Pandora A/S (PNDZF)

AI Score

Unlock

149.40

0.00 (0.00%)

At close: Apr 23, 2025, 12:18 PM

Pandora A/S 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	31.68B	30.53B	30B	29.12B	28.14B	27.17B	26.86B	26.62B	26.46B	25.62B	25.08B	24.58B	23.39B	22.27B	21.62B	19.34B	19.01B	19.07B	19.42B	21.24B	21.87B	21.8B	22.37B	22.5B	22.81B	22.52B	22.73B	22.74B	22.78B	21.78B	21.2B	20.7B	20.28B	19.36B	18.66B	17.93B
Cost of Revenue	6.39B	6.21B	6.16B	6.11B	6.01B	6.12B	6.18B	6.22B	6.27B	6.12B	6.05B	5.89B	5.59B	5.34B	5.07B	4.67B	4.63B	4.62B	5.4B	5.81B	5.97B	6.11B	5.82B	5.81B	5.86B	5.64B	5.6B	5.68B	5.82B	5.62B	5.42B	5.23B	5.06B	4.89B	4.76B	4.72B
Gross Profit	25.29B	24.32B	23.84B	23.01B	22.12B	21.05B	20.69B	20.4B	20.19B	19.5B	19.04B	18.69B	17.8B	16.93B	16.54B	14.66B	14.37B	14.46B	14.02B	15.43B	15.9B	15.7B	16.55B	16.69B	16.94B	16.88B	17.13B	17.06B	16.97B	16.16B	15.78B	15.47B	15.22B	14.46B	13.89B	13.21B
Operating Income	7.97B	7.5B	7.44B	7.29B	7.04B	6.57B	6.63B	6.69B	6.74B	6.21B	6.19B	6.25B	5.84B	5.37B	4.88B	3.38B	2.69B	2.78B	2.11B	3.07B	3.83B	4.05B	5.45B	5.95B	6.43B	6.72B	7.33B	7.51B	7.78B	7.52B	7.44B	7.47B	7.4B	6.85B	6.47B	6.22B
Interest Income	205M	205M	143M	163M	208M	208M	250M	315M	311M	311M	272M	205M	134M	134M	143M	131M	132M	132M	199M	168M	282M	282M	245M	412M	395M	505M	431M	279M	195M	85M	155M	189M	182M	560M	474M	447M
Pretax Income	6.93B	6.47B	6.39B	6.35B	6.23B	5.94B	6.19B	6.39B	6.53B	5.95B	5.81B	5.87B	5.38B	5.22B	4.84B	3.34B	2.5B	2.46B	1.87B	2.77B	3.83B	4.09B	5.46B	6.13B	6.58B	6.87B	7.38B	7.42B	7.67B	7.51B	7.56B	7.72B	7.65B	6.9B	6.42B	6.04B
Net Income	5.23B	4.89B	4.84B	4.82B	4.74B	4.58B	4.77B	4.92B	5.03B	4.57B	4.47B	4.53B	4.16B	4.05B	3.76B	2.59B	1.94B	1.89B	1.42B	2.12B	2.94B	3.1B	4.17B	4.68B	5.04B	5.1B	5.51B	5.57B	5.77B	5.92B	5.95B	6.08B	6.03B	5.31B	4.91B	4.6B
Selling & General & Admin	17.32B	16.82B	16.4B	15.72B	15.09B	14.49B	14.06B	13.71B	13.45B	13.29B	12.84B	12.45B	11.97B	11.56B	11.66B	11.28B	11.69B	11.68B	11.91B	12.36B	12.07B	11.64B	11.1B	10.74B	10.51B	10.16B	9.81B	9.55B	9.18B	8.65B	8.34B	7.99B	7.82B	7.61B	7.42B	6.99B
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	1M	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	17.32B	16.82B	16.4B	15.72B	15.09B	14.49B	14.06B	13.71B	13.45B	13.29B	12.84B	12.45B	11.97B	11.56B	11.66B	11.28B	11.69B	11.68B	11.91B	12.36B	12.07B	11.64B	11.1B	10.74B	10.51B	10.16B	9.81B	9.55B	9.18B	8.65B	8.34B	7.99B	7.82B	7.61B	7.42B	6.99B
Interest Expense	907M	907M	862M	774M	684M	684M	534M	455M	367M	367M	447M	373M	384M	384M	280M	275M	418M	418M	416M	442M	253M	253M	237M	238M	254M	278M	299M	291M	237M	213M	152M	66M	56M	166M	175M	274M
Selling & Marketing Expenses	14.84B	14.42B	13.98B	13.31B	12.71B	12.19B	11.76B	11.54B	11.32B	11.14B	10.82B	10.4B	9.94B	9.46B	9.39B	8.95B	9.15B	9.03B	9.2B	9.52B	9.3B	8.99B	8.64B	8.4B	8.22B	8.03B	7.67B	7.37B	7.04B	6.52B	6.26B	6.03B	5.84B	5.58B	5.46B	5.14B
Cost & Expenses	23.71B	23.03B	22.56B	21.83B	21.1B	20.6B	20.24B	19.94B	19.72B	19.4B	18.89B	18.34B	17.56B	16.9B	16.73B	15.96B	16.33B	16.3B	17.31B	18.16B	18.04B	17.75B	16.92B	16.55B	16.38B	15.8B	15.41B	15.23B	15B	14.26B	13.76B	13.22B	12.88B	12.51B	12.19B	11.71B
Income Tax Expense	1.7B	1.58B	1.55B	1.53B	1.49B	1.36B	1.42B	1.47B	1.5B	1.38B	1.34B	1.34B	1.22B	1.17B	1.08B	745M	556M	577M	442M	646M	884M	996M	1.3B	1.45B	1.54B	1.77B	1.87B	1.86B	1.9B	1.59B	1.61B	1.64B	1.63B	1.59B	1.51B	1.45B
Shares Outstanding (Basic)	75.21M	75.21M	75.21M	81.78M	82.21M	82.9M	82.9M	89.4M	89.4M	94.1M	94.34M	94.76M	n/a	99.22M	99.2M	99.68M	n/a	95.28M	83.33M	80M	n/a	108.18M	97.41M	100.89M	n/a	105.67M	108.75M	109.34M	n/a	111.06M	111.73M	111.56M	n/a	113.31M	115.19M	115.58M
Shares Outstanding (Diluted)	75.21M	75.21M	75.21M	81.78M	85.47M	82.9M	88.41M	89.4M	93.25M	94.1M	95.31M	95.67M	n/a	99.22M	100.2M	99.68M	n/a	95.28M	83.33M	80M	n/a	108.18M	99.25M	100.89M	n/a	106.85M	108.75M	110.38M	n/a	111.06M	111.73M	112.48M	n/a	114.23M	115.19M	116.61M
EPS (Basic)	68.48	61.10	59.74	58.51	56.65	52.35	53.60	54.11	54.67	28.20	26.80	26.90	22.70	22.70	19.90	7.80	1.20	1.20	-3.5	4.00	12.20	12.20	22.30	26.50	29.20	29.20	32.50	32.70	34.30	34.30	34.40	35.20	34.30	34.30	30.30	27.30
EPS (Diluted)	68.48	59.93	58.57	56.75	54.89	50.66	51.91	52.91	53.37	28.00	26.60	26.70	22.60	22.60	19.80	7.80	1.20	1.20	-3.5	3.90	12.10	12.10	22.10	26.40	29.00	29.00	32.40	32.60	34.20	34.20	34.20	35.00	34.10	34.10	30.20	27.10
EBITDA	10.04B	9.57B	9.38B	9.23B	8.96B	8.55B	8.64B	8.75B	8.77B	8.12B	7.98B	7.93B	7.51B	7.44B	7.1B	5.65B	4.97B	4.95B	4.49B	5.42B	6.28B	6.16B	7.05B	7.42B	7.6B	7.87B	8.32B	8.28B	8.41B	8.34B	8.29B	8.32B	8.19B	7.03B	6.56B	6.23B
EBIT	7.73B	7.34B	7.21B	7.08B	6.88B	6.52B	6.62B	6.74B	6.79B	6.06B	6B	5.99B	5.51B	5.34B	4.86B	3.35B	2.65B	2.76B	2.16B	3.09B	3.96B	4.12B	5.48B	6.15B	6.61B	6.93B	7.46B	7.5B	7.69B	7.69B	7.68B	7.75B	7.67B	6.53B	6.06B	5.78B
Depreciation & Amortization	2.35B	2.28B	2.22B	2.14B	2.08B	2.03B	2.02B	2.01B	1.97B	2.06B	1.97B	1.95B	2B	2.1B	2.24B	2.3B	2.32B	2.19B	2.33B	2.33B	2.32B	2.04B	1.57B	1.28B	990M	937M	853M	784M	721M	648M	606M	566M	518M	501M	493M	448M