Gubra A/S (CPH:GUBRA)
Denmark
· Delayed Price · Currency is DKK 482.00
-1.20 (-0.25%)
At close: Dec 5, 2025
Gubra Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| Revenue | 2,637 | 265.74 | 205.01 | 199.38 | 255.33 | 172.3 |
| Revenue Growth (YoY) | 1078.32% | 29.63% | 2.82% | -21.91% | 48.19% | - |
| Cost of Revenue | 96.02 | 101.24 | 90.07 | 101.64 | 89.45 | 79.95 |
| Gross Profit | 2,541 | 164.5 | 114.94 | 97.75 | 165.88 | 92.35 |
| Selling, General & Admin | 130.32 | 101.52 | 75.13 | 66.7 | 52.15 | 44.75 |
| Research & Development | 209.97 | 112.99 | 89.23 | 56.84 | 27.06 | 34.19 |
| Other Operating Expenses | -0.36 | 0 | -1.75 | 3.64 | -2 | -2.45 |
| Operating Expenses | 339.93 | 214.51 | 162.6 | 127.18 | 77.21 | 76.49 |
| Operating Income | 2,201 | -50.01 | -47.67 | -29.43 | 88.67 | 15.87 |
| Interest Expense | -129.31 | -6.59 | -4.89 | -1.52 | -1.69 | -1.37 |
| Interest & Investment Income | 122.02 | 8.05 | 4.69 | 0.2 | 0.01 | 0 |
| Currency Exchange Gain (Loss) | 0.8 | 0.8 | -0.13 | 0.3 | 0.16 | -0.7 |
| Other Non Operating Income (Expenses) | 5.34 | 5.34 | 5.09 | -0.27 | -0.05 | -0.12 |
| EBT Excluding Unusual Items | 2,200 | -42.41 | -42.9 | -30.71 | 87.1 | 13.68 |
| Gain (Loss) on Sale of Assets | - | - | - | 28.14 | - | - |
| Other Unusual Items | - | - | - | 8.83 | - | - |
| Pretax Income | 2,200 | -42.41 | -42.9 | 6.26 | 87.1 | 13.68 |
| Income Tax Expense | 453.65 | -5.91 | 1.62 | 1.95 | 19.16 | 0.99 |
| Net Income | 1,746 | -36.5 | -44.52 | 4.31 | 67.94 | 12.69 |
| Net Income to Common | 1,746 | -36.5 | -44.52 | 4.31 | 67.94 | 12.69 |
| Net Income Growth | - | - | - | -93.66% | 435.28% | - |
| Shares Outstanding (Basic) | 16 | 16 | 15 | 12 | 0 | 0 |
| Shares Outstanding (Diluted) | 16 | 16 | 15 | 12 | 0 | 0 |
| Shares Change (YoY) | -2.69% | 7.47% | 28.92% | 8863.86% | 0.92% | - |
| EPS (Basic) | 108.71 | -2.24 | -2.93 | 0.37 | 517.53 | 97.57 |
| EPS (Diluted) | 108.24 | -2.24 | -2.93 | 0.37 | 517.50 | 97.57 |
| EPS Growth | - | - | - | -99.93% | 430.37% | - |
| Free Cash Flow | 2,283 | -20.67 | -55.26 | 14.8 | 61.34 | 25.79 |
| Free Cash Flow Per Share | 141.43 | -1.27 | -3.64 | 1.26 | 467.27 | 198.25 |
| Dividend Per Share | - | - | - | 516.490 | 500.000 | 50.000 |
| Dividend Growth | - | - | - | 3.30% | 900.00% | - |
| Gross Margin | 96.36% | 61.90% | 56.06% | 49.02% | 64.97% | 53.60% |
| Operating Margin | 83.47% | -18.82% | -23.25% | -14.76% | 34.73% | 9.21% |
| Profit Margin | 66.22% | -13.73% | -21.72% | 2.16% | 26.61% | 7.37% |
| Free Cash Flow Margin | 86.56% | -7.78% | -26.96% | 7.42% | 24.02% | 14.97% |
| EBITDA | 2,205 | -45.65 | -44.79 | -27.51 | 94.49 | 21.04 |
| EBITDA Margin | 83.60% | -17.18% | -21.85% | -13.80% | 37.01% | 12.21% |
| D&A For EBITDA | 3.34 | 4.36 | 2.88 | 1.92 | 5.82 | 5.17 |
| EBIT | 2,201 | -50.01 | -47.67 | -29.43 | 88.67 | 15.87 |
| EBIT Margin | 83.47% | -18.82% | -23.25% | -14.76% | 34.73% | 9.21% |
| Effective Tax Rate | 20.62% | - | - | 31.14% | 22.00% | 7.23% |
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.