P

Pandora A/S
OTC:PANDY

Watchlist Manager
Pandora A/S
OTC:PANDY
Watchlist
Price: 17.35 USD -0.57% Market Closed
Market Cap: 5.6B USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+28%
5Y
+71%
10Y
+118%
Operating Income
+
3Y
+28%
5Y
+110%
10Y
+53%
Net Income
+
3Y
+15%
5Y
+179%
10Y
+59%

Earnings Waterfall
Pandora A/S

Revenue
32.7B DKK
Cost of Revenue
-6.6B DKK
Gross Profit
26B DKK
Operating Expenses
-18.1B DKK
Operating Income
8B DKK
Other Expenses
-2.7B DKK
Net Income
5.3B DKK

Income Statement
Pandora A/S

Rotate your device to view
Income Statement
Currency: DKK
Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 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 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
204
0
0
0
135
0
0
0
89
0
0
0
25
0
0
0
5
0
0
0
4
0
0
0
10
0
0
0
23
0
0
0
21
0
0
0
30
27
55
80
131
103
97
96
158
97
99
99
133
103
112
106
262
190
222
272
644
296
325
355
801
402
411
422
Revenue
3 461
N/A
4 112
+19%
4 780
+16%
5 743
+20%
6 666
+16%
7 173
+8%
7 222
+1%
7 003
-3%
6 658
-5%
6 337
-5%
6 205
-2%
6 430
+4%
6 652
+3%
7 230
+9%
7 901
+9%
8 362
+6%
9 010
+8%
9 600
+7%
10 213
+6%
10 803
+6%
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%
31 680
+4%
32 194
+2%
32 498
+1%
32 664
+1%
Gross Profit
Cost of Revenue
(1 073)
(1 295)
(1 436)
(1 618)
(1 941)
(2 025)
(2 018)
(1 953)
(1 798)
(1 707)
(1 754)
(1 984)
(2 223)
(2 507)
(2 760)
(2 878)
(3 011)
(3 124)
(3 213)
(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)
(6 391)
(6 417)
(6 543)
(6 626)
Gross Profit
2 388
N/A
2 817
+18%
3 344
+19%
4 125
+23%
4 725
+15%
5 148
+9%
5 204
+1%
5 050
-3%
4 860
-4%
4 630
-5%
4 451
-4%
4 446
0%
4 429
0%
4 723
+7%
5 141
+9%
5 484
+7%
5 999
+9%
6 476
+8%
7 000
+8%
7 506
+7%
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%
25 289
+4%
25 777
+2%
25 955
+1%
26 038
+0%
Operating Income
Operating Expenses
(1 047)
(1 331)
(1 681)
(1 952)
(2 309)
(2 507)
(2 603)
(2 686)
(2 802)
(2 856)
(2 944)
(2 982)
(2 954)
(3 002)
(3 110)
(3 208)
(3 317)
(3 507)
(3 673)
(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)
(17 315)
(17 669)
(17 898)
(18 081)
Selling, General & Administrative
(1 047)
(1 331)
(1 681)
(1 952)
(2 054)
(2 507)
(2 603)
(2 686)
(2 599)
(2 856)
(2 944)
(2 982)
(2 795)
(3 002)
(3 110)
(3 208)
(3 158)
(3 507)
(3 673)
(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)
(16 441)
(17 668)
(17 897)
(18 082)
Depreciation & Amortization
0
0
0
0
(255)
0
0
0
(203)
0
0
0
(159)
0
0
0
(159)
0
0
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
(874)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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)
0
(1)
0
1
Operating Income
1 341
N/A
1 486
+11%
1 663
+12%
2 173
+31%
2 416
+11%
2 641
+9%
2 601
-2%
2 364
-9%
2 058
-13%
1 774
-14%
1 507
-15%
1 464
-3%
1 475
+1%
1 721
+17%
2 031
+18%
2 276
+12%
2 682
+18%
2 969
+11%
3 327
+12%
3 582
+8%
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%
7 974
+6%
8 108
+2%
8 057
-1%
7 957
-1%
Pre-Tax Income
Interest Income Expense
(141)
(222)
(187)
(171)
(121)
(90)
166
110
(151)
379
18
109
(25)
(113)
32
78
108
111
49
(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)
(932)
(1 058)
(1 002)
(1 041)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
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
0
0
0
0
Total Other Income
(11)
0
0
0
(43)
0
0
0
462
0
0
0
29
0
0
0
(47)
0
0
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
(116)
0
3
1
Pre-Tax Income
1 189
N/A
1 264
+6%
1 476
+17%
2 002
+36%
2 252
+12%
2 551
+13%
2 767
+8%
2 474
-11%
2 369
-4%
2 153
-9%
1 525
-29%
1 573
+3%
1 479
-6%
1 608
+9%
2 063
+28%
2 354
+14%
2 742
+16%
3 080
+12%
3 376
+10%
3 527
+4%
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%
6 926
+7%
7 052
+2%
7 058
+0%
6 917
-2%
Net Income
Tax Provision
(184)
(204)
(247)
(345)
(381)
(435)
(426)
(373)
(332)
(293)
(228)
(237)
(277)
(306)
(393)
(452)
(522)
(594)
(659)
(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)
(1 699)
(1 688)
(1 689)
(1 655)
Income from Continuing Operations
1 005
1 060
1 229
1 657
1 871
2 116
2 341
2 101
2 037
1 860
1 297
1 336
1 202
1 302
1 670
1 902
2 220
2 486
2 717
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
5 227
5 364
5 369
5 262
Income to Minority Interest
(35)
(45)
(57)
(54)
(25)
(15)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
970
N/A
1 015
+5%
1 172
+15%
1 603
+37%
1 846
+15%
2 101
+14%
2 338
+11%
2 101
-10%
2 037
-3%
1 860
-9%
1 297
-30%
1 336
+3%
1 202
-10%
1 302
+8%
1 670
+28%
1 902
+14%
2 220
+17%
2 486
+12%
2 717
+9%
2 830
+4%
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%
5 227
+7%
5 364
+3%
5 368
+0%
5 262
-2%
EPS (Diluted)
7.89
N/A
7.8
-1%
9
+15%
12.32
+37%
14.65
+19%
16.31
+11%
18.15
+11%
16.31
-10%
15.67
-4%
14.3
-9%
9.97
-30%
10.27
+3%
9.18
-11%
10.1
+10%
12.78
+27%
14.6
+14%
17.07
+17%
19.42
+14%
21.2
+9%
22.64
+7%
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%
58.73
+7%
58.98
+0%
59.98
+2%
64.6
+8%
68.2
+6%
69.33
+2%
67.79
-2%

See Also

Summary
PANDY intrinsic value, competitors valuation, and company profile.
DCF Valuation
PANDY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PANDY stock valuation using valuation multiples.
Wall Street Estimates
PANDY price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PANDY stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 310,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.