(PANDY)

AI Score

Unlock

21.82

0.24 (1.11%)

At close: Feb 14, 2025, 8:00 PM

Income Statement

Financials in DKK. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	11.97B	6.1B	6.77B	6.83B	10.82B	5.57B	5.89B	5.85B	9.86B	5.26B	5.66B	5.69B	9.01B	4.73B	5.16B	4.5B	7.89B	4.07B	2.88B	4.17B	7.96B	4.42B	4.69B	4.8B	7.89B	4.98B	4.82B	5.12B	7.6B	5.19B	4.83B	5.16B	6.6B	4.61B	4.33B	4.74B
Cost of Revenue	2.42B	1.22B	1.34B	1.41B	2.24B	1.17B	1.29B	1.31B	2.35B	1.23B	1.34B	1.36B	2.19B	1.16B	1.18B	1.06B	1.94B	888M	778M	1.03B	1.92B	1.67B	1.19B	1.18B	2.06B	1.38B	1.18B	1.24B	1.84B	1.34B	1.26B	1.38B	1.64B	1.15B	1.07B	1.2B
Gross Profit	9.55B	4.89B	5.43B	5.42B	8.58B	4.4B	4.61B	4.54B	7.51B	4.04B	4.32B	4.32B	6.82B	3.57B	3.98B	3.44B	5.95B	3.18B	2.1B	3.14B	6.03B	2.75B	3.5B	3.62B	5.83B	3.6B	3.64B	3.88B	5.76B	3.85B	3.57B	3.78B	4.96B	3.46B	3.26B	3.54B
Operating Income	4.15B	980M	1.34B	1.51B	3.67B	920M	1.19B	1.26B	3.21B	978M	1.25B	1.31B	2.68B	957M	1.3B	903M	2.21B	467M	-198M	204M	2.3B	-198M	764M	960M	2.53B	1.2B	1.27B	1.44B	2.82B	1.8B	1.45B	1.72B	2.55B	1.72B	1.49B	1.65B
Interest Income	n/a	111M	47M	47M	n/a	49M	67M	92M	n/a	91M	132M	88M	n/a	52M	65M	17M	n/a	61M	53M	18M	n/a	128M	22M	132M	n/a	91M	189M	115M	n/a	17M	37M	31M	n/a	87M	71M	24M
Pretax Income	3.8B	788M	1.06B	1.28B	3.35B	709M	1.02B	1.16B	3.05B	960M	1.22B	1.3B	2.47B	820M	1.28B	811M	2.31B	443M	-226M	-30M	2.28B	-154M	679M	1.03B	2.54B	1.22B	1.35B	1.48B	2.83B	1.73B	1.39B	1.72B	2.67B	1.78B	1.54B	1.65B
Net Income	2.87B	595M	799M	965M	2.53B	543M	778M	889M	2.37B	734M	934M	995M	1.9B	635M	992M	628M	1.79B	343M	-175M	-24M	1.74B	-119M	526M	797M	1.89B	951M	1.04B	1.16B	1.95B	1.37B	1.09B	1.36B	2.09B	1.41B	1.22B	1.31B
Selling & General & Admin	5.4B	3.9B	4.09B	3.92B	4.91B	3.48B	3.42B	3.28B	4.3B	3.06B	3.07B	3.01B	4.14B	2.61B	2.67B	2.53B	3.74B	2.71B	2.3B	2.94B	3.73B	2.94B	2.74B	2.66B	3.3B	2.41B	2.37B	2.44B	2.95B	2.05B	2.12B	2.06B	2.41B	1.75B	1.77B	1.89B
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	n/a	1M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Operating Expenses	5.4B	3.91B	4.09B	3.92B	4.91B	3.48B	3.42B	3.28B	4.3B	3.06B	3.07B	3.01B	4.14B	2.61B	2.67B	2.53B	3.74B	2.71B	2.3B	2.94B	3.73B	2.94B	2.74B	2.66B	3.3B	2.41B	2.37B	2.44B	2.95B	2.05B	2.12B	2.06B	2.41B	1.75B	1.77B	1.89B
Interest Expense	n/a	304M	327M	276M	n/a	259M	239M	186M	n/a	109M	160M	98M	n/a	189M	86M	109M	n/a	85M	81M	252M	n/a	83M	107M	63M	n/a	67M	108M	79M	n/a	88M	100M	25M	n/a	27M	14M	15M
Selling & Marketing Expenses	4.66B	3.35B	3.5B	3.33B	4.24B	2.91B	2.84B	2.72B	3.72B	2.48B	2.62B	2.5B	3.54B	2.17B	2.19B	2.05B	3.06B	2.09B	1.75B	2.25B	2.93B	2.26B	2.07B	2.04B	2.62B	1.92B	1.83B	1.86B	2.43B	1.55B	1.54B	1.53B	1.9B	1.29B	1.3B	1.34B
Cost & Expenses	7.82B	5.12B	5.43B	5.33B	7.15B	4.65B	4.71B	4.59B	6.65B	4.29B	4.41B	4.38B	6.33B	3.77B	3.85B	3.6B	5.68B	3.6B	3.08B	3.97B	5.65B	4.61B	3.93B	3.84B	5.36B	3.79B	3.55B	3.67B	4.79B	3.39B	3.38B	3.44B	4.05B	2.89B	2.84B	3.1B
Income Tax Expense	934M	193M	260M	313M	815M	167M	239M	273M	686M	226M	287M	306M	563M	184M	288M	182M	514M	100M	-51M	-7M	535M	-35M	153M	231M	647M	269M	303M	318M	883M	363M	292M	361M	579M	374M	324M	348M
Shares Outstanding (Basic)	82.37M	82.37M	82.37M	84.2M	82.21M	82.9M	82.9M	89.4M	89.4M	376.41M	381.22M	382.69M	396.88M	396.88M	396.8M	398.73M	381.11M	381.11M	333.33M	320M	432.73M	432.73M	389.63M	403.54M	422.67M	422.67M	435M	437.36M	444.23M	444.23M	446.94M	446.23M	453.23M	453.23M	460.75M	462.3M
Shares Outstanding (Diluted)	82.37M	82.37M	82.37M	84.23M	85.47M	82.9M	88.41M	89.4M	93.25M	376.41M	381.22M	382.69M	396.88M	396.88M	400.81M	398.73M	381.11M	381.11M	333.33M	320M	432.73M	432.73M	396.98M	403.54M	422.67M	427.42M	435M	441.52M	444.23M	444.23M	446.94M	449.92M	453.23M	456.91M	460.75M	466.43M
EPS (Basic)	34.83	7.22	9.70	11.46	30.77	6.55	9.39	9.94	26.47	1.95	2.45	2.60	4.80	1.60	2.50	1.57	4.71	0.90	-0.53	-0.07	4.02	-0.27	1.35	1.97	4.47	2.25	2.40	2.65	4.38	3.08	2.45	3.05	4.62	3.10	2.65	2.82
EPS (Diluted)	34.83	7.22	9.70	11.46	29.60	6.55	8.80	9.94	25.37	1.95	2.45	2.60	4.80	1.60	2.47	1.57	4.71	0.90	-0.53	-0.07	4.02	-0.27	1.33	1.97	4.47	2.23	2.40	2.62	4.38	3.08	2.45	3.03	4.62	3.08	2.65	2.80
EBITDA	4.32B	1.68B	1.92B	2.12B	3.86B	1.45B	1.69B	1.84B	3.45B	1.5B	1.74B	1.86B	2.8B	1.39B	1.69B	1.43B	3.5B	930M	218M	890M	3.07B	648M	1.6B	1.6B	2.81B	1.45B	1.5B	1.67B	3.05B	1.97B	1.61B	1.88B	2.71B	1.84B	1.61B	1.76B
EBIT	3.7B	1.09B	1.39B	1.51B	3.67B	968M	1.26B	1.35B	3.21B	1.07B	1.38B	1.31B	2.22B	1.01B	1.37B	920M	3.21B	528M	-145M	638M	2.8B	-71M	786M	1.09B	2.31B	1.29B	1.46B	1.56B	2.64B	1.82B	1.49B	1.75B	2.64B	1.81B	1.56B	1.67B
Depreciation & Amortization	623M	591M	579M	561M	553M	527M	502M	497M	506M	518M	488M	461M	588M	437M	460M	514M	287M	578M	523M	252M	273M	719M	526M	514M	285M	249M	230M	226M	232M	165M	161M	163M	159M	123M	121M	115M