PNDO

COM:PANDORAGROUP

Pandora A/S

  • Stock

DKK

Last Close

1,120.00

25/11 09:40

Market Cap

82.97B

Beta: -

Volume Today

11.37K

Avg: -

Preview

Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page

Subscribe NowHelp
Dec '13
Mar '14
Jun '14
Sep '14
Dec '14
Mar '15
Jun '15
Sep '15
Dec '15
Mar '16
Jun '16
Sep '16
Dec '16
Mar '17
Jun '17
Sep '17
Dec '17
Mar '18
Jun '18
Sep '18
Dec '18
Mar '19
Jun '19
Sep '19
Dec '19
Mar '20
Jun '20
Sep '20
Dec '20
Mar '21
Jun '21
Sep '21
Dec '21
Mar '22
Jun '22
Sep '22
Dec '22
Mar '23
Jun '23
Sep '23
Dec '23
Mar '24
Jun '24
Sep '24
net income
914M
-
879M
3.83%
828M
5.80%
906M
9.42%
1.26B
38.96%
957M
23.99%
1.17B
21.84%
1.30B
11.84%
1.92B
47.09%
1.65B
13.76%
1.54B
6.59%
1.78B
15.15%
2.67B
50.20%
1.72B
35.55%
1.39B
19.45%
1.73B
24.66%
2.83B
63.62%
1.48B
47.79%
1.35B
8.80%
1.22B
9.43%
2.54B
108.03%
1.03B
59.50%
679M
33.95%
-154M
122.68%
2.28B
1,577.92%
-30M
101.32%
-226M
653.33%
467M
306.64%
2.21B
373.66%
903M
59.18%
1.30B
44.08%
957M
26.44%
2.68B
179.83%
1.31B
51.08%
1.25B
4.66%
978M
21.70%
3.21B
227.81%
1.26B
60.82%
1.19B
5.41%
920M
22.56%
3.67B
299.35%
965M
73.73%
799M
17.20%
595M
25.53%
depreciation and amortization
55M
-
50M
9.09%
52M
4%
57M
9.62%
63M
10.53%
67M
6.35%
76M
13.43%
115M
51.32%
142M
23.48%
115M
19.01%
121M
5.22%
123M
1.65%
159M
29.27%
163M
2.52%
161M
1.23%
165M
2.48%
232M
40.61%
226M
2.59%
230M
1.77%
249M
8.26%
285M
14.46%
514M
80.35%
526M
2.33%
719M
36.69%
560M
22.11%
530M
5.36%
523M
1.32%
578M
10.52%
685M
18.51%
514M
24.96%
460M
10.51%
437M
5%
588M
34.55%
461M
21.60%
488M
5.86%
518M
6.15%
506M
2.32%
497M
1.78%
502M
1.01%
527M
4.98%
553M
4.93%
561M
1.45%
579M
3.21%
591M
2.07%
deferred income tax
-176M
-
-88M
50%
-104M
18.18%
-58M
44.23%
-534M
820.69%
-243M
54.49%
-811M
233.74%
-73M
91.00%
-1.49B
1,946.58%
-203M
86.41%
-180M
11.33%
-85M
52.78%
-794M
834.12%
-285M
64.11%
-267M
6.32%
-77M
71.16%
-1.06B
1,281.82%
-560M
47.37%
-101M
81.96%
-140M
38.61%
-915M
553.57%
-411M
55.08%
-191M
53.53%
-110M
42.41%
-698M
534.55%
-122M
82.52%
307M
351.64%
-159M
151.79%
-502M
215.72%
-216M
56.97%
-140M
35.19%
-141M
0.71%
-669M
374.47%
-336M
-
-241M
28.27%
-1.41B
482.99%
stock based compensation
12M
-
11M
8.33%
13M
18.18%
30M
130.77%
17M
43.33%
15M
11.76%
23M
53.33%
17M
26.09%
20M
17.65%
17M
15%
20M
17.65%
19M
5%
20M
5.26%
14M
30%
20M
42.86%
16M
20%
16M
0%
29M
81.25%
17M
41.38%
-67M
494.12%
-10M
85.07%
1M
110.00%
7M
600%
6M
14.29%
6M
0%
18M
200%
27M
50%
10M
62.96%
15M
50%
42M
180%
39M
7.14%
43M
10.26%
42M
2.33%
14M
66.67%
22M
57.14%
26M
18.18%
25M
3.85%
24M
4%
30M
25%
30M
0%
21M
30%
59M
180.95%
change in working capital
288M
-
204M
29.17%
-212M
203.92%
-82M
61.32%
1.04B
1,367.07%
542M
47.83%
-733M
235.24%
-815M
11.19%
1.15B
241.60%
-227M
119.67%
-917M
303.96%
-843M
8.07%
1.78B
311.27%
-375M
121.06%
-440M
17.33%
-916M
108.18%
1.47B
260.81%
-548M
137.20%
238M
143.43%
90M
62.18%
1.19B
1,220%
-93M
107.83%
269M
389.25%
811M
201.49%
1.04B
28.24%
-323M
131.06%
444M
237.46%
-186M
141.89%
1.56B
939.25%
-1.56B
200.06%
-45M
97.12%
-346M
668.89%
1.40B
505.49%
-2.12B
251.03%
-490M
76.88%
-778M
58.78%
1.28B
265.17%
-1.43B
211.05%
284M
119.90%
-137M
148.24%
1.99B
1,554.74%
-1.38B
169.09%
404M
129.34%
-237M
158.66%
accounts receivables
-339M
-
-609M
79.65%
549M
190.15%
227M
58.65%
-270M
218.94%
-450M
66.67%
193M
142.89%
222M
15.03%
141M
36.49%
inventory
108M
-
-77M
171.30%
-91M
18.18%
-219M
140.66%
478M
318.26%
46M
90.38%
-335M
828.26%
-476M
42.09%
334M
170.17%
-165M
149.40%
-379M
129.70%
-238M
37.20%
576M
342.02%
-90M
115.63%
-294M
226.67%
10M
103.40%
519M
5,090%
-95M
118.30%
-39M
58.95%
-522M
1,238.46%
638M
222.22%
249M
60.97%
450M
80.72%
-85M
118.89%
670M
888.24%
-139M
120.75%
-144M
3.60%
-496M
244.44%
682M
237.50%
-355M
152.05%
-183M
48.45%
-593M
224.04%
332M
155.99%
-354M
206.63%
-594M
67.80%
-699M
17.68%
635M
190.84%
-82M
112.91%
-97M
18.29%
-196M
102.06%
585M
398.47%
-160M
127.35%
-76M
52.50%
-515M
577.63%
accounts payables
260M
-
1.26B
384.23%
-1.89B
250.44%
153M
108.08%
329M
115.03%
1.86B
464.74%
-1.41B
175.89%
258M
118.30%
137M
46.90%
other working capital
180M
-
281M
56.11%
-121M
143.06%
137M
213.22%
561M
309.49%
496M
11.59%
-398M
180.24%
-339M
14.82%
820M
341.89%
-62M
107.56%
-538M
767.74%
-605M
12.45%
1.21B
299.17%
-285M
123.65%
-146M
48.77%
-926M
534.25%
954M
203.02%
-453M
147.48%
277M
161.15%
612M
120.94%
550M
10.13%
-342M
162.18%
-181M
47.08%
896M
595.03%
370M
58.71%
-184M
149.73%
588M
419.57%
310M
47.28%
879M
183.55%
-1.21B
237.32%
138M
111.43%
247M
78.99%
1.07B
333.60%
-1.76B
264.80%
104M
105.89%
1M
-
other non cash items
70M
-
51M
27.14%
60M
17.65%
-142M
336.67%
23M
116.20%
-174M
856.52%
186M
206.90%
46M
75.27%
-21M
145.65%
211M
1,104.76%
301M
42.65%
-81M
126.91%
-676M
734.57%
160M
123.67%
-68M
142.50%
72M
205.88%
-61M
184.72%
81M
232.79%
-300M
470.37%
-23M
92.33%
73M
417.39%
-216M
395.89%
250M
215.74%
-63M
125.20%
20M
131.75%
-18M
190%
7M
138.89%
66M
842.86%
91M
37.88%
3M
96.70%
-29M
1,066.67%
-65M
124.14%
31M
147.69%
-777M
2,606.45%
-341M
56.11%
-202M
40.76%
-947M
368.81%
-492M
48.05%
-41M
91.67%
-21M
48.78%
-15M
28.57%
2.54B
17,020%
598M
76.44%
233M
61.04%
net cash provided by operating activities
1.16B
-
1.11B
4.82%
637M
42.46%
711M
11.62%
1.87B
162.59%
1.16B
37.65%
-93M
107.99%
594M
738.71%
1.72B
189.39%
1.57B
8.84%
890M
43.20%
912M
2.47%
3.16B
246.71%
1.40B
55.76%
793M
43.32%
989M
24.72%
3.42B
246.31%
705M
79.42%
1.43B
102.98%
1.33B
7.13%
3.16B
137.70%
823M
73.95%
1.54B
87.12%
1.21B
21.49%
3.20B
165.01%
55M
98.28%
1.08B
1,867.27%
776M
28.28%
4.06B
423.45%
-316M
107.78%
1.59B
601.90%
885M
44.20%
4.07B
360.23%
-1.11B
127.28%
928M
183.53%
542M
41.59%
4.08B
651.85%
-142M
103.48%
1.63B
1,245.77%
1.08B
33.74%
4.82B
347.22%
188M
96.10%
1.63B
764.89%
1.18B
27.31%
investments in property plant and equipment
-90M
-
-58M
35.56%
-86M
48.28%
-135M
56.98%
-176M
30.37%
-167M
5.11%
-239M
43.11%
-339M
41.84%
-277M
18.29%
-194M
29.96%
-312M
60.82%
-327M
4.81%
-336M
2.75%
-216M
35.71%
-239M
10.65%
-348M
45.61%
-514M
47.70%
-267M
48.05%
-292M
9.36%
-287M
1.71%
-261M
9.06%
-244M
6.51%
-169M
30.74%
-186M
10.06%
-212M
13.98%
-118M
44.34%
-108M
8.47%
-152M
40.74%
-128M
15.79%
-110M
14.06%
-115M
4.55%
-177M
53.91%
-184M
3.95%
-164M
10.87%
-273M
66.46%
-334M
22.34%
-420M
25.75%
-340M
19.05%
-282M
17.06%
-393M
39.36%
-473M
20.36%
-295M
37.63%
-427M
44.75%
-368M
13.82%
acquisitions net
-41M
-
-3M
92.68%
-140M
-
-12M
91.43%
-132M
1,000%
-78M
40.91%
-2M
97.44%
-48M
2,300%
-28M
41.67%
-164M
485.71%
-17M
89.63%
-1M
94.12%
-295M
29,400%
-144M
51.19%
-1.15B
701.39%
-250M
78.34%
-99M
60.40%
-403M
307.07%
-486M
20.60%
-83M
82.92%
-135M
62.65%
-7M
94.81%
-1M
85.71%
-5M
400%
-5M
0%
-1M
80%
-6M
-
-14M
133.33%
-52M
-
-291M
-
-2M
99.31%
-247M
12,250%
-22M
91.09%
-45M
104.55%
-111M
146.67%
-156M
40.54%
-37M
76.28%
-112M
202.70%
-44M
60.71%
-4M
90.91%
purchases of investments
sales maturities of investments
other investing activites
-2M
-
-10M
400%
-6M
40%
-13M
116.67%
7M
153.85%
-12M
271.43%
-13M
8.33%
9M
169.23%
2M
77.78%
-24M
1,300%
-10M
58.33%
-21M
110.00%
11M
152.38%
-10M
190.91%
-8M
20%
-16M
100%
-2M
87.50%
-11M
450%
-1M
90.91%
-5M
400%
4M
180%
44M
1,000%
4M
90.91%
8M
100%
26M
225%
-1M
103.85%
11M
1,200%
-1M
109.09%
25M
2,600%
7M
72%
4M
42.86%
-2M
150%
12M
700%
8M
33.33%
-2M
125%
-18M
800%
-20M
11.11%
8M
140%
22M
175%
-4M
118.18%
11M
375%
2M
81.82%
net cash used for investing activites
-133M
-
-71M
46.62%
-92M
29.58%
-288M
213.04%
-181M
37.15%
-311M
71.82%
-330M
6.11%
-332M
0.61%
-323M
2.71%
-246M
23.84%
-486M
97.56%
-365M
24.90%
-326M
10.68%
-521M
59.82%
-391M
24.95%
-1.52B
288.24%
-766M
49.54%
-377M
50.78%
-696M
84.62%
-778M
11.78%
-340M
56.30%
-335M
1.47%
-172M
48.66%
-179M
4.07%
-191M
6.70%
-124M
35.08%
-98M
20.97%
-153M
56.12%
-109M
28.76%
-117M
7.34%
-111M
5.13%
-231M
108.11%
-172M
25.54%
-447M
159.88%
-277M
38.03%
-599M
116.25%
-462M
22.87%
-377M
18.40%
-371M
1.59%
-553M
49.06%
-499M
9.76%
-405M
18.84%
-473M
16.79%
-481M
1.69%
debt repayment
-147M
-
-25M
82.99%
-4M
84%
-132M
3,200%
-700M
430.30%
-35M
95%
-153M
337.14%
-273M
78.43%
-1.61B
490.48%
-438M
72.83%
-386M
11.87%
-164M
57.51%
-2.38B
1,354.27%
-194M
91.87%
-1M
99.48%
-143M
14,200%
-2.20B
1,441.26%
-1M
99.95%
-1.03B
-
-2.16B
110.92%
-851M
60.67%
-2.43B
185.66%
-2.81B
-
-1.78B
36.39%
-5.32B
197.76%
-319M
94.00%
-1.65B
418.50%
-29M
98.25%
-2.98B
10,158.62%
-1M
-
-273M
-
-367M
34.43%
-1.99B
440.87%
-3.16B
59.19%
-1.27B
59.68%
-1.05B
17.27%
-260M
75.33%
-1.95B
651.54%
-643M
67.09%
-500M
22.24%
common stock issued
70M
-
1M
98.57%
1.82B
-
1.78B
-
1.62B
-
-2M
-
-937M
-
common stock repurchased
-209M
-
-317M
51.67%
-658M
107.57%
-817M
24.16%
-610M
25.34%
-569M
6.72%
-983M
72.76%
-1.41B
43.03%
-943M
32.93%
-687M
27.15%
-1.47B
113.39%
-1.24B
15.55%
-609M
50.81%
-323M
46.96%
-446M
38.08%
-652M
46.19%
-300M
53.99%
-233M
22.33%
-1.09B
368.24%
-934M
14.39%
-1.03B
10.39%
-891M
13.58%
-557M
37.49%
-535M
3.95%
-600M
12.15%
-431M
28.17%
-252M
-
-842M
234.13%
-2.23B
164.96%
-1.24B
44.46%
-719M
41.97%
-796M
10.71%
-774M
2.76%
-1.45B
87.21%
-1.45B
0.14%
-1.35B
6.75%
-769M
43.16%
-988M
28.48%
-879M
11.03%
-1.15B
30.72%
dividends paid
-820M
-
-1.09B
-
-1.51B
-
-1.01B
-
-1.00B
0.40%
-998M
0.50%
-987M
1.10%
-986M
0.10%
-957M
-
-896M
-
-860M
-
-826M
-
-1M
-
-498M
-
-495M
0.60%
-486M
1.82%
-1.51B
211.52%
-1.41B
-
-337M
76.13%
-1.47B
-
-361M
75.46%
other financing activites
-189M
-
10M
105.29%
514M
-
300M
41.63%
250M
16.67%
1.55B
521.60%
1.36B
12.55%
1.50B
10.01%
1.14B
23.75%
1.28B
12.02%
751M
41.19%
609M
18.91%
389M
36.12%
1.00B
157.58%
2.40B
139.72%
1.19B
50.54%
633M
46.72%
457M
27.80%
2.42B
429.76%
902M
62.74%
-254M
128.16%
1.70B
767.32%
336M
80.18%
584M
73.81%
2.62B
349.14%
2.85B
8.58%
-235M
108.25%
-254M
8.09%
-227M
10.63%
-1M
99.56%
-93M
9,200%
-968M
940.86%
3.96B
508.78%
622M
84.28%
469M
24.60%
-480M
202.35%
6.24B
1,400%
3.22B
48.38%
1.85B
42.56%
-2.79B
250.76%
362M
112.98%
-286M
-
net cash used provided by financing activities
-545M
-
-1.15B
111.38%
-662M
42.53%
-435M
34.29%
-1.01B
132.18%
-1.37B
35.84%
419M
130.54%
-320M
176.37%
-1.06B
231.25%
-1.49B
40.75%
-575M
61.46%
-651M
13.22%
-2.38B
266.36%
-1.14B
52.41%
-448M
60.53%
609M
235.94%
-2.30B
478.16%
-587M
74.51%
-634M
8.01%
-496M
21.77%
-2.29B
362.30%
-1.07B
53.12%
-1.29B
20.28%
-1.06B
18.10%
-2.82B
166.48%
-419M
85.15%
-689M
64.44%
-554M
19.59%
-1.91B
244.58%
-256M
86.59%
-2.11B
724.22%
-1.43B
32.23%
-3.69B
157.90%
1.20B
132.65%
-370M
130.73%
-694M
87.57%
-3.24B
366.71%
219M
106.76%
-778M
455.25%
-557M
28.41%
-3.82B
585.46%
-414M
89.16%
-892M
115.46%
-935M
4.82%
effect of forex changes on cash
-7M
-
1M
114.29%
3M
200%
10M
233.33%
32M
-
-29M
190.63%
-5M
82.76%
5M
200%
-15M
400%
8M
153.33%
2M
75%
8M
300%
6M
25%
-29M
583.33%
-9M
68.97%
-5M
44.44%
-11M
120%
-9M
18.18%
-12M
33.33%
3M
125%
19M
533.33%
-4M
121.05%
7M
275%
-3M
142.86%
-29M
866.67%
-5M
82.76%
-21M
320%
-7M
66.67%
15M
314.29%
-4M
-
7M
275%
28M
300%
8M
71.43%
7M
12.50%
-38M
642.86%
-7M
81.58%
-17M
142.86%
-4M
76.47%
-35M
775%
-4M
88.57%
net change in cash
478M
-
-115M
124.06%
-114M
0.87%
-2M
98.25%
676M
33,900%
-487M
172.04%
-33M
93.22%
-63M
90.91%
341M
641.27%
-186M
154.55%
-163M
12.37%
-102M
37.42%
459M
550%
-251M
154.68%
-75M
70.12%
71M
194.67%
351M
394.37%
-270M
176.92%
92M
134.07%
43M
53.26%
529M
1,130.23%
-568M
207.37%
71M
112.50%
-24M
133.80%
188M
883.33%
-517M
375%
289M
155.90%
48M
83.39%
2.04B
4,145.83%
-673M
133.02%
-635M
5.65%
-780M
22.83%
219M
128.08%
-327M
249.32%
289M
188.38%
-745M
357.79%
335M
144.97%
-307M
191.64%
461M
250.16%
-36M
107.81%
470M
1,405.56%
-463M
198.51%
-37M
92.01%
-221M
497.30%
cash at beginning of period
208M
-
686M
229.81%
571M
16.76%
457M
19.96%
455M
0.44%
1.13B
148.57%
644M
43.06%
611M
5.12%
548M
10.31%
889M
62.23%
703M
20.92%
540M
23.19%
438M
18.89%
897M
104.79%
646M
27.98%
571M
11.61%
642M
12.43%
993M
54.67%
723M
27.19%
815M
12.72%
858M
5.28%
1.39B
61.66%
819M
40.95%
890M
8.67%
866M
2.70%
1.05B
21.71%
537M
49.05%
826M
53.82%
874M
5.81%
2.91B
233.18%
2.24B
23.11%
1.60B
28.36%
824M
48.63%
1.04B
26.58%
716M
31.35%
1.00B
40.36%
260M
74.13%
595M
128.85%
288M
51.60%
749M
160.07%
713M
4.81%
1.40B
95.93%
934M
33.14%
897M
3.96%
cash at end of period
686M
-
571M
16.76%
457M
19.96%
455M
0.44%
1.13B
148.57%
644M
43.06%
611M
5.12%
548M
10.31%
889M
62.23%
703M
20.92%
540M
23.19%
438M
18.89%
897M
104.79%
646M
27.98%
571M
11.61%
642M
12.43%
993M
54.67%
723M
27.19%
815M
12.72%
858M
5.28%
1.39B
61.66%
819M
40.95%
890M
8.67%
866M
2.70%
1.05B
21.71%
537M
49.05%
826M
53.82%
874M
5.81%
2.91B
233.18%
2.24B
23.11%
1.60B
28.36%
824M
48.63%
1.04B
26.58%
716M
31.35%
1.00B
40.36%
260M
74.13%
595M
128.85%
288M
51.60%
749M
160.07%
713M
4.81%
1.18B
65.92%
934M
21.05%
897M
3.96%
676M
24.64%
operating cash flow
1.16B
-
1.11B
4.82%
637M
42.46%
711M
11.62%
1.87B
162.59%
1.16B
37.65%
-93M
107.99%
594M
738.71%
1.72B
189.39%
1.57B
8.84%
890M
43.20%
912M
2.47%
3.16B
246.71%
1.40B
55.76%
793M
43.32%
989M
24.72%
3.42B
246.31%
705M
79.42%
1.43B
102.98%
1.33B
7.13%
3.16B
137.70%
823M
73.95%
1.54B
87.12%
1.21B
21.49%
3.20B
165.01%
55M
98.28%
1.08B
1,867.27%
776M
28.28%
4.06B
423.45%
-316M
107.78%
1.59B
601.90%
885M
44.20%
4.07B
360.23%
-1.11B
127.28%
928M
183.53%
542M
41.59%
4.08B
651.85%
-142M
103.48%
1.63B
1,245.77%
1.08B
33.74%
4.82B
347.22%
188M
96.10%
1.63B
764.89%
1.18B
27.31%
capital expenditure
-90M
-
-58M
35.56%
-86M
48.28%
-135M
56.98%
-176M
30.37%
-167M
5.11%
-239M
43.11%
-339M
41.84%
-277M
18.29%
-194M
29.96%
-312M
60.82%
-327M
4.81%
-336M
2.75%
-216M
35.71%
-239M
10.65%
-348M
45.61%
-514M
47.70%
-267M
48.05%
-292M
9.36%
-287M
1.71%
-261M
9.06%
-244M
6.51%
-169M
30.74%
-186M
10.06%
-212M
13.98%
-118M
44.34%
-108M
8.47%
-152M
40.74%
-128M
15.79%
-110M
14.06%
-115M
4.55%
-177M
53.91%
-184M
3.95%
-164M
10.87%
-273M
66.46%
-334M
22.34%
-420M
25.75%
-340M
19.05%
-282M
17.06%
-393M
39.36%
-473M
20.36%
-295M
37.63%
-427M
44.75%
-368M
13.82%
free cash flow
1.07B
-
1.05B
2.24%
551M
47.47%
576M
4.54%
1.69B
193.58%
997M
41.04%
-332M
133.30%
255M
176.81%
1.44B
465.49%
1.37B
4.79%
578M
57.90%
585M
1.21%
2.83B
383.08%
1.18B
58.14%
554M
53.17%
641M
15.70%
2.91B
354.13%
438M
84.95%
1.14B
160.05%
1.04B
8.52%
2.90B
178.12%
579M
80.02%
1.37B
136.79%
1.02B
25.38%
2.99B
192.47%
-63M
102.11%
974M
1,646.03%
624M
35.93%
3.93B
530.45%
-426M
110.83%
1.47B
445.31%
708M
51.87%
3.89B
449.29%
-1.27B
132.78%
655M
151.37%
208M
68.24%
3.65B
1,657.21%
-482M
113.19%
1.34B
379.05%
685M
49.07%
4.35B
534.74%
-107M
102.46%
1.20B
1,220.56%
814M
32.11%

All numbers in DKK (except ratios and percentages)