cBrain A/S (CPH:CBRAIN)
Denmark · Delayed Price · Currency is DKK 62.00
+3.40 (5.80%)
Jun 2, 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 |
|---|---|---|---|---|---|
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 |
| 251.26 | 267.78 | 239.18 | 187.92 | 154.66 | |
Revenue Growth (YoY) | -6.17% | 11.96% | 27.28% | 21.51% | 28.76% |
Cost of Revenue | 40.47 | 41.61 | 37.84 | 30.22 | 20.57 |
Gross Profit | 210.79 | 226.17 | 201.35 | 157.71 | 134.09 |
Selling, General & Admin | 148.45 | 135.91 | 121.18 | 110.42 | 95.51 |
Depreciation & Amortization Expenses | 28.79 | 24.76 | 21.17 | 18.85 | 19.44 |
Research & Development | -25.18 | -22.84 | -26.4 | -20.95 | -19.58 |
Total Operating Expenses | 152.06 | 137.83 | 115.94 | 108.33 | 95.38 |
Operating Income | 58.73 | 88.34 | 85.41 | 49.38 | 38.71 |
Interest Income | 1.04 | 1.07 | 1.31 | 0.72 | 0.97 |
Interest Expense | -3.45 | -3.4 | -5.36 | -1.17 | -0.7 |
Total Non-Operating Income (Expense) | -2.41 | -2.34 | -4.05 | -0.45 | 0.28 |
Pretax Income | 56.32 | 86 | 81.35 | 48.93 | 38.99 |
Provision for Income Taxes | 13.19 | 21.19 | 18.18 | 10.55 | 7.98 |
Net Income | 43.12 | 64.82 | 63.18 | 38.38 | 31.01 |
Net Income to Common | 43.12 | 64.82 | 63.18 | 38.38 | 31.01 |
Net Income Growth | -33.47% | 2.59% | 64.60% | 23.79% | 99.56% |
Shares Outstanding (Basic) | 20 | 20 | 20 | 20 | 20 |
Shares Outstanding (Diluted) | 20 | 20 | 20 | 20 | 20 |
Shares Change (YoY) | -0.01% | 0.01% | 0.00% | -0.86% | 0.92% |
EPS (Basic) | 2.16 | 3.24 | 3.16 | 1.92 | 1.55 |
EPS (Diluted) | 2.16 | 3.24 | 3.16 | 1.92 | 1.59 |
EPS Growth | -33.33% | 2.53% | 64.58% | 20.76% | 103.85% |
Shares Outstanding | 19.56 | 19.56 | 19.56 | 19.56 | 19.56 |
Free Cash Flow | 81.73 | 43.33 | 85.59 | -143.18 | 49.27 |
Free Cash Flow Growth | 88.65% | -49.38% | - | - | 12.61% |
Free Cash Flow Per Share | 4.18 | 2.21 | 4.38 | -7.32 | 2.50 |
Dividends Per Share | 1.000 | 0.640 | 0.280 | 0.210 | 0.170 |
Dividend Growth | 56.25% | 128.57% | 33.33% | 23.53% | 21.43% |
Gross Margin | 83.89% | 84.46% | 84.18% | 83.92% | 86.70% |
Operating Margin | 23.37% | 32.99% | 35.71% | 26.28% | 25.03% |
Profit Margin | 17.16% | 24.20% | 26.41% | 20.42% | 20.05% |
FCF Margin | 32.53% | 16.18% | 35.79% | -76.19% | 31.86% |
EBITDA | 87.52 | 113.1 | 106.57 | 68.23 | 58.16 |
EBITDA Margin | 34.83% | 42.24% | 44.56% | 36.31% | 37.60% |
EBIT | 58.73 | 88.34 | 85.41 | 49.38 | 38.71 |
EBIT Margin | 23.37% | 32.99% | 35.71% | 26.28% | 25.03% |
Effective Tax Rate | 23.43% | 24.64% | 22.34% | 21.55% | 20.47% |