cBrain A/S (CBRAIN.CO)
DKK 189.6
(0.53%)
DKK 189.6
(0.53%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 239.18 Million | 187.92 Million | 154.66 Million | 120.11 Million | 96.41 Million | 83.47 Million |
| Cost of Revenue | 117.74 Million | -19.86 Million | -18.76 Million | -16.76 Million | -13.62 Million | -11.82 Million |
| Gross Profit | 121.43 Million | 207.79 Million | 173.42 Million | 136.88 Million | 110.04 Million | 95.29 Million |
| Operating Expenses | 36.03 Million | 158.41 Million | 134.71 Million | 116.08 Million | 99.17 Million | 91.9 Million |
| Selling, General and Administrative Expenses | 36.03 Million | 29.48 Million | 19.75 Million | 19.96 Million | 20.1 Million | 16.43 Million |
| Research and Development Expenses | - | 15.02 Million | 14.07 Million | 12.31 Million | 10.97 Million | 11.13 Million |
| Other Expenses | - | 158.41 Million | 114.95 Million | 96.12 Million | 79.06 Million | 75.46 Million |
| Cost and Expenses | 153.77 Million | 138.54 Million | 115.94 Million | 99.32 Million | 85.54 Million | 80.07 Million |
| Operating Income | 85.4 Million | 49.37 Million | 38.71 Million | 20.79 Million | 10.87 Million | 3.39 Million |
| Interest Expense | 4.55 Million | 832 Thousand | 521 Thousand | 319.71 Thousand | 182.29 Thousand | 161.48 Thousand |
| Income Tax Expense | 18.17 Million | 10.54 Million | 7.98 Million | 4.56 Million | 2.68 Million | 713.48 Thousand |
| Earnings before Tax | 81.35 Million | 48.92 Million | 38.98 Million | 20.09 Million | 10.79 Million | 3.2 Million |
| Net Income | 63.17 Million | 38.38 Million | 31 Million | 15.53 Million | 8.11 Million | 2.49 Million |
| Earnings Per Share Basic | 3.23 | 1.96 | 1.57 | 0.79 | 0.42 | 0.13 |
| Earnings Per Share Diluted | 3.23 | 1.96 | 1.57 | 0.79 | 0.42 | 0.13 |
| Weighted Average Shares Outstanding | 19.56 Million | 19.56 Million | 19.73 Million | 19.54 Million | 19.52 Million | 19.52 Million |
| Weighted Average Shares Outstanding (Diluted) | 19.56 Million | 19.56 Million | 19.73 Million | 19.54 Million | 19.52 Million | 19.52 Million |
| Gross Margin | 0.51 | 1.11 | 1.12 | 1.14 | 1.14 | 1.14 |
| EBIT Margin | 0.45 | 0.37 | 0.38 | 0.31 | 0.27 | 0.18 |
| Profit Margin | 0.26 | 0.20 | 0.20 | 0.13 | 0.08 | 0.03 |
| EBITDA | 106.57 Million | 53.58 Million | 44.07 Million | 36.77 Million | 15.3 Million | 14.52 Million |
| Earnings Before Tax Margin | 0.36 | 0.26 | 0.25 | 0.17 | 0.11 | 0.04 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 69.58 Million | 69.58 Million | 107.4 Million | 239.18 Million | 53.7 Million | 131.78 Million |
| Cost of Revenue | 31.74 Million | 31.74 Million | 70.45 Million | 117.74 Million | 21.29 Million | 76.28 Million |
| Gross Profit | 37.84 Million | 37.84 Million | 36.94 Million | 121.43 Million | 32.41 Million | 55.49 Million |
| Operating Expenses | 15.86 Million | 15.86 Million | 14.07 Million | 36.03 Million | 14.07 Million | 7.03 Million |
| Selling, General and Administrative Expenses | 9.85 Million | 9.85 Million | 8.53 Million | - | 8.53 Million | 7.03 Million |
| Research and Development Expenses | - | - | 4.25 Million | - | 4.25 Million | 4.25 Million |
| Other Expenses | 6.01 Million | 6.01 Million | - | - | - | - |
| Cost and Expenses | 47.61 Million | 47.61 Million | 70.45 Million | 153.77 Million | 35.36 Million | 83.31 Million |
| Operating Income | 21.97 Million | 21.97 Million | 36.94 Million | 85.4 Million | 18.47 Million | 48.46 Million |
| Interest Expense | 1.59 Million | - | 3.32 Million | 4.55 Million | - | 2.04 Million |
| Income Tax Expense | 5.54 Million | 5.54 Million | 7.64 Million | 18.17 Million | 3.82 Million | 10.53 Million |
| Earnings before Tax | 21.44 Million | 21.44 Million | 34.62 Million | 81.35 Million | 17.31 Million | 46.72 Million |
| Net Income | 15.9 Million | 15.9 Million | 26.98 Million | 63.17 Million | 13.49 Million | 36.19 Million |
| Earnings Per Share Basic | 0.80 | 0.80 | 1.38 | - | 0.71 | 1.85 |
| Earnings Per Share Diluted | 0.80 | 0.80 | 1.38 | - | 0.71 | 1.85 |
| Weighted Average Shares Outstanding | 20 Million | 20 Million | 19.56 Million | 19.56 Million | 19.12 Million | 19.55 Million |
| Weighted Average Shares Outstanding (Diluted) | 20 Million | 20 Million | 19.56 Million | 19.56 Million | 19.12 Million | 19.55 Million |
| Gross Margin | 0.54 | 0.54 | 0.34 | 0.51 | 0.60 | 0.42 |
| EBIT Margin | 0.33 | 0.33 | 0.44 | - | 0.37 | 0.45 |
| Profit Margin | 0.23 | 0.23 | 0.25 | 0.26 | 0.25 | 0.27 |
| EBITDA | 23.14 Million | 23.14 Million | 47.75 Million | - | 19.65 Million | 58.81 Million |
| Earnings Before Tax Margin | 0.32 | 0.32 | 0.34 | 0.36 | 0.34 | 0.37 |
PEXIP
JAYAGROGN
600616
MURGF
0JZ1
PKN