgrade
|
| Dividend Per Share | 1.000 | 0.640 | 0.280 | 0.210 | 0.170 | Upgrade
|
| Dividend Growth | 56.25% | 128.57% | 33.33% | 23.53% | 21.43% | Upgrade
|
| Gross Margin | 49.57% | 56.47% | 59.48% | 51.81% | 50.38% | Upgrade
|
| Operating Margin | 23.37% | 32.99% | 35.71% | 26.28% | 25.03% | Upgrade
|
| Profit Margin | 17.16% | 24.20% | 26.41% | 20.42% | 20.05% | Upgrade
|
| Free Cash Flow Margin | 32.53% | 16.18% | 35.79% | -76.19% | 31.86% | Upgrade
|
| EBITDA | 64.56 | 93.25 | 89.62 | 51.47 | 44.08 | Upgrade
|
| EBITDA Margin | 25.70% | 34.82% | 37.47% | 27.39% | 28.50% | Upgrade
|
| D&A For EBITDA | 5.83 | 4.91 | 4.21 | 2.09 | 5.37 | Upgrade
|
| EBIT | 58.73 | 88.34 | 85.41 | 49.38 | 38.71 | Upgrade
|
| EBIT Margin | 23.37% | 32.99% | 35.71% | 26.28% | 25.03% | Upgrade
|
| Effective Tax Rate | 23.43% | 24.64% | 22.34% | 21.55% | 20.47% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.