Pandora A/S
CSE:PNDORA
Income Statement
Earnings Waterfall
Pandora A/S
Revenue
|
29.1B
DKK
|
Cost of Revenue
|
-6.1B
DKK
|
Gross Profit
|
23B
DKK
|
Operating Expenses
|
-15.7B
DKK
|
Operating Income
|
7.3B
DKK
|
Other Expenses
|
-2.5B
DKK
|
Net Income
|
4.8B
DKK
|
Income Statement
Pandora A/S
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
9 600
N/A
|
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%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(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)
|
|
Gross Profit |
6 476
N/A
|
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%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(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)
|
|
Selling, General & Administrative |
(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)
|
|
Depreciation & Amortization |
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
|
|
Other Operating Expenses |
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
|
|
Operating Income |
2 969
N/A
|
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%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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)
|
|
Non-Reccuring Items |
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
|
|
Total Other Income |
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
|
|
Pre-Tax Income |
3 080
N/A
|
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%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(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)
|
|
Income from Continuing Operations |
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
|
|
Net Income (Common) |
2 486
N/A
|
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%
|
|
EPS (Diluted) |
19.42
N/A
|
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%
|
58.88
+7%
|