cBrain AS (CHIX:CBRAIC) Net-Net Working Capital: kr-0.29 (As of Dec. 2025)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

CHIX:CBRAIC cBrain AS CHIX:CBRAIC
85 GF Score
Price kr67.70
GF Value kr281.93
! 2 Warning Signs
View Full Analysis

What is cBrain AS Net-Net Working Capital?

cBrain AS CHIX:CBRAIC 85 Net-Net Working Capital is kr-0.29 as of Dec. 2025. GuruFocus rates CHIX:CBRAIC with a GF Score™ of 85/100 and a GF Value™ of kr281.93. The stock has 2 warning signs investors should review. Among 1,254 Software companies, cBrain AS ranks worse than 79744.74% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

cBrain AS's Net-Net Working Capital for the quarter that ended in Dec. 2025 was kr-0.29.

The industry rank for cBrain AS's Net-Net Working Capital or its related term are showing as below:

CHIX:CBRAIc's Price-to-Net-Net-Working-Capital is not ranked *
in the Software industry.
Industry Median: 7.095
* Ranked among companies with meaningful Price-to-Net-Net-Working-Capital only.

cBrain AS  (CHIX:CBRAIc) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


cBrain AS Net-Net Working Capital Related Terms


cBrain AS Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for cBrain AS's Net-Net Working Capital can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

cBrain AS Net-Net Working Capital Chart

cBrain AS Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Net-Net Working Capital
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.61 -6.16 -3.56 -2.37 -0.29

cBrain AS Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Net-Net Working Capital Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.56 -3.02 -2.37 -1.86 -0.29

CHIX:CBRAIC vs QH, SHOP, UBER: Net-Net Working Capital Comparison

For the Software - Application subindustry, cBrain AS's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


cBrain AS Price-to-Net-Net-Working-Capital vs Software Industry

For the Software industry and Technology sector, cBrain AS's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where cBrain AS's Price-to-Net-Net-Working-Capital falls into.


CHIX:CBRAIC
85GF Score
cBrain AS CHIX:CBRAIC
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

cBrain AS Net-Net Working Capital Calculation

cBrain AS's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in Dec. 2025 is calculated as

Net-Net Working Capital(A: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(41.945+0.75 * 30.66+0.5 * 0-70.584
-0-0)/19.557
=-0.29

cBrain AS's Net-Net Working Capital (NNWC) per share for the quarter that ended in Dec. 2025 is calculated as

Net-Net Working Capital(Q: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(41.945+0.75 * 30.66+0.5 * 0-70.584
-0-0)/19.557
=-0.29

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of kr-0.29 mean?
cBrain AS (CHIX:CBRAIC) has a Net-Net Working Capital of kr-0.29 as of Dec. 2025. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on cBrain AS According to the industry distribution chart, cBrain AS ranks #999999 out of 1254 companies in the Software industry.
Is cBrain AS's Net-Net Working Capital too high?
cBrain AS's current Net-Net Working Capital is kr-0.29. Based on the distribution chart, cBrain AS ranks #999999 out of 1254 companies in the Software industry, which is in the bottom quartile relative to peers. Overall, cBrain AS has a GF Score™ of 85/100, reflecting its overall financial health beyond just this single metric.
How does cBrain AS's Net-Net Working Capital compare to QH and SHOP?
According to the Software industry distribution chart, cBrain AS ranks #999999 out of 1254 companies for Net-Net Working Capital. This places cBrain AS in the lower half of its industry. The industry median Net-Net Working Capital is 7.10. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for a Software company?
The median Net-Net Working Capital among Software companies is 7.10, based on 1,254 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on cBrain AS For the Software industry, the median Net-Net Working Capital is 7.10 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. cBrain AS's current Net-Net Working Capital is kr-0.29. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is cBrain AS stock overvalued right now?
cBrain AS (CHIX:CBRAIC) has a current Net-Net Working Capital of kr-0.29. The stock's GF Value™ is kr281.93, compared to a current price of kr67.70 — trading 76% below its estimated fair value. The current Net-Net Working Capital is kr-0.29. cBrain AS's overall GF Score™ is 85/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For cBrain AS (CHIX:CBRAIC), the current Net-Net Working Capital is kr-0.29 as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is cBrain AS (CHIX:CBRAIC) Overvalued in 2026?

Based on GuruFocus' analysis, cBrain AS stock appears to be undervalued. The current stock price of kr67.70 is trading 76% below its estimated GF Value™ of kr281.93.

Key valuation signals for CHIX:CBRAIC:

  • Net-Net Working Capital: kr-0.29
  • GF Value™: kr281.93 vs. price of kr67.70 (76% below fair value)
  • GF Score™: 85/100 with 2 warning signs

No single metric tells the full story. See the CHIX:CBRAIC stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


cBrain AS Business Description

Other Exchanges 0DWV:UKCBRAIN:Denmark
Address Kalkbraenderilobskaj 2, Copenhagen, DNK, 2100
cBrain AS is a software engineering company headquartered in Denmark. The company is created from the collective ambition of IT industry pioneers and technology innovators to help governments transform and thereby contribute to creating efficient, accountable and transparent public institutions. The company has developed a Commercial Of-The-Shelf (COTS) software platform named F2, built for government organizations focused on fast-tracking digital transformation at scale.
85GF Score

Get the complete analysis for CHIX:CBRAIC

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

kr67.70
Price
kr281.93
GF Value