Cbrain A/S CBRAIN.CO · DKK

Information Technology · Nasdaq Copenhagen · 🇩🇰 Denmark

Compare

106.00

-6.36%

Close of 9 Nov 2026, in DKK

Search any instrument

Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.

At a glance

Figures in DKK, from our data supplier.

FY2025

Revenue

DKK 251.3m

FY2016FY2025

Net income

DKK 43.1m

FY2016FY2025

Free cash flow

DKK 81.7m

FY2016FY2025

Shareholders' equity

DKK 318.3m

FY2016FY2025

Income statement

Fiscal years

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Revenue	DKK 251.3m	DKK 267.8m	DKK 239.2m	DKK 187.9m	DKK 154.7m	DKK 120.1m	DKK 96.4m	DKK 83.5m	DKK 80.6m	DKK 71.8m
Research and development	—	—	DKK 17.0m	DKK 15.0m	DKK 14.1m	DKK 12.3m	DKK 11.0m	DKK 11.1m	DKK 8.9m	DKK 8.1m
Operating income	DKK 58.7m	DKK 88.3m	DKK 85.4m	DKK 49.4m	DKK 39.5m	DKK 20.8m	DKK 10.9m	DKK 3.4m	DKK 8.8m	DKK 11.1m
Net income	DKK 43.1m	DKK 64.8m	DKK 63.2m	DKK 38.4m	DKK 31.0m	DKK 15.5m	DKK 8.1m	DKK 2.5m	DKK 6.7m	DKK 8.4m
Diluted earnings per share	2.20	3.31	3.23	1.96	1.59	0.79	0.42	0.12	0.35	0.36

Balance sheet

At each fiscal year end

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Total assets	DKK 388.9m	DKK 392.4m	DKK 340.9m	DKK 322.7m	DKK 215.9m	DKK 155.1m	DKK 121.0m	DKK 104.6m	DKK 102.6m	DKK 99.0m
Cash and short-term investments	DKK 41.9m	DKK 22.3m	DKK 9.2m	DKK 2.2m	DKK 72.2m	DKK 50.8m	DKK 31.2m	DKK 25.6m	DKK 34.3m	DKK 37.3m
Total liabilities	DKK 70.6m	DKK 103.9m	DKK 111.7m	DKK 153.2m	DKK 81.0m	DKK 49.2m	DKK 29.1m	DKK 19.3m	DKK 17.5m	DKK 18.6m
Debt	DKK 27.6m	DKK 51.6m	DKK 50.7m	DKK 98.6m	DKK 43.5m	DKK 18.8m	—	DKK 10.8m	DKK 10.6m	DKK 9.6m
Shareholders' equity	DKK 318.3m	DKK 288.5m	DKK 229.2m	DKK 169.5m	DKK 134.9m	DKK 105.9m	DKK 91.9m	DKK 85.3m	DKK 85.1m	DKK 80.4m
Shares outstanding	20m	20m	20m	20m	20m	20m	20m	21m	19m	24m

Cash flow

Fiscal years

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Cash from operations	DKK 88.5m	DKK 67.9m	DKK 86.3m	DKK 62.3m	DKK 50.2m	DKK 43.8m	DKK 27.4m	DKK 18.7m	DKK 11.6m	DKK 1.3m
Capital spending	−DKK 6.9m	−DKK 47.4m	−DKK 27.1m	−DKK 226.4m	−DKK 19.6m	−DKK 18.1m	−DKK 15.3m	−DKK 25.0m	−DKK 12.5m	−DKK 11.0m
Free cash flow	DKK 81.7m	DKK 20.5m	DKK 59.2m	−DKK 164.1m	DKK 30.7m	DKK 25.6m	DKK 12.1m	−DKK 6.3m	−DKK 927,407	−DKK 9.7m
Dividends paid	−DKK 12.5m	−DKK 5.5m	−DKK 4.1m	−DKK 3.3m	−DKK 2.7m	−DKK 2.3m	−DKK 2.2m	−DKK 2.2m	−DKK 2.0m	−DKK 2.0m

Latest quarters

By quarter end

	Jun 2026	Dec 2025	Jun 2025	Dec 2024	Jun 2024	Mar 2024	Dec 2023	Sept 2023
Revenue	DKK 140.0m	DKK 119.0m	DKK 132.3m	DKK 128.6m	DKK 139.2m	DKK 69.6m	DKK 107.4m	DKK 53.7m
Operating income	DKK 36.3m	DKK 25.9m	DKK 32.8m	DKK 44.4m	DKK 44.0m	DKK 22.0m	DKK 36.9m	DKK 18.5m
Net income	DKK 27.9m	DKK 19.0m	DKK 24.1m	DKK 33.0m	DKK 31.8m	DKK 15.9m	DKK 27.0m	DKK 13.5m
Diluted earnings per share	1.42	0.97	1.23	1.69	1.63	0.81	1.38	0.69
Cash from operations	DKK 30.0m	DKK 48.0m	DKK 39.0m	DKK 56.0m	DKK 11.0m	DKK 5.0m	DKK 66.0m	DKK 33.0m
Capital spending	−DKK 30.0m	−DKK 2.0m	−DKK 4.0m	−DKK 23.0m	—	—	−DKK 14.0m	—
Free cash flow	DKK 0	DKK 46.0m	DKK 35.0m	DKK 33.0m	—	—	DKK 52.0m	—
Total assets	DKK 424.6m	DKK 388.9m	DKK 421.0m	DKK 392.4m	DKK 371.8m	DKK 371.8m	DKK 340.9m	DKK 340.9m
Cash and short-term investments	DKK 37.3m	DKK 41.9m	DKK 29.7m	DKK 22.3m	DKK 1.7m	DKK 1.7m	DKK 9.2m	DKK 9.2m
Debt	DKK 2.1m	DKK 27.6m	DKK 49.3m	DKK 50.4m	DKK 49.8m	DKK 1.9m	DKK 50.7m	DKK 1.9m
Shareholders' equity	DKK 325.5m	DKK 318.3m	DKK 300.1m	DKK 288.5m	DKK 255.5m	DKK 255.5m	DKK 229.2m	DKK 229.2m

Financial ratios

Data as of 4 Nov 2026

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Operating margin	23.4%	33.2%	35.9%	26.5%	25.5%	17.0%	—	—
Net margin	17.2%	24.2%	26.4%	20.4%	20.0%	12.9%	—	—
Return on equity	13.5%	22.5%	27.6%	22.6%	23.0%	14.7%	—	—
Return on assets	11.1%	16.5%	18.5%	11.9%	14.4%	10.0%	—	—
Free cash flow yield	4.8%	5.8%	5.7%	14.4%	3.5%	3.1%	—	—
Revenue growth	-6.2%	12.0%	27.3%	21.5%	28.8%	24.6%	—	—
Earnings growth	-33.5%	2.6%	64.6%	23.8%	99.6%	91.6%	—	—
Current ratio	2.46x	2.08x	1.25x	1.02x	3.03x	2.94x	—	—
Debt to equity	0.09x	0.17x	0.22x	0.58x	0.06x	0.04x	—	—
Equity ratio	81.8%	73.5%	67.2%	52.5%	62.5%	68.3%	—	—
Interest coverage	27.34x	31.51x	18.88x	59.81x	75.83x	63.87x	—	—
R&D as a share of sales	—	—	7.1%	8.0%	9.1%	10.3%	11.4%	13.3%
Buybacks as a share of market value	0.0%	0.0%	-0.0%	0.0%	-0.0%	-0.1%	—	—

Growth per year

Compound annual rate

	3 years	5 years	10 years
Revenue	10.2%	15.9%	13.8%
Operating income	5.9%	23.1%	13.4%
Net income	4.0%	22.6%	12.9%

Average margins

Over each period

	1 year	3 years	5 years	10 years
Operating margin	28.3%	29.8%	28.0%	24.2%
Net margin	20.8%	22.1%	21.0%	18.2%

Valuation history

At each fiscal year end

	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Price to earnings	51.1	54.1	83.3	80.3	177.9	239.2	127.7	164.5	116.8	155.1
Price to sales	8.8	13.1	22.0	16.4	35.7	30.9	10.7	4.9	9.7	18.2

Dividends and splits

Per share, in the currency the company pays

Paid for 14 years. Last went ex-dividend on 30 Apr 2026.

	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Paid in the year	1.00	0.64	0.28	0.21	0.17	0.14	0.12	0.11

Sources and methodology

Data on this tab: Our data supplier
Chart on the Overview: TradingView

Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.

Asset classes

Countries / Regions

Market tools

News & insights

Cbrain A/S CBRAIN.CO · DKK

Search any instrument

At a glance

Income statement

Balance sheet

Cash flow

Latest quarters

Financial ratios

Growth per year

Average margins

Valuation history

Dividends and splits

Sources and methodology