B
BrainCool AB (publ)
F:5YL
BrainCool AB (publ)
F:5YL
Price:
0.0358
EUR
1.7%
Market Cap:
€9.1m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
B
|
BrainCool AB (publ)
F:5YL
|
SE |
|
F
|
Firstsun Capital Bancorp
NASDAQ:FSUN
|
US |
|
First Resource Bank (Pennsylvania)
OTC:FRSB
|
US |
Income Statement
Earnings Waterfall
BrainCool AB (publ)
BrainCool AB (publ)
Income Statement
BrainCool AB (publ)
BrainCool AB (publ)
Currency: SEK
| Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
1
|
0
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
1
+15%
|
1
-7%
|
1
-15%
|
1
+43%
|
1
+14%
|
1
+0%
|
4
+159%
|
4
+12%
|
6
+40%
|
7
+22%
|
7
-5%
|
7
+2%
|
7
-6%
|
7
+8%
|
7
+2%
|
9
+28%
|
13
+37%
|
14
+10%
|
15
+11%
|
18
+14%
|
15
-13%
|
19
+26%
|
19
-1%
|
23
+22%
|
29
+25%
|
32
+11%
|
37
+16%
|
40
+7%
|
42
+5%
|
38
-9%
|
44
+14%
|
36
-17%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(12)
|
(10)
|
(12)
|
(13)
|
(18)
|
(21)
|
(24)
|
(28)
|
(28)
|
(28)
|
(24)
|
(23)
|
(20)
|
(20)
|
(24)
|
(26)
|
(33)
|
(37)
|
(38)
|
(37)
|
(33)
|
(32)
|
(33)
|
(32)
|
(40)
|
(44)
|
(41)
|
(42)
|
(27)
|
(29)
|
(27)
|
(31)
|
(28)
|
|
| Gross Profit |
(11)
N/A
|
(9)
+20%
|
(11)
-24%
|
(12)
-8%
|
(17)
-40%
|
(20)
-19%
|
(23)
-15%
|
(24)
-7%
|
(24)
+3%
|
(22)
+8%
|
(17)
+22%
|
(17)
+2%
|
(13)
+19%
|
(14)
-3%
|
(17)
-20%
|
(19)
-13%
|
(24)
-26%
|
(24)
-1%
|
(25)
-3%
|
(22)
+12%
|
(15)
+31%
|
(17)
-11%
|
(14)
+17%
|
(13)
+4%
|
(16)
-24%
|
(15)
+10%
|
(9)
+40%
|
(4)
+50%
|
13
N/A
|
13
-4%
|
11
-10%
|
13
+14%
|
9
-34%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11)
|
(12)
|
(14)
|
(15)
|
(22)
|
(24)
|
(26)
|
(29)
|
(27)
|
(27)
|
(25)
|
(21)
|
(21)
|
(16)
|
(13)
|
(12)
|
(12)
|
(13)
|
(15)
|
(20)
|
(22)
|
(28)
|
(33)
|
(35)
|
(38)
|
(35)
|
(40)
|
(45)
|
(55)
|
(51)
|
(50)
|
(49)
|
(43)
|
|
| Selling, General & Administrative |
(9)
|
(10)
|
(12)
|
(14)
|
(15)
|
(17)
|
(20)
|
(21)
|
(25)
|
(25)
|
(23)
|
(22)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(23)
|
(25)
|
(29)
|
(29)
|
(31)
|
(32)
|
(32)
|
(35)
|
(33)
|
(36)
|
(36)
|
(34)
|
(35)
|
(30)
|
(31)
|
(29)
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(3)
|
(11)
|
(11)
|
(11)
|
(12)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
| Other Operating Expenses |
2
|
2
|
2
|
2
|
4
|
4
|
5
|
4
|
2
|
3
|
3
|
6
|
5
|
10
|
13
|
16
|
16
|
16
|
16
|
13
|
12
|
8
|
4
|
2
|
1
|
1
|
(2)
|
(7)
|
(19)
|
(13)
|
(16)
|
(14)
|
(10)
|
|
| Operating Income |
(22)
N/A
|
(21)
+4%
|
(25)
-18%
|
(27)
-10%
|
(38)
-42%
|
(44)
-14%
|
(49)
-12%
|
(53)
-8%
|
(51)
+5%
|
(49)
+3%
|
(42)
+14%
|
(38)
+11%
|
(34)
+10%
|
(29)
+14%
|
(30)
-2%
|
(31)
-3%
|
(35)
-15%
|
(37)
-4%
|
(39)
-7%
|
(42)
-6%
|
(37)
+12%
|
(44)
-21%
|
(46)
-5%
|
(48)
-3%
|
(54)
-13%
|
(50)
+7%
|
(49)
+2%
|
(49)
+0%
|
(42)
+14%
|
(39)
+8%
|
(38)
+1%
|
(36)
+6%
|
(34)
+4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(7)
|
(8)
|
(8)
|
(8)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(9)
|
(8)
|
(6)
|
(4)
|
(7)
|
(7)
|
(8)
|
(8)
|
0
|
(2)
|
(0)
|
(1)
|
(4)
|
|
| Non-Reccuring Items |
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
|
(1)
|
0
|
|
| Total Other Income |
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
|
(2)
|
0
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
(23)
N/A
|
(22)
+3%
|
(25)
-13%
|
(28)
-10%
|
(39)
-40%
|
(44)
-14%
|
(50)
-13%
|
(55)
-11%
|
(57)
-4%
|
(57)
+0%
|
(51)
+11%
|
(46)
+10%
|
(37)
+19%
|
(33)
+12%
|
(33)
-2%
|
(34)
-2%
|
(39)
-14%
|
(41)
-5%
|
(44)
-9%
|
(48)
-8%
|
(46)
+5%
|
(52)
-14%
|
(53)
-1%
|
(52)
+1%
|
(61)
-17%
|
(57)
+7%
|
(57)
0%
|
(58)
-1%
|
(44)
+24%
|
(41)
+7%
|
(39)
+5%
|
(38)
+2%
|
(38)
-1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
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)
|
1
|
1
|
|
| Income from Continuing Operations |
(23)
|
(22)
|
(25)
|
(28)
|
(39)
|
(44)
|
(50)
|
(55)
|
(57)
|
(57)
|
(51)
|
(46)
|
(37)
|
(33)
|
(33)
|
(34)
|
(39)
|
(41)
|
(44)
|
(48)
|
(46)
|
(52)
|
(53)
|
(52)
|
(61)
|
(57)
|
(57)
|
(58)
|
(44)
|
(41)
|
(39)
|
(37)
|
(37)
|
|
| Net Income (Common) |
(23)
N/A
|
(22)
+3%
|
(25)
-13%
|
(28)
-10%
|
(39)
-40%
|
(44)
-14%
|
(50)
-13%
|
(55)
-11%
|
(57)
-4%
|
(57)
+0%
|
(51)
+11%
|
(46)
+10%
|
(37)
+19%
|
(33)
+12%
|
(33)
-2%
|
(34)
-2%
|
(39)
-14%
|
(41)
-5%
|
(44)
-9%
|
(48)
-8%
|
(46)
+5%
|
(52)
-14%
|
(53)
-2%
|
(52)
+1%
|
(61)
-17%
|
(57)
+7%
|
(57)
0%
|
(58)
-1%
|
(44)
+24%
|
(41)
+7%
|
(39)
+5%
|
(37)
+5%
|
(37)
-1%
|
|
| EPS (Diluted) |
-0.44
N/A
|
-0.42
+5%
|
-0.46
-10%
|
-0.51
-11%
|
-0.68
-33%
|
-0.76
-12%
|
-0.8
-5%
|
-0.9
-12%
|
-1.03
-14%
|
-0.78
+24%
|
-0.64
+18%
|
-0.5
+22%
|
-0.45
+10%
|
-0.35
+22%
|
-0.36
-3%
|
-0.34
+6%
|
-0.4
-18%
|
-0.4
N/A
|
-0.45
-12%
|
-0.47
-4%
|
-0.51
-9%
|
-0.27
+47%
|
-0.27
N/A
|
-0.28
-4%
|
-0.29
-4%
|
-0.29
N/A
|
-0.22
+24%
|
-0.26
-18%
|
-0.17
+35%
|
-0.17
N/A
|
-0.16
+6%
|
-0.14
+12%
|
-0.15
-7%
|
|
Switch to:
Switch to:
See Also
Discover More
