P

Pandora A/S
CSE:PNDORA

Watchlist Manager
Pandora A/S
CSE:PNDORA
Watchlist
Price: 1 294 DKK 1.53%
Market Cap: 97.3B DKK
Have any thoughts about
Pandora A/S?
Write Note

Income Statement

Earnings Waterfall
Pandora A/S

Revenue
30.5B DKK
Cost of Revenue
-6.2B DKK
Gross Profit
24.3B DKK
Operating Expenses
-16.8B DKK
Operating Income
7.5B DKK
Other Expenses
-2.6B DKK
Net Income
4.9B DKK

Income Statement
Pandora A/S

Rotate your device to view
Income Statement
Currency: DKK
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
10 803
N/A
11 942
+11%
12 897
+8%
13 951
+8%
15 017
+8%
16 737
+11%
17 930
+7%
18 659
+4%
19 360
+4%
20 281
+5%
20 700
+2%
21 198
+2%
21 780
+3%
22 781
+5%
22 737
0%
22 731
0%
22 519
-1%
22 806
+1%
22 495
-1%
22 369
-1%
21 802
-3%
21 868
+0%
21 236
-3%
19 419
-9%
19 074
-2%
19 009
0%
19 337
+2%
21 616
+12%
22 274
+3%
23 394
+5%
24 583
+5%
25 083
+2%
25 618
+2%
26 463
+3%
26 624
+1%
26 863
+1%
27 172
+1%
28 136
+4%
29 120
+3%
29 997
+3%
30 528
+2%
Gross Profit
Cost of Revenue
(3 297)
(3 519)
(3 743)
(4 022)
(4 194)
(4 544)
(4 723)
(4 765)
(4 895)
(5 058)
(5 232)
(5 423)
(5 616)
(5 815)
(5 676)
(5 599)
(5 638)
(5 864)
(5 784)
(5 726)
(5 293)
(4 950)
(4 733)
(4 332)
(4 277)
(4 475)
(4 599)
(5 056)
(5 322)
(5 590)
(5 890)
(6 048)
(6 117)
(6 273)
(6 224)
(6 175)
(6 116)
(6 012)
(6 107)
(6 161)
(6 210)
Gross Profit
7 506
N/A
8 423
+12%
9 154
+9%
9 929
+8%
10 823
+9%
12 193
+13%
13 207
+8%
13 894
+5%
14 465
+4%
15 223
+5%
15 468
+2%
15 775
+2%
16 164
+2%
16 966
+5%
17 061
+1%
17 132
+0%
16 881
-1%
16 942
+0%
16 711
-1%
16 643
0%
16 509
-1%
16 918
+2%
16 503
-2%
15 087
-9%
14 797
-2%
14 534
-2%
14 738
+1%
16 560
+12%
16 952
+2%
17 804
+5%
18 693
+5%
19 035
+2%
19 501
+2%
20 190
+4%
20 400
+1%
20 688
+1%
21 056
+2%
22 124
+5%
23 013
+4%
23 836
+4%
24 318
+2%
Operating Income
Operating Expenses
(3 924)
(4 347)
(4 731)
(5 112)
(5 614)
(6 363)
(6 967)
(7 420)
(7 611)
(7 816)
(7 993)
(8 338)
(8 646)
(9 182)
(9 552)
(9 807)
(10 160)
(10 511)
(10 736)
(11 103)
(11 642)
(12 073)
(12 004)
(11 438)
(11 005)
(11 803)
(10 995)
(11 523)
(11 633)
(12 021)
(12 447)
(12 841)
(13 286)
(13 447)
(13 711)
(14 060)
(14 486)
(15 085)
(15 724)
(16 397)
(16 819)
Selling, General & Administrative
(3 924)
(4 174)
(4 731)
(5 112)
(5 614)
(6 175)
(6 967)
(7 401)
(7 608)
(7 388)
(7 993)
(8 338)
(8 646)
(8 583)
(9 552)
(9 807)
(10 160)
(9 702)
(10 736)
(11 103)
(11 642)
(11 098)
(12 006)
(11 441)
(11 008)
(11 042)
(10 998)
(11 524)
(11 635)
(11 325)
(12 487)
(12 856)
(13 292)
(12 801)
(13 713)
(14 061)
(14 486)
(14 335)
(15 723)
(16 397)
(16 818)
Depreciation & Amortization
0
(173)
0
0
0
(188)
0
0
0
(428)
0
0
0
(599)
0
0
0
(809)
0
0
0
(977)
0
0
0
(761)
0
0
0
(696)
0
0
0
(646)
0
0
0
(751)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
(19)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
2
2
3
3
0
3
1
2
0
40
15
6
0
2
1
0
1
0
0
(1)
Operating Income
3 582
N/A
4 076
+14%
4 423
+9%
4 817
+9%
5 209
+8%
5 830
+12%
6 240
+7%
6 474
+4%
6 854
+6%
7 407
+8%
7 475
+1%
7 437
-1%
7 518
+1%
7 784
+4%
7 509
-4%
7 325
-2%
6 721
-8%
6 431
-4%
5 975
-7%
5 540
-7%
4 867
-12%
4 845
0%
4 499
-7%
3 649
-19%
3 792
+4%
2 731
-28%
3 743
+37%
5 037
+35%
5 319
+6%
5 783
+9%
6 246
+8%
6 194
-1%
6 215
+0%
6 743
+8%
6 689
-1%
6 628
-1%
6 570
-1%
7 039
+7%
7 289
+4%
7 439
+2%
7 499
+1%
Pre-Tax Income
Interest Income Expense
(55)
(129)
(473)
(529)
(507)
(359)
(179)
(53)
42
268
243
123
(8)
(93)
(87)
57
152
184
184
18
39
55
(301)
(244)
(313)
(96)
(49)
(42)
(155)
(383)
(379)
(386)
(267)
(151)
(294)
(438)
(630)
(733)
(940)
(1 048)
(1 031)
Non-Reccuring Items
0
(4)
0
0
(16)
(16)
(19)
0
0
(3)
0
0
0
0
0
0
0
0
(25)
(92)
(813)
(1 016)
(1 426)
(1 538)
(1 016)
(47)
(359)
(154)
54
56
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
(71)
0
0
0
(110)
0
0
0
(22)
0
0
0
(24)
0
0
0
(33)
(1)
0
(2)
(55)
0
0
0
(94)
0
0
0
(78)
0
0
0
(59)
0
0
(1)
(72)
0
0
1
Pre-Tax Income
3 527
N/A
3 872
+10%
3 950
+2%
4 288
+9%
4 686
+9%
5 345
+14%
6 042
+13%
6 421
+6%
6 896
+7%
7 650
+11%
7 718
+1%
7 560
-2%
7 510
-1%
7 667
+2%
7 422
-3%
7 382
-1%
6 873
-7%
6 582
-4%
6 133
-7%
5 465
-11%
4 091
-25%
3 829
-6%
2 771
-28%
1 866
-33%
2 463
+32%
2 494
+1%
3 336
+34%
4 842
+45%
5 219
+8%
5 378
+3%
5 867
+9%
5 808
-1%
5 948
+2%
6 533
+10%
6 394
-2%
6 190
-3%
5 939
-4%
6 234
+5%
6 349
+2%
6 390
+1%
6 469
+1%
Net Income
Tax Provision
(697)
(774)
(1 173)
(1 263)
(1 380)
(1 671)
(1 445)
(1 513)
(1 589)
(1 625)
(1 638)
(1 606)
(1 595)
(1 899)
(1 856)
(1 867)
(1 773)
(1 537)
(1 450)
(1 300)
(996)
(884)
(646)
(442)
(577)
(556)
(745)
(1 085)
(1 169)
(1 218)
(1 342)
(1 340)
(1 382)
(1 504)
(1 472)
(1 424)
(1 365)
(1 494)
(1 534)
(1 554)
(1 580)
Income from Continuing Operations
2 830
3 098
2 777
3 025
3 306
3 674
4 597
4 908
5 307
6 025
6 080
5 954
5 915
5 768
5 566
5 515
5 100
5 045
4 683
4 165
3 095
2 945
2 125
1 424
1 886
1 938
2 591
3 757
4 050
4 160
4 525
4 468
4 566
5 029
4 922
4 766
4 574
4 740
4 815
4 836
4 889
Net Income (Common)
2 830
N/A
3 098
+9%
2 777
-10%
3 025
+9%
3 306
+9%
3 674
+11%
4 597
+25%
4 908
+7%
5 307
+8%
6 025
+14%
6 080
+1%
5 954
-2%
5 915
-1%
5 768
-2%
5 566
-4%
5 515
-1%
5 100
-8%
5 045
-1%
4 683
-7%
4 165
-11%
3 095
-26%
2 945
-5%
2 124
-28%
1 423
-33%
1 885
+32%
1 938
+3%
2 590
+34%
3 757
+45%
4 049
+8%
4 160
+3%
4 526
+9%
4 468
-1%
4 567
+2%
5 029
+10%
4 923
-2%
4 767
-3%
4 576
-4%
4 740
+4%
4 816
+2%
4 837
+0%
4 889
+1%
EPS (Diluted)
22.64
N/A
24.78
+9%
22.48
-9%
24.93
+11%
27.59
+11%
30.67
+11%
39.42
+29%
42.6
+8%
46.47
+9%
52.51
+13%
54.04
+3%
53.3
-1%
53.24
0%
51.79
-3%
50.41
-3%
50.68
+1%
47.7
-6%
47.05
-1%
46.41
-1%
41.96
-10%
28.6
-32%
30.07
+5%
26.55
-12%
17.07
-36%
19.78
+16%
19.89
+1%
25.98
+31%
37.49
+44%
40.8
+9%
41.74
+2%
47.3
+13%
46.88
-1%
48.53
+4%
53.67
+11%
55.37
+3%
53.91
-3%
53.09
-2%
55.06
+4%
58.88
+7%
58.72
0%
59.98
+2%

See Also

Discover More