Cbrain A/S
CSE:CBRAIN

Watchlist Manager
Cbrain A/S Logo
Cbrain A/S
CSE:CBRAIN
Watchlist
Price: 203.5 DKK 3.4%
Market Cap: 4B DKK
Have any thoughts about
Cbrain A/S?
Write Note

Income Statement

Earnings Waterfall
Cbrain A/S

Revenue
246.6m DKK
Cost of Revenue
-39.7m DKK
Gross Profit
206.9m DKK
Operating Expenses
-126m DKK
Operating Income
80.9m DKK
Other Expenses
-22.1m DKK
Net Income
58.8m DKK

Income Statement
Cbrain A/S

Rotate your device to view
Income Statement
Currency: DKK
Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
15
N/A
19
+30%
23
+18%
27
+16%
28
+5%
30
+8%
34
+12%
30
-10%
27
-9%
32
+18%
38
+17%
39
+2%
39
+1%
42
+8%
43
+3%
49
+12%
55
+13%
64
+17%
69
+7%
71
+3%
72
+2%
73
+2%
81
+11%
80
-1%
83
+5%
91
+9%
96
+6%
108
+12%
120
+12%
138
+15%
155
+12%
175
+13%
188
+8%
225
+20%
239
+6%
247
+3%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
0
0
0
0
(3)
(7)
(8)
(8)
(8)
(9)
(10)
(11)
(11)
(14)
(16)
(17)
(18)
(18)
(19)
(22)
(22)
(21)
(23)
(21)
(23)
(30)
(36)
(38)
(40)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
16
N/A
32
+104%
34
+8%
36
+3%
41
+15%
45
+11%
54
+18%
58
+8%
60
+3%
58
-2%
57
-2%
63
+11%
62
-2%
66
+6%
72
+10%
75
+4%
85
+15%
99
+16%
115
+16%
134
+17%
152
+13%
158
+4%
188
+19%
201
+7%
207
+3%
Operating Income
Operating Expenses
(12)
(15)
(19)
(21)
(23)
(24)
(25)
(23)
(24)
(26)
(29)
(28)
(26)
(27)
(28)
(30)
(34)
(39)
(41)
(45)
(47)
(50)
(54)
(60)
(62)
(62)
(64)
(68)
(78)
(89)
(95)
(106)
(108)
(115)
(116)
(126)
Selling, General & Administrative
0
0
0
(9)
(17)
(18)
(20)
(18)
(17)
(18)
(20)
(22)
(23)
(23)
(24)
(25)
(28)
(32)
(34)
(37)
(39)
(41)
(46)
(50)
(51)
(49)
(64)
(76)
(80)
(91)
(96)
(107)
(110)
(116)
(121)
(130)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26
0
Depreciation & Amortization
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(2)
(2)
(3)
(4)
(4)
(4)
(5)
(6)
(7)
(7)
(7)
(8)
(8)
(9)
(10)
(11)
(14)
(15)
(16)
(16)
(17)
(19)
(20)
(19)
(19)
(21)
(23)
Other Operating Expenses
(12)
(15)
(19)
(12)
(5)
(5)
(6)
(6)
(6)
(7)
(7)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15
24
18
20
20
21
21
21
0
26
Operating Income
3
N/A
4
+24%
4
+5%
5
+29%
5
-2%
6
+18%
9
+42%
7
-21%
3
-54%
6
+92%
9
+48%
7
-21%
6
-20%
7
+33%
8
+1%
11
+49%
11
+2%
15
+29%
17
+13%
15
-11%
11
-25%
7
-35%
9
+22%
2
-83%
3
+121%
10
+183%
11
+13%
18
+62%
21
+18%
26
+24%
39
+50%
46
+19%
49
+7%
74
+49%
85
+16%
81
-5%
Pre-Tax Income
Interest Income Expense
0
0
0
(0)
(0)
1
0
(0)
0
0
0
0
0
(0)
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(0)
1
0
0
(2)
(4)
(3)
Total Other Income
0
1
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
(0)
0
(1)
0
0
0
Pre-Tax Income
3
N/A
4
+29%
6
+27%
6
+15%
5
-22%
7
+30%
9
+35%
7
-25%
3
-52%
6
+89%
9
+48%
7
-21%
6
-21%
7
+33%
8
+2%
11
+49%
11
+2%
15
+29%
16
+12%
15
-11%
11
-25%
7
-35%
9
+22%
1
-85%
3
+145%
9
+196%
11
+14%
17
+61%
20
+15%
25
+26%
39
+53%
46
+19%
49
+6%
71
+46%
81
+14%
78
-5%
Net Income
Tax Provision
(1)
(1)
(1)
(2)
(1)
(2)
(2)
(2)
(1)
(2)
(2)
(2)
(1)
(2)
(2)
(3)
(2)
(3)
(4)
(3)
(2)
(1)
(2)
(1)
(1)
(2)
(3)
(4)
(5)
(6)
(8)
(9)
(11)
(16)
(18)
(19)
Income from Continuing Operations
2
3
4
5
4
5
7
5
2
5
7
5
4
6
6
8
9
12
13
12
8
6
7
1
2
7
8
13
16
20
31
37
38
56
63
59
Net Income (Common)
2
N/A
3
+42%
4
+21%
5
+12%
4
-20%
5
+22%
7
+46%
5
-25%
2
-52%
5
+90%
7
+49%
5
-21%
4
-21%
6
+33%
6
+1%
8
+50%
9
+7%
12
+29%
13
+10%
12
-10%
8
-27%
6
-32%
7
+17%
1
-89%
2
+239%
7
+196%
8
+10%
13
+64%
16
+17%
20
+27%
31
+57%
37
+19%
38
+4%
56
+45%
63
+14%
59
-7%
EPS (Diluted)
0.12
N/A
0.17
+42%
0.2
+18%
0.23
+15%
0.19
-17%
0.23
+21%
0.33
+43%
0.25
-24%
0.12
-52%
0.23
+92%
0.34
+48%
0.27
-21%
0.22
-19%
0.29
+32%
0.29
N/A
0.56
+93%
0.47
-16%
0.76
+62%
0.66
-13%
0.74
+12%
0.43
-42%
0.34
-21%
0.34
N/A
0.03
-91%
0.13
+333%
0.36
+177%
0.42
+17%
0.68
+62%
0.79
+16%
1
+27%
1.57
+57%
1.84
+17%
1.96
+7%
2.77
+41%
3.23
+17%
2.93
-9%

See Also

Discover More