Cbrain Statements
C6
Data from Cbrain`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
DKK - Danish krone
Last reporting period:
30 Jun, 2024
Next reporting period:
27 Dec, 2024
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
07 Nov, 2024
Cbrain Income Statement
B
M
DKK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
139.18
29.6 %
100
21.303
15.3
117.88
32.4 %
84.7
—
0
73.432
52.8
73.917
42 %
53.1
43.958
19 %
31.6
-1.072
-0.8
—
0
42.886
23.9 %
30.8
11.084
8
31.802
17.9 %
22.8
1.59
20.001
107.4
-18.5 %
100
18.393
17.1
89.009
-20.8 %
82.9
—
0
56.075
52.2
52.065
-18.5 %
48.5
36.944
-23.8 %
34.4
-2.318
-2.2
—
0
34.626
-25.9 %
32.2
7.644
7.1
26.982
-25.5 %
25.1
1.411
19.124
131.78
41.8 %
100
19.442
14.8
112.34
47.7 %
85.2
—
0
65.106
49.4
63.877
25.8 %
48.5
48.461
91.5 %
36.8
-1.733
-1.3
—
0
46.728
88.8 %
35.5
10.532
8
36.196
87.2 %
27.5
1.81
19.998
92.911
-2.2 %
100
16.836
18.1
76.075
-6.8 %
81.9
—
0
51.138
55
50.767
-11.8 %
54.6
25.308
5.1 %
27.2
-0.552
-0.6
—
0
24.756
2.4 %
26.6
5.425
5.8
19.331
1.5 %
20.8
1.014
19.066
95.013
19.4 %
100
13.382
14.1
81.631
16.1 %
85.9
—
0
59.285
62.4
57.56
19.4 %
60.6
24.071
8.9 %
25.3
0.101
0.1
—
0
24.172
9 %
25.4
5.12
5.4
19.052
6.6 %
20.1
0.95
20.055
79.564
5.9 %
100
9.274
11.7
70.29
10.2 %
88.3
—
0
47.32
59.5
48.189
2.1 %
60.6
22.101
33 %
27.8
0.065
0.08
—
0
22.166
31.8 %
27.9
4.291
5.4
17.875
36.1 %
22.5
0.914
19.565
75.098
19.6 %
100
11.294
15
63.804
24.5 %
85
—
0
48.193
64.2
47.191
12 %
62.8
16.613
81.8 %
22.1
0.21
0.3
—
0
16.823
95.8 %
22.4
3.692
4.9
13.131
99.8 %
17.5
0.66
19.895
62.798
9.6 %
100
11.539
18.4
51.259
7.8 %
81.6
—
0
43.219
68.8
42.119
17.4 %
67.1
9.14
-21.6 %
14.6
-0.547
-0.9
—
0
8.593
-25.3 %
13.7
2.023
3.2
6.571
-26.7 %
10.5
0.343
19.175
57.322
13.7 %
100
9.789
17.1
47.533
25.2 %
82.9
—
0
36.543
63.8
35.88
12.2 %
62.6
11.653
94.9 %
20.3
-0.149
-0.3
—
0
11.504
93.8 %
20.1
2.538
4.4
8.966
107.3 %
15.6
0.45
19.924
50.396
9.5 %
100
12.439
24.7
37.957
3.4 %
75.3
—
0
39.586
78.5
31.978
0.5 %
63.5
5.979
22.2 %
11.9
-0.067
-0.1
0.025
0.05
5.937
22.1 %
11.8
1.611
3.2
4.326
14.3 %
8.6
0.226
19.141
46.016
3 %
100
9.314
20.2
36.702
3.9 %
79.8
—
0
24.182
52.6
31.81
3.9 %
69.1
4.892
3.8 %
10.6
-0.004
-0.009
-0.025
-0.05
4.863
5.4 %
10.6
1.079
2.3
3.784
5.3 %
8.2
0.19
19.916
44.685
15.2 %
100
9.369
21
35.317
16.9 %
79
—
0
24.516
54.9
30.605
-3 %
68.5
4.712
457.5 %
10.5
-0.095
-0.2
-0.001
-0.002
4.616
427.6 %
10.3
1.022
2.3
3.593
426.7 %
8
0.174
20.71
38.788
-5.1 %
100
8.57
22.1
30.218
-4.2 %
77.9
—
0
26.308
67.8
31.536
9.9 %
81.3
-1.318
-146.1 %
-3.4
-0.092
-0.2
0.001
0.003
-1.409
-151.8 %
-3.6
-0.309
-0.8
-1.1
-159.9 %
-2.8
-0.06
18.333
40.884
3 %
9.33
31.554
-0.6 %
—
24.09
28.698
11.3 %
2.857
-52.1 %
-0.136
—
2.72
-53.5 %
0.885
1.836
-62.1 %
0.092
20
39.686
19.5 %
7.937
31.749
26.4 %
—
21.497
25.783
8.1 %
5.966
377.3 %
-0.11
—
5.856
396.3 %
1.014
4.841
462.9 %
0.3
16.137
33.21
-13.9 %
8.1
25.11
-24.3 %
—
19.88
23.86
2.4 %
1.25
-87.3 %
-0.07
—
1.18
-87.9 %
0.32
0.86
-88.7 %
0.04
23.77
38.59
20.4 %
5.44
33.15
25.2 %
—
19.21
23.31
8.7 %
9.84
95.6 %
-0.12
—
9.72
98.8 %
2.14
7.58
91.9 %
0.49
15.47
32.06
-12.5 %
5.59
26.47
-16.4 %
—
18.23
21.44
7 %
5.03
-56.7 %
-0.14
—
4.89
-57.8 %
0.94
3.95
-55.4 %
0.17
23.55
36.62
33.4 %
4.97
31.65
44.3 %
—
16.18
20.04
6.6 %
11.61
269.7 %
-0.03
—
11.58
264.2 %
2.72
8.86
216.4 %
0.58
15.27
27.45
0.4 %
5.51
21.94
-6.7 %
—
15.74
18.8
23.8 %
3.14
-62.3 %
0.04
—
3.18
-61.7 %
0.38
2.8
-55.3 %
0.12
23.75
27.35
28.5 %
3.84
23.51
35.1 %
—
12.21
15.19
5.1 %
8.32
182 %
-0.01
—
8.3
178.5 %
2.03
6.27
185 %
0.42
14.92
21.28
-3.7 %
3.88
17.4
-4.2 %
—
12.49
14.45
6.5 %
2.95
-36 %
0.03
—
2.98
-35.2 %
0.78
2.2
-36.2 %
0.11
19.37
22.09
10.6 %
3.91
18.17
11.7 %
—
11.66
13.57
1.2 %
4.61
61.2 %
-0.01
—
4.6
60.8 %
1.15
3.45
62 %
0.18
19.3
19.97
5 %
3.7
16.27
4.3 %
—
11.47
13.41
4.3 %
2.86
4.4 %
-0.01
—
2.86
3.2 %
0.72
2.13
2.9 %
0.11
19.28
19.01
-2.6 %
3.41
15.6
—
—
11.17
12.86
-15.6 %
2.74
-36.1 %
0.02
—
2.77
-36.6 %
0.69
2.07
-36.9 %
0.11
19.32
19.52
6.7 %
—
—
—
—
10.43
15.23
11.5 %
4.29
-7.5 %
0.08
—
4.37
-6.6 %
1.09
3.28
-6.6 %
0.16
20
18.3
30.7 %
—
—
—
—
9.67
13.66
8.4 %
4.64
229.1 %
0.04
—
4.68
227.3 %
1.17
3.51
231.1 %
0.18
20
14
4.3 %
—
—
—
—
8.53
12.6
7.9 %
1.41
-19 %
0.02
—
1.43
-20.6 %
0.36
1.06
-21.5 %
0.05
20
13.42
-20.4 %
—
—
—
—
8.49
11.68
-0.8 %
1.74
-65.7 %
0.06
—
1.8
-63 %
0.45
1.35
-62.9 %
0.07
20
16.85
-0.7 %
—
—
—
—
9.3
11.77
-12.3 %
5.08
43.1 %
-0.21
—
4.87
20.2 %
1.23
3.64
19.7 %
0.18
20
16.97
28.1 %
—
—
—
—
10.28
13.42
25.2 %
3.55
40.3 %
0.5
—
4.05
59.4 %
1.01
3.04
96.1 %
0.15
20
13.25
-10.2 %
—
—
—
—
8.07
10.72
-11.6 %
2.53
-3.8 %
0.01
—
2.54
0.8 %
0.99
1.55
-29.5 %
0.08
20
14.76
25.2 %
—
—
—
—
9.33
12.13
32.6 %
2.63
-0.4 %
-0.11
—
2.52
-36 %
0.33
2.2
-11.3 %
0.11
20
11.79
7 %
—
—
—
—
—
9.15
-4.5 %
2.64
83.3 %
—
1.3
3.94
133.1 %
1.46
2.48
46.7 %
0.12
20
11.02
32.1 %
—
—
—
—
—
9.58
62.6 %
1.44
-41.2 %
—
0.25
1.69
-38.5 %
—
1.69
-3.4 %
0.08
20
8.34
28.3 %
—
—
—
—
—
5.89
1.2 %
2.45
260.3 %
—
0.31
2.75
304.4 %
1
1.75
157.4 %
0.09
20
6.5
19.7 %
—
—
—
—
—
5.82
28.5 %
0.68
-24.4 %
—
0.01
0.68
-25.3 %
—
0.68
6.3 %
0.03
20
5.43
56 %
—
—
—
—
—
4.53
32.1 %
0.9
1700 %
—
—
0.91
1720 %
0.27
0.64
1180 %
0.02
29.6
3.48
—
—
—
—
—
—
3.43
—
0.05
—
—
—
0.05
—
—
0.05
—
0.03
2