BRAIN.ST STO
BrainCool AB (publ)
1W: +10.0%
1M: +22.4%
3M: +29.4%
YTD: +120.0%
1Y: +7.8%
3Y: -74.1%
5Y: -80.8%
kr 1.09 ($0.11)
-0.00 (-0.18%)
Weekly Expected Move ±9.6%
kr 1
kr 1
kr 1
kr 1
kr 1
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
Income Trends
Revenue
$36M
-9.4% ▼
5Y CAGR: +38.8%
Gross Profit
-$41M
-411.3% ▼
Operating Income
-$34M
+18.4% ▲
Net Income
-$37M
+15.9% ▲
EPS (Diluted)
$-0.15
+11.8% ▲
EBITDA
-$30M
+11.9% ▲
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $9M | $18M | $23M | $40M | $36M |
| YoY Growth | +31.7% | +89.9% | +32.1% | +72.0% | -9.4% |
| Cost of Revenue | $58M | $64M | $11M | $27M | $77M |
| Gross Profit | -$49M | -$46M | $12M | $13M | -$41M |
| Gross Margin | -528.1% | -262.4% | 52.2% | 32.9% | -112.9% |
| R&D Expenses | $2M | $2M | $0 | $0 | $0 |
| SG&A Expenses | $28M | $168K | $0 | $652K | $2K |
| Operating Expenses | $2M | $2M | -$42M | $55M | -$6M |
| Operating Income | -$51M | -$49M | -$54M | -$42M | -$34M |
| Operating Margin | -551.6% | -276.2% | -233.2% | -105.6% | -95.1% |
| Interest Expense | $3M | $8M | $618K | $7M | $4M |
| Income Before Tax | -$39M | -$46M | -$61M | -$44M | -$38M |
| Tax Expense | -$2 | $29K | $105K | $228K | -$1M |
| Net Income | -$39M | -$46M | -$61M | -$44M | -$37M |
| Net Margin | -418.3% | -259.3% | -263.8% | -110.2% | -102.3% |
| EPS (Diluted) | $-0.41 | $-0.51 | $-0.29 | $-0.17 | $-0.15 |
| EBITDA | -$32M | -$35M | -$50M | -$34M | -$30M |
| Shares Outstanding | 95M | 90M | 210M | 253M | 253M |