BrainCool AB (publ) (BRAIN.ST)
SEK 1.4
(-1.27%)
SEK 1.4
(-1.27%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 23.22 Million | 17.58 Million | 9.26 Million | 7.03 Million | 4.25 Million | 1.28 Million |
| Cost of Revenue | 76.65 Million | 63.74 Million | 58.18 Million | 43.77 Million | 54.89 Million | 40.42 Million |
| Gross Profit | -53.42 Million | -46.15 Million | -48.92 Million | -36.73 Million | -50.63 Million | -39.14 Million |
| Operating Expenses | -42.04 Million | 2.42 Million | 2.17 Million | 2.17 Million | 2.4 Million | 3.5 Million |
| Selling, General and Administrative Expenses | - | 167.65 Thousand | 27.57 Million | 17.65 Million | 205.75 Thousand | - |
| Research and Development Expenses | - | 2.26 Million | 2.17 Million | 2.17 Million | 2.19 Million | - |
| Other Expenses | -42.04 Million | - | - | - | - | -3.5 Million |
| Cost and Expenses | 78.64 Million | 66.17 Million | 60.36 Million | 45.94 Million | 57.29 Million | 43.92 Million |
| Operating Income | -55.41 Million | -48.58 Million | -51.1 Million | -38.91 Million | -53.04 Million | -42.64 Million |
| Interest Expense | 618.33 Thousand | 8.04 Million | 3.3 Million | 4.16 Million | 4.11 Million | 627.02 Thousand |
| Income Tax Expense | 104.95 Thousand | 28.94 Thousand | -2.00 | -5.00 | - | -3.00 |
| Earnings before Tax | -61.17 Million | -45.58 Million | -38.75 Million | -37.3 Million | -57.28 Million | -38.93 Million |
| Net Income | -61.27 Million | -45.61 Million | -38.75 Million | -37.3 Million | -57.28 Million | -38.93 Million |
| Earnings Per Share Basic | -0.29 | -0.51 | -0.41 | -0.45 | -0.95 | -0.71 |
| Earnings Per Share Diluted | -0.29 | -0.51 | -0.41 | -0.45 | -0.95 | -0.71 |
| Weighted Average Shares Outstanding | 209.9 Million | 89.94 Million | 94.9 Million | 82 Million | 60 Million | 54.47 Million |
| Weighted Average Shares Outstanding (Diluted) | 209.9 Million | 89.94 Million | 94.9 Million | 82 Million | 60 Million | 54.47 Million |
| Gross Margin | -2.30 | -2.62 | -5.28 | -5.22 | -11.90 | -30.41 |
| EBIT Margin | -2.53 | -2.62 | -5.16 | -5.14 | -11.88 | -24.81 |
| Profit Margin | -2.64 | -2.59 | -4.18 | -5.30 | -13.46 | -30.25 |
| EBITDA | -58.68 Million | -35.07 Million | -32.15 Million | -30.39 Million | -48.51 Million | -27.6 Million |
| Earnings Before Tax Margin | -2.39 | -2.76 | -5.52 | -5.53 | -12.46 | -33.13 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 8.88 Million | 10.45 Million | 8.58 Million | 23.22 Million | 9.55 Million | 3.63 Million |
| Cost of Revenue | 19.11 Million | 22.91 Million | 20.29 Million | 76.65 Million | 25.44 Million | 14.29 Million |
| Gross Profit | -10.23 Million | -12.46 Million | -11.7 Million | -53.42 Million | -15.89 Million | -10.65 Million |
| Operating Expenses | - | 14.65 Million | 16.85 Million | 1.99 Million | 18.76 Million | 14.09 Million |
| Selling, General and Administrative Expenses | - | - | - | - | - | - |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | 14.65 Million | - | - | - | - |
| Cost and Expenses | 19.11 Million | 22.91 Million | 20.29 Million | 78.64 Million | 25.44 Million | 14.29 Million |
| Operating Income | -10.23 Million | -12.46 Million | -11.7 Million | -55.41 Million | -15.89 Million | -10.65 Million |
| Interest Expense | - | 3.72 Million | 77 Thousand | 618.33 Thousand | -444.67 Thousand | 433 Thousand |
| Income Tax Expense | -1.05 Million | -5000.00 | - | 104.95 Thousand | 10 Thousand | - |
| Earnings before Tax | -11.29 Million | -12.83 Million | -11.41 Million | -61.17 Million | -16.06 Million | -10.88 Million |
| Net Income | -11.29 Million | -12.83 Million | -11.41 Million | -61.27 Million | -16.07 Million | -10.88 Million |
| Earnings Per Share Basic | -0.04 | -0.05 | -0.05 | - | -0.08 | -0.05 |
| Earnings Per Share Diluted | -0.04 | -0.05 | -0.05 | - | -0.08 | -0.05 |
| Weighted Average Shares Outstanding | 253.39 Million | 253.39 Million | 209.9 Million | 209.9 Million | 209.9 Million | 209.9 Million |
| Weighted Average Shares Outstanding (Diluted) | 253.39 Million | 253.39 Million | 209.9 Million | 209.9 Million | 209.9 Million | 209.9 Million |
| Gross Margin | -1.15 | -1.19 | -1.36 | -2.30 | -1.66 | -2.93 |
| EBIT Margin | -1.18 | -1.15 | -1.30 | - | -1.61 | -2.60 |
| Profit Margin | -1.27 | -1.23 | -1.33 | -2.64 | -1.68 | -2.99 |
| EBITDA | -10.48 Million | -11.98 Million | -11.18 Million | - | -15.34 Million | -9.46 Million |
| Earnings Before Tax Margin | -1.15 | -1.19 | -1.36 | -2.39 | -1.66 | -2.93 |
002731
5398
OMER
1183
1867
3024