Income Statement

Revenue

+28%

+71%

10Y

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%

Income Statement Balance Sheet Cash Flow Statement

Pandora A/S
OTC:PANDY

Income Statement

Earnings Waterfall
Pandora A/S

Income Statement
Pandora A/S

See Also

Company

Help

Tools

Stocks

Pandora A/S OTC:PANDY

Income Statement

Earnings Waterfall Pandora A/S

Income Statement Pandora A/S

See Also

Company

Help

Tools

Stocks

Pandora A/S
OTC:PANDY

Earnings Waterfall
Pandora A/S

Income Statement
Pandora A/S