Pandora
PNDORA.COPandora A/S Price (PNDORA.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
80,915,422
(6.0002)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Pandora A/SCurrency: DKK
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
0.00
+0% |
1,638,205,000.00
+0% |
3,543,974,000.00
+116% |
6,666,000,000.00
+88% |
6,658,000,000.00
0% |
6,652,000,000.00
0% |
9,010,000,000.00
+35% |
11,942,000,000.00
+33% |
16,737,000,000.00
+40% |
20,281,000,000.00
+21% |
22,781,000,000.00
+12% |
22,806,000,000.00
+0% |
21,868,000,000.00
-4% |
19,009,000,000.00
-13% |
23,394,000,000.00
+23% |
26,463,000,000.00
+13% |
28,136,000,000.00
+6% |
31,680,000,000.00
+13% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 646,718,000.00 | 1,073,264,000.00 | 1,941,000,000.00 | 1,798,000,000.00 | 2,223,000,000.00 | 3,011,000,000.00 | 3,519,000,000.00 | 4,544,000,000.00 | 5,058,000,000.00 | 5,815,000,000.00 | 5,864,000,000.00 | 5,966,000,000.00 | 4,634,000,000.00 | 5,590,000,000.00 | 6,273,000,000.00 | 6,012,000,000.00 | 6,391,000,000.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
0.00
+0% |
991,487,000.00
+0% |
2,470,710,000.00
+149% |
4,725,000,000.00
+91% |
4,860,000,000.00
+3% |
4,429,000,000.00
-9% |
5,999,000,000.00
+35% |
8,423,000,000.00
+40% |
12,193,000,000.00
+45% |
15,223,000,000.00
+25% |
16,966,000,000.00
+11% |
16,942,000,000.00
0% |
15,902,000,000.00
-6% |
14,375,000,000.00
-10% |
17,804,000,000.00
+24% |
20,190,000,000.00
+13% |
22,124,000,000.00
+10% |
25,289,000,000.00
+14% |
|
| Gross Profit Ratio | (0.00%) | (0.61%) | (0.70%) | (0.71%) | (0.73%) | (0.67%) | (0.67%) | (0.71%) | (0.73%) | (0.75%) | (0.74%) | (0.74%) | (0.73%) | (0.76%) | (0.76%) | (0.76%) | (0.79%) | (0.80%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 4,000.00 | 68,674,000.00 | 303,446,000.00 | 576,000,000.00 | 749,000,000.00 | 870,000,000.00 | 921,000,000.00 | 1,251,000,000.00 | 1,657,000,000.00 | 1,981,000,000.00 | 2,137,000,000.00 | 2,289,000,000.00 | 2,770,000,000.00 | 2,536,000,000.00 | 2,026,000,000.00 | 2,125,000,000.00 | 2,379,000,000.00 | 2,471,000,000.00 | |
| Selling, General & Admin... | 4,000.00 | 358,642,000.00 | 1,046,741,000.00 | 2,309,000,000.00 | 2,802,000,000.00 | 2,954,000,000.00 | 3,318,000,000.00 | 4,351,000,000.00 | 6,379,000,000.00 | 7,819,000,000.00 | 9,182,000,000.00 | 10,511,000,000.00 | 12,075,000,000.00 | 11,691,000,000.00 | 11,965,000,000.00 | 13,447,000,000.00 | 15,086,000,000.00 | 17,315,000,000.00 | |
| Selling & Marketing Exp... | 0.00 | 289,968,000.00 | 743,295,000.00 | 1,733,000,000.00 | 2,053,000,000.00 | 2,084,000,000.00 | 2,397,000,000.00 | 3,100,000,000.00 | 4,722,000,000.00 | 5,838,000,000.00 | 7,045,000,000.00 | 8,222,000,000.00 | 9,305,000,000.00 | 9,155,000,000.00 | 9,939,000,000.00 | 11,322,000,000.00 | 12,707,000,000.00 | 14,844,000,000.00 | |
| Depreciation and Amortiz... | 10,000.00 | -11,365,000.00 | 109,602,000.00 | 319,000,000.00 | 863,000,000.00 | 218,000,000.00 | 266,000,000.00 | 76,000,000.00 | 138,000,000.00 | 517,000,000.00 | 721,000,000.00 | 989,000,000.00 | 2,319,000,000.00 | 2,315,000,000.00 | 1,914,000,000.00 | 1,973,000,000.00 | 2,079,000,000.00 | 2,353,000,000.00 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1,000,000.00 | 0.00 | |
| Total Operating Expenses | 4,000.00 | 358,642,000.00 | 1,046,741,000.00 | 2,309,000,000.00 | 2,802,000,000.00 | 2,954,000,000.00 | 3,318,000,000.00 | 4,351,000,000.00 | 6,379,000,000.00 | 7,819,000,000.00 | 9,182,000,000.00 | 10,511,000,000.00 | 12,075,000,000.00 | 11,691,000,000.00 | 11,965,000,000.00 | 13,447,000,000.00 | 15,085,000,000.00 | 17,315,000,000.00 | |
| Cost and Exponses | 4,000.00 | 1,005,360,000.00 | 2,120,005,000.00 | 4,250,000,000.00 | 4,600,000,000.00 | 5,177,000,000.00 | 6,329,000,000.00 | 7,870,000,000.00 | 10,923,000,000.00 | 12,877,000,000.00 | 14,997,000,000.00 | 16,375,000,000.00 | 18,041,000,000.00 | 16,325,000,000.00 | 17,555,000,000.00 | 19,720,000,000.00 | 21,097,000,000.00 | 23,706,000,000.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
-4,000.00
+0% |
632,845,000.00
-15,821,225% |
1,423,969,000.00
+125% |
2,416,000,000.00
+70% |
2,058,000,000.00
-15% |
1,475,000,000.00
-28% |
2,681,000,000.00
+82% |
4,072,000,000.00
+52% |
5,814,000,000.00
+43% |
7,404,000,000.00
+27% |
7,784,000,000.00
+5% |
6,431,000,000.00
-17% |
3,829,000,000.00
-40% |
2,684,000,000.00
-30% |
5,839,000,000.00
+118% |
6,743,000,000.00
+15% |
7,039,000,000.00
+4% |
7,974,000,000.00
+13% |
|
| Operating Income Ratio | (0.00%) | (0.39%) | (0.40%) | (0.36%) | (0.31%) | (0.22%) | (0.30%) | (0.34%) | (0.35%) | (0.37%) | (0.34%) | (0.28%) | (0.18%) | (0.14%) | (0.25%) | (0.25%) | (0.25%) | (0.25%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 10,000.00 | 3,606,000.00 | 29,754,000.00 | 54,000,000.00 | 642,000,000.00 | 4,000,000.00 | 4,000,000.00 | 7,000,000.00 | 3,000,000.00 | 4,000,000.00 | 3,000,000.00 | 4,000,000.00 | 16,000,000.00 | 7,000,000.00 | 21,000,000.00 | 7,000,000.00 | 40,000,000.00 | 39,000,000.00 | |
| Interest Expenses | 0.00 | 154,515,000.00 | 203,706,000.00 | 218,000,000.00 | 331,000,000.00 | 25,000,000.00 | 5,000,000.00 | 4,000,000.00 | 10,000,000.00 | 23,000,000.00 | 21,000,000.00 | 30,000,000.00 | 131,000,000.00 | 158,000,000.00 | 133,000,000.00 | 262,000,000.00 | 716,000,000.00 | 801,000,000.00 | |
| Total Other Income/Exp... | 10,000.00 | -217,018,000.00 | -235,061,000.00 | -164,000,000.00 | 311,000,000.00 | 4,000,000.00 | 61,000,000.00 | -200,000,000.00 | -469,000,000.00 | 246,000,000.00 | -117,000,000.00 | 151,000,000.00 | 0.00 | -190,000,000.00 | -461,000,000.00 | -210,000,000.00 | -805,000,000.00 | -1,048,000,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | 6,000.00 | 621,480,000.00 | 1,533,571,000.00 | 2,652,000,000.00 | 2,679,000,000.00 | 1,684,000,000.00 | 2,947,000,000.00 | 4,298,000,000.00 | 6,230,000,000.00 | 8,212,000,000.00 | 8,505,000,000.00 | 7,634,000,000.00 | 6,332,000,000.00 | 5,062,000,000.00 | 7,503,000,000.00 | 8,827,000,000.00 | 9,029,000,000.00 | 10,080,000,000.00 | |
| EBITDA ratio | (0.00%) | (0.38%) | (0.43%) | (0.41%) | (0.44%) | (0.25%) | (0.33%) | (0.35%) | (0.36%) | (0.39%) | (0.36%) | (0.33%) | (0.28%) | (0.26%) | (0.33%) | (0.34%) | (0.32%) | (0.32%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 6,000.00 | 415,827,000.00 | 1,188,908,000.00 | 2,252,000,000.00 | 2,369,000,000.00 | 1,479,000,000.00 | 2,742,000,000.00 | 3,872,000,000.00 | 5,345,000,000.00 | 7,650,000,000.00 | 7,667,000,000.00 | 6,582,000,000.00 | 3,829,000,000.00 | 2,494,000,000.00 | 5,378,000,000.00 | 6,533,000,000.00 | 6,234,000,000.00 | 6,926,000,000.00 | |
| Income Before Tax Ratio | (0.00%) | (0.25%) | (0.34%) | (0.34%) | (0.36%) | (0.22%) | (0.30%) | (0.32%) | (0.32%) | (0.38%) | (0.34%) | (0.29%) | (0.18%) | (0.13%) | (0.23%) | (0.25%) | (0.22%) | (0.22%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 1,000.00 | 109,501,000.00 | 184,309,000.00 | 381,000,000.00 | 332,000,000.00 | 277,000,000.00 | 522,000,000.00 | 774,000,000.00 | 1,671,000,000.00 | 1,625,000,000.00 | 1,899,000,000.00 | 1,537,000,000.00 | 884,000,000.00 | 556,000,000.00 | 1,218,000,000.00 | 1,504,000,000.00 | 1,494,000,000.00 | 1,699,000,000.00 | |
| Net Income | |||||||||||||||||||
| Net Income | 5,000.00
+0% |
306,326,000.00
+6,126,420% |
1,004,599,000.00
+228% |
1,871,000,000.00
+86% |
2,037,000,000.00
+9% |
1,202,000,000.00
-41% |
2,220,000,000.00
+85% |
3,098,000,000.00
+40% |
3,674,000,000.00
+19% |
6,025,000,000.00
+64% |
5,768,000,000.00
-4% |
5,045,000,000.00
-13% |
2,945,000,000.00
-42% |
1,938,000,000.00
-34% |
4,160,000,000.00
+115% |
5,029,000,000.00
+21% |
4,740,000,000.00
-6% |
5,227,000,000.00
+10% |
|
| Net Income Ratio | (0.00%) | (0.19%) | (0.28%) | (0.28%) | (0.31%) | (0.18%) | (0.25%) | (0.26%) | (0.22%) | (0.30%) | (0.25%) | (0.22%) | (0.13%) | (0.10%) | (0.18%) | (0.19%) | (0.17%) | (0.16%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.00 | 2.50 | 8.00 | 15.00 | 15.70 | 9.20 | 17.20 | 25.00 | 30.90 | 52.80 | 52.00 | 47.17 | 30.28 | 19.97 | 42.12 | 54.22 | 55.50 | 64.85 | |
| Diluted EPS | 0.00 | 2.50 | 8.00 | 15.00 | 15.70 | 9.20 | 17.00 | 24.70 | 30.70 | 52.50 | 51.80 | 47.05 | 30.07 | 19.89 | 41.74 | 53.67 | 55.06 | 64.60 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 122,700,000.00 | 122,700,000.00 | 121,173,077.00 | 124,880,510.00 | 129,960,333.00 | 129,960,333.00 | 129,120,685.00 | 124,092,966.00 | 118,981,186.00 | 114,162,672.00 | 110,962,355.00 | 106,956,155.00 | 97,250,084.00 | 97,048,768.00 | 98,775,946.00 | 92,746,543.00 | 85,408,547.00 | 80,603,566.00 | |
| Diluted Share Outstanding | 122,700,000.00 | 122,700,000.00 | 122,960,966.00 | 126,248,294.00 | 129,960,333.00 | 130,943,497.00 | 130,493,262.00 | 125,475,766.00 | 119,804,753.00 | 114,743,924.00 | 111,375,893.00 | 107,229,126.00 | 97,940,883.00 | 97,423,054.00 | 99,674,654.00 | 93,696,393.00 | 86,080,451.00 | 80,915,422.00 | |