BrainCool AB (publ) (STO:BRAIN)
Sweden · Delayed Price · Currency is SEK 0.7300
-0.0090 (-1.22%)
Jul 24, 2026, 5:10 PM CET
BrainCool AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 44.54 | 45.14 | 44.59 | 30.85 | 33.79 | 27.53 | |
Revenue Growth (YoY) | -2.54% | 1.24% | 44.52% | -8.69% | 22.71% | 51.91% |
Cost of Revenue | 29.22 | 58.8 | 29.55 | 15.29 | 8.11 | 7.32 |
Gross Profit | 15.32 | -13.66 | 15.03 | 15.56 | 25.68 | 20.22 |
Selling, General & Admin | 44.76 | 45.06 | 54.59 | 63.42 | 56.97 | 49.71 |
Depreciation & Amortization Expenses | 4.62 | 8.88 | 2.76 | 4.11 | 4.75 | 5.46 |
Other Operating Expenses | 0.12 | 1.33 | 0.08 | 2.19 | 0.64 | 0.49 |
Total Operating Expenses | 49.5 | 55.27 | 57.42 | 69.72 | 62.36 | 55.66 |
Operating Income | -35.35 | -34.45 | -42.39 | -54.16 | -36.68 | -35.44 |
Interest Income | 0.87 | 0.12 | 5.67 | 0.14 | 0 | 0 |
Interest Expense | -3.49 | -3.88 | -7.29 | -0.62 | -8.05 | -3.31 |
Other Non-Operating Income (Expense) | - | - | - | 6.53 | 0.86 | - |
Total Non-Operating Income (Expense) | -2.62 | -3.76 | -1.62 | 6.05 | -7.19 | -3.31 |
Pretax Income | -37.97 | -38.21 | -44.01 | -61.17 | -45.58 | -38.75 |
Provision for Income Taxes | - | - | -0.23 | -0.1 | -0.03 | - |
Net Income | -37.97 | -38.21 | -43.79 | -61.07 | -45.56 | -38.75 |
Net Income to Common | -36.81 | -37.05 | -44.24 | -61.28 | -45.61 | -38.75 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 288 | 253 | 222 | 166 | 75 | 64 |
Shares Outstanding (Diluted) | 288 | 253 | 222 | 166 | 75 | 64 |
Shares Change (YoY) | 21.03% | 14.26% | 33.91% | 121.48% | 17.71% | 15.80% |
EPS (Basic) | -0.13 | -0.15 | -0.20 | -0.37 | -0.61 | -0.61 |
EPS (Diluted) | -0.13 | -0.15 | -0.20 | -0.37 | -0.61 | -0.61 |
EPS Growth | - | - | - | - | - | - |
Free Cash Flow | -50.24 | -55.2 | -67.26 | -62.5 | -47.1 | -28.59 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Per Share | -0.17 | -0.22 | -0.30 | -0.38 | -0.63 | -0.45 |
Gross Margin | 34.39% | -30.26% | 33.72% | 50.44% | 76.00% | 73.43% |
Operating Margin | -79.38% | -76.32% | -95.07% | -175.55% | -108.55% | -128.72% |
Profit Margin | -85.26% | -84.66% | -98.20% | -197.94% | -134.82% | -140.73% |
FCF Margin | -112.80% | -122.30% | -150.85% | -202.59% | -139.40% | -103.82% |
EBITDA | -30.93 | -34.45 | -39.63 | -50.05 | -36.68 | -35.44 |
EBITDA Margin | -69.44% | -76.32% | -88.89% | -162.23% | -108.55% | -128.72% |
EBIT | -35.35 | -34.45 | -42.39 | -54.16 | -36.68 | -35.44 |
EBIT Margin | -79.38% | -76.32% | -95.07% | -175.55% | -108.55% | -128.72% |
Effective Tax Rate | - | 0.00% | 0.52% | 0.17% | 0.06% | 0.00% |