PNDO
COM:PANDORAGROUP
Pandora A/S
- Stock
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
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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 2.82B - | 2.59B 8.15% | 2.54B 1.85% | 2.85B 11.83% | 3.96B 39.23% | 3.55B 10.45% | 3.60B 1.44% | 3.91B 8.70% | 5.68B 45.26% | 4.74B 16.56% | 4.33B 8.71% | 4.61B 6.59% | 6.60B 43.15% | 5.16B 21.86% | 4.83B 6.47% | 5.19B 7.65% | 7.60B 46.38% | 5.12B 32.72% | 4.82B 5.79% | 4.98B 3.38% | 7.89B 58.37% | 4.80B 39.11% | 4.69B 2.31% | 4.42B 5.92% | 7.96B 80.20% | 4.17B 47.56% | 2.88B 31.06% | 4.07B 41.52% | 7.89B 93.88% | 4.50B 42.97% | 5.16B 14.56% | 4.73B 8.28% | 9.01B 90.59% | 5.69B 36.87% | 5.66B 0.60% | 5.26B 6.93% | 9.86B 87.27% | 5.85B 40.65% | 5.89B 0.75% | 5.57B 5.46% | 10.82B 94.19% | 6.83B 36.84% | 6.77B 0.92% | 6.10B 9.87% | |
cost of revenue | 904M - | 801M 11.39% | 746M 6.87% | 846M 13.40% | 1.13B 33.10% | 1.02B 8.97% | 1.02B 0% | 1.02B 0.68% | 1.48B 44.99% | 1.20B 18.43% | 1.07B 11.38% | 1.15B 7.59% | 1.64B 42.77% | 1.38B 15.92% | 1.26B 8.71% | 1.34B 6.60% | 1.84B 37.06% | 1.24B 32.59% | 1.18B 4.68% | 1.38B 16.85% | 2.06B 49.57% | 1.18B 42.64% | 1.19B 0.51% | 1.67B 40.17% | 1.92B 15.35% | 1.03B 46.57% | 778M 24.32% | 888M 14.14% | 1.94B 118.58% | 1.06B 45.13% | 1.18B 10.80% | 1.16B 1.86% | 2.19B 88.95% | 1.36B 37.61% | 1.34B 2.05% | 1.23B 8.23% | 2.35B 91.12% | 1.31B 43.92% | 1.29B 1.98% | 1.17B 9.39% | 2.24B 91.87% | 1.41B 37.08% | 1.34B 4.82% | 1.22B 9.31% | |
gross profit | 1.92B - | 1.79B 6.62% | 1.80B 0.39% | 2.00B 11.18% | 2.83B 41.82% | 2.52B 11.04% | 2.57B 2.02% | 2.89B 12.44% | 4.21B 45.35% | 3.54B 15.91% | 3.26B 7.81% | 3.46B 6.26% | 4.96B 43.27% | 3.78B 23.82% | 3.57B 5.66% | 3.85B 8.02% | 5.76B 49.62% | 3.88B 32.77% | 3.64B 6.14% | 3.60B 0.99% | 5.83B 61.74% | 3.62B 37.86% | 3.50B 3.23% | 2.75B 21.58% | 6.03B 119.59% | 3.14B 47.88% | 2.10B 33.27% | 3.18B 51.67% | 5.95B 86.99% | 3.44B 42.27% | 3.98B 15.72% | 3.57B 10.19% | 6.82B 91.12% | 4.32B 36.63% | 4.32B 0.14% | 4.04B 6.53% | 7.51B 86.10% | 4.54B 39.62% | 4.61B 1.54% | 4.40B 4.36% | 8.58B 94.80% | 5.42B 36.78% | 5.43B 0.09% | 4.89B 10.00% | |
selling and marketing expenses | 764M - | 625M 18.19% | 676M 8.16% | 699M 3.40% | 1.10B 57.37% | 926M 15.82% | 981M 5.94% | 1.17B 18.96% | 1.65B 41.22% | 1.34B 18.45% | 1.30B 3.35% | 1.29B 0.38% | 1.90B 46.91% | 1.53B 19.46% | 1.54B 0.39% | 1.55B 0.65% | 2.43B 57.08% | 1.86B 23.54% | 1.83B 1.51% | 1.92B 4.70% | 2.62B 36.64% | 2.04B 22.12% | 2.07B 1.57% | 2.26B 9.17% | 2.93B 29.72% | 2.25B 23.15% | 1.75B 22.49% | 2.09B 19.86% | 3.06B 46.13% | 2.05B 33.04% | 2.19B 6.69% | 2.17B 0.73% | 3.54B 62.90% | 2.50B 29.14% | 2.62B 4.39% | 2.48B 5.05% | 3.72B 49.82% | 2.72B 26.94% | 2.84B 4.45% | 2.91B 2.61% | 4.24B 45.45% | 3.33B 21.52% | |||
general and administrative expenses | 263M - | 279M 6.08% | 281M 0.72% | 337M 19.93% | 354M 5.04% | 358M 1.13% | 357M 0.28% | 387M 8.40% | 555M 43.41% | 547M 1.44% | 473M 13.53% | 451M 4.65% | 510M 13.08% | 534M 4.71% | 580M 8.61% | 506M 12.76% | 517M 2.17% | 577M 11.61% | 542M 6.07% | 490M 9.59% | 680M 38.78% | 621M 8.68% | 668M 7.57% | 684M 2.40% | 797M 16.52% | 687M 13.80% | 550M 19.94% | 621M 12.91% | 679M 9.34% | 484M 28.72% | 488M 0.83% | 444M 9.02% | 610M 37.39% | 509M 16.56% | 454M 10.81% | 576M 26.87% | 585M 1.56% | 562M 3.93% | 578M 2.85% | 571M 1.21% | 668M 16.99% | 592M 11.38% | |||
selling general and administrative expenses | 1.03B - | 904M 11.98% | 957M 5.86% | 1.04B 8.25% | 1.45B 40.35% | 1.28B 11.69% | 1.34B 4.21% | 1.55B 16.14% | 2.20B 41.76% | 1.89B 14.16% | 1.77B 6.29% | 1.75B 1.52% | 2.41B 38.17% | 2.06B 14.35% | 2.12B 2.52% | 2.05B 3.02% | 2.95B 43.55% | 2.44B 17.37% | 2.37B 2.59% | 2.41B 1.43% | 3.30B 37.07% | 2.66B 19.35% | 2.74B 2.97% | 2.94B 7.52% | 3.73B 26.66% | 2.94B 21.15% | 2.30B 21.90% | 2.71B 18.20% | 3.74B 37.72% | 2.53B 32.25% | 2.67B 5.57% | 2.61B 2.24% | 4.14B 58.57% | 3.01B 27.29% | 3.07B 1.82% | 3.06B 0.33% | 4.30B 40.73% | 3.28B 23.81% | 3.42B 4.18% | 3.48B 1.96% | 4.91B 40.79% | 3.92B 20.14% | 4.09B 4.44% | 3.90B 4.55% | |
research and development expenses | |||||||||||||||||||||||||||||||||||||||||||||
other expenses | |||||||||||||||||||||||||||||||||||||||||||||
cost and expenses | 1.93B - | 1.71B 11.70% | 1.70B 0.12% | 1.88B 10.51% | 2.58B 37.09% | 2.31B 10.50% | 2.36B 2.34% | 2.57B 8.84% | 3.68B 43.04% | 3.10B 15.87% | 2.84B 8.27% | 2.89B 1.90% | 4.05B 39.99% | 3.44B 14.99% | 3.38B 1.98% | 3.39B 0.56% | 4.79B 40.98% | 3.67B 23.22% | 3.55B 3.29% | 3.79B 6.56% | 5.36B 41.63% | 3.84B 28.31% | 3.93B 2.21% | 4.61B 17.41% | 5.65B 22.57% | 3.97B 29.80% | 3.08B 22.52% | 3.60B 17.17% | 5.68B 57.65% | 3.60B 36.65% | 3.85B 7.12% | 3.77B 2.13% | 6.33B 67.90% | 4.38B 30.85% | 4.41B 0.62% | 4.29B 2.72% | 6.65B 55.16% | 4.59B 30.90% | 4.71B 2.42% | 4.65B 1.15% | 7.15B 53.61% | 5.33B 25.45% | 5.43B 1.99% | 5.12B 5.72% | |
operating expenses | 1.03B - | 904M 11.98% | 957M 5.86% | 1.04B 8.25% | 1.45B 40.35% | 1.28B 11.69% | 1.34B 4.21% | 1.55B 16.14% | 2.20B 41.76% | 1.89B 14.16% | 1.77B 6.29% | 1.75B 1.52% | 2.41B 38.17% | 2.06B 14.35% | 2.12B 2.52% | 2.05B 3.02% | 2.95B 43.55% | 2.44B 17.37% | 2.37B 2.59% | 2.41B 1.43% | 3.30B 37.07% | 2.66B 19.35% | 2.74B 2.97% | 2.94B 7.52% | 3.73B 26.66% | 2.94B 21.15% | 2.30B 21.90% | 2.71B 18.20% | 3.74B 37.72% | 2.53B 32.25% | 2.67B 5.57% | 2.61B 2.24% | 4.14B 58.57% | 3.01B 27.29% | 3.07B 1.82% | 3.06B 0.33% | 4.30B 40.73% | 3.28B 23.81% | 3.42B 4.18% | 3.48B 1.96% | 4.91B 40.79% | 3.92B 20.14% | 4.09B 4.44% | 3.90B 4.55% | |
interest expense | -66M - | 16M 124.24% | 14M 12.50% | 61M 335.71% | -87M 242.62% | 283M 425.29% | 113M 60.07% | 36M 68.14% | -422M 1,272.22% | 15M 103.55% | 14M 6.67% | 27M 92.86% | -33M 222.22% | 25M 175.76% | 100M 300% | 88M 12% | -192M 318.18% | 79M 141.15% | 108M 36.71% | 67M 37.96% | -224M 434.33% | 63M 128.13% | 107M 69.84% | 83M 22.43% | -123M 248.19% | 252M 304.88% | 81M 67.86% | 85M 4.94% | -260M 405.88% | 109M 141.92% | 86M 21.10% | 189M 119.77% | -251M 232.80% | 98M 139.04% | 160M 63.27% | 109M 31.87% | -105M 196.33% | 186M 277.14% | 239M 28.49% | 259M 8.37% | -40M 115.44% | 276M 790% | 327M 18.48% | 304M 7.03% | |
ebitda | 903M - | 945M 4.65% | 894M 5.40% | 1.02B 14.54% | 1.24B 20.61% | 1.31B 5.83% | 1.35B 3.67% | 1.46B 7.38% | 1.64B 12.58% | 1.78B 8.91% | 1.68B 5.83% | 1.93B 14.82% | 2.80B 45.05% | 1.91B 31.74% | 1.65B 13.72% | 1.98B 20.27% | 2.87B 44.75% | 1.78B 37.89% | 1.69B 5.44% | 1.54B 8.84% | 2.60B 69.21% | 1.60B 38.25% | 1.31B 18.26% | 648M 50.61% | 2.71B 318.67% | 752M 72.28% | 378M 49.73% | 1.11B 192.59% | 2.73B 147.11% | 1.43B 47.53% | 1.83B 27.34% | 1.45B 20.81% | 2.80B 93.91% | 1.86B 33.70% | 1.87B 0.54% | 1.59B 15.09% | 3.45B 117.52% | 1.84B 46.55% | 1.76B 4.72% | 1.50B 14.96% | 3.86B 158.06% | 2.07B 46.40% | 1.92B 7.30% | 1.68B 12.21% | |
operating income | 891M - | 887M 0.45% | 841M 5.19% | 963M 14.51% | 1.38B 43.41% | 1.24B 10.35% | 1.24B 0.24% | 1.34B 8.42% | 1.50B 11.73% | 1.65B 9.96% | 1.49B 9.54% | 1.72B 15.52% | 2.55B 48.46% | 1.72B 32.76% | 1.45B 15.50% | 1.80B 24.14% | 2.82B 56.56% | 1.44B 48.86% | 1.27B 12.14% | 1.20B 5.53% | 2.53B 111.37% | 960M 62.03% | 764M 20.42% | -71M 109.29% | 2.30B 3,343.66% | 204M 91.14% | -145M 171.08% | 467M 422.07% | 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% | 1.51B 58.98% | 1.34B 11.21% | 981M 26.68% | |
depreciation and amortization | 12M - | 58M 383.33% | 53M 8.62% | 61M 15.09% | -146M 339.34% | 69M 147.26% | 120M 73.91% | 116M 3.33% | 142M 22.41% | 139M 2.11% | 192M 38.13% | 210M 9.38% | 246M 17.14% | 194M 21.14% | 198M 2.06% | 182M 8.08% | 51M 71.98% | 341M 568.63% | 419M 22.87% | 340M 18.85% | 71M 79.12% | 645M 808.45% | 548M 15.04% | 719M 31.20% | 410M 42.98% | 548M 33.66% | 523M 4.56% | 639M 22.18% | 521M 18.47% | 531M 1.92% | 525M 1.13% | 489M 6.86% | 126M 74.23% | 549M 335.71% | 620M 12.93% | 609M 1.77% | 246M 59.61% | 589M 139.43% | 502M 14.77% | 527M 4.98% | 553M 4.93% | 561M 1.45% | 579M 3.21% | 591M 2.07% | |
total other income expenses net | 23M - | -8M 134.78% | -13M 62.50% | -57M 338.46% | -122M 114.04% | -281M 130.33% | -69M 75.44% | -35M 49.28% | 422M 1,305.71% | 9M 97.87% | 57M 533.33% | 60M 5.26% | 120M 100% | 6M 95% | -63M 1,150% | -71M 12.70% | 11M 115.49% | 36M 227.27% | 81M 125% | 24M 70.37% | 10M 58.33% | 68M 580% | -85M 225% | -83M 2.35% | -27M 67.47% | -234M 766.67% | -81M 65.38% | -24M 70.37% | 96M 500% | -92M 195.83% | -21M 77.17% | -137M 552.38% | -211M 54.01% | -10M 95.26% | -28M 180% | -18M 35.71% | -155M 761.11% | -94M 39.35% | -171M 81.91% | -211M 23.39% | -329M 55.92% | -229M 30.40% | -280M 22.27% | -193M 31.07% | |
income before tax | 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% | 443M 296.02% | 2.31B 420.99% | 811M 64.86% | 1.28B 57.83% | 820M 35.94% | 2.47B 200.85% | 1.30B 47.30% | 1.22B 6.08% | 960M 21.38% | 3.05B 217.81% | 1.16B 61.91% | 1.02B 12.48% | 709M 30.29% | 3.35B 371.79% | 1.28B 61.79% | 1.06B 17.21% | 788M 25.52% | |
income tax expense | 175M - | 175M 0% | 166M 5.14% | 181M 9.04% | 252M 39.23% | 574M 127.78% | 256M 55.40% | 298M 16.41% | 543M 82.21% | 348M 35.91% | 324M 6.90% | 374M 15.43% | 579M 54.81% | 361M 37.65% | 292M 19.11% | 363M 24.32% | 883M 143.25% | 318M 63.99% | 303M 4.72% | 269M 11.22% | 647M 140.52% | 231M 64.30% | 153M 33.77% | -35M 122.88% | 535M 1,628.57% | -7M 101.31% | -51M 628.57% | 100M 296.08% | 514M 414.00% | 182M 64.59% | 288M 58.24% | 184M 36.11% | 563M 205.98% | 306M 45.65% | 287M 6.21% | 226M 21.25% | 686M 203.54% | 273M 60.20% | 239M 12.45% | 167M 30.13% | 815M 388.02% | 313M 61.60% | 260M 16.93% | 193M 25.77% | |
net income | 739M - | 704M 4.74% | 662M 5.97% | 725M 9.52% | 1.01B 38.90% | 383M 61.97% | 910M 137.60% | 1.01B 10.55% | 1.38B 36.68% | 1.31B 5.02% | 1.22B 6.51% | 1.41B 15.07% | 2.09B 48.97% | 1.36B 34.97% | 1.09B 19.54% | 1.37B 24.75% | 1.95B 42.46% | 1.16B 40.44% | 1.04B 9.92% | 951M 8.91% | 1.89B 98.84% | 797M 57.85% | 526M 34.00% | -119M 122.62% | 1.74B 1,563.03% | -23M 101.32% | -175M 660.87% | 343M 296% | 1.79B 423.03% | 628M 64.99% | 992M 57.96% | 635M 35.99% | 1.90B 199.84% | 995M 47.74% | 934M 6.13% | 734M 21.41% | 2.37B 222.34% | 889M 62.43% | 778M 12.49% | 543M 30.21% | 2.53B 365.93% | 965M 61.86% | 799M 17.20% | 595M 25.53% | |
weighted average shs out | 127.50M - | 125.71M 1.40% | 124.91M 0.64% | 122.88M 1.62% | 122.88M 0% | 119.69M 2.60% | 119.74M 0.04% | 119.76M 0.02% | 119.76M 0% | 115.58M 3.50% | 115.19M 0.33% | 113.31M 1.63% | 113.31M 0% | 111.56M 1.54% | 111.73M 0.16% | 111.06M 0.61% | 111.06M 0% | 109.34M 1.55% | 108.75M 0.54% | 105.67M 2.84% | 105.67M 0% | 100.89M 4.52% | 97.41M 3.45% | 108.18M 11.06% | 108.18M 0% | 80M 26.05% | 83.33M 4.17% | 95.28M 14.33% | 95.28M 0% | 99.68M 4.62% | 99.20M 0.48% | 99.22M 0.02% | 99.22M 0% | 94.76M 4.49% | 94.34M 0.44% | 94.10M 0.26% | 94.10M 0% | 88.90M 5.53% | 87.42M 1.67% | 86.19M 1.40% | 85.41M 0.91% | 82.21M 3.75% | 75.21M 8.51% | 75.21M 0% | |
weighted average shs out dil | 127.50M - | 128M 0.39% | 124.91M 2.42% | 125M 0.08% | 122.88M 1.69% | 123.55M 0.54% | 121.33M 1.79% | 119.76M 1.30% | 119.76M 0% | 116.61M 2.63% | 115.19M 1.22% | 114.23M 0.83% | 113.31M 0.81% | 112.48M 0.73% | 111.73M 0.66% | 111.06M 0.61% | 111.06M 0% | 110.38M 0.61% | 108.75M 1.48% | 106.85M 1.74% | 105.67M 1.11% | 100.89M 4.52% | 99.25M 1.63% | 108.18M 9.00% | 108.18M 0% | 80M 26.05% | 83.33M 4.17% | 95.28M 14.33% | 95.28M 0% | 99.68M 4.62% | 100.20M 0.52% | 99.22M 0.98% | 99.22M 0% | 95.67M 3.57% | 95.31M 0.38% | 94.10M 1.26% | 94.10M 0% | 88.90M 5.53% | 88.41M 0.55% | 86.19M 2.51% | 86.08M 0.13% | 82.21M 4.50% | 75.21M 8.51% | 75.21M 0% | |
eps | 5.80 - | 5.60 3.45% | 5.30 5.36% | 5.90 11.32% | 8.19 38.81% | 3.20 60.93% | 7.60 137.50% | 8.40 10.53% | 11.48 36.67% | 11.30 1.57% | 10.60 6.19% | 12.40 16.98% | 18.47 48.95% | 12.20 33.95% | 9.80 19.67% | 12.30 25.51% | 17.52 42.44% | 10.60 39.50% | 9.60 9.43% | 9 6.25% | 17.90 98.89% | 7.90 55.87% | 5.40 31.65% | -1.10 120.37% | 16.09 1,562.73% | -0.29 101.80% | -2.10 624.14% | 3.60 271.43% | 18.83 423.06% | 6.30 66.54% | 10 58.73% | 6.40 36% | 19.19 199.84% | 10.49 45.34% | 9.90 5.62% | 7.80 21.21% | 25.14 222.31% | 10 60.22% | 8.90 11.00% | 6.30 29.21% | 29.62 370.16% | 11.74 60.36% | 10.62 9.54% | 7.91 25.52% | |
epsdiluted | 5.80 - | 5.50 5.17% | 5.30 3.64% | 5.80 9.43% | 8.19 41.21% | 3.10 62.15% | 7.50 141.94% | 8.40 12.00% | 11.48 36.67% | 11.20 2.44% | 10.60 5.36% | 12.30 16.04% | 18.47 50.16% | 12.10 34.49% | 9.80 19.01% | 12.30 25.51% | 17.52 42.44% | 10.50 40.07% | 9.60 8.57% | 8.90 7.29% | 17.90 101.12% | 7.90 55.87% | 5.30 32.91% | -1.10 120.75% | 16.09 1,562.73% | -0.29 101.80% | -2.10 624.14% | 3.60 271.43% | 18.83 423.06% | 6.30 66.54% | 9.90 57.14% | 6.40 35.35% | 19.19 199.84% | 10.39 45.86% | 9.80 5.68% | 7.80 20.41% | 25.14 222.31% | 10 60.22% | 8.80 12.00% | 6.30 28.41% | 29.39 366.51% | 11.74 60.05% | 10.62 9.54% | 7.91 25.52% |
All numbers in DKK (except ratios and percentages)