Pandora A/S (CPH:PNDORA)
Denmark · Delayed Price · Currency is DKK 851.20
-18.80 (-2.16%)
Sep 2, 2026, 4:59 PM CET
Pandora Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 32,456 | 32,549 | 31,680 | 28,136 | 26,463 | 23,394 | |
Revenue Growth | -0.12% | 2.74% | 12.60% | 6.32% | 13.12% | 23.07% |
Cost of Revenue | 6,893 | 6,748 | 6,391 | 6,012 | 6,273 | 5,590 |
Gross Profit | 25,563 | 25,801 | 25,289 | 22,124 | 20,190 | 17,804 |
Selling, General & Admin | 17,882 | 17,964 | 17,315 | 15,086 | 13,447 | 12,021 |
Operating Expenses | 17,882 | 17,964 | 17,315 | 15,086 | 13,447 | 12,021 |
Operating Income | 7,681 | 7,837 | 7,974 | 7,038 | 6,743 | 5,783 |
Interest Expense | -873 | -846 | -801 | -644 | -262 | -133 |
Interest & Investment Income | 18 | 45 | 39 | 40 | 7 | 21 |
Currency Exchange Gain (Loss) | -56 | -56 | -58 | -34 | 259 | -38 |
Other Non Operating Income (Expenses) | -14 | -14 | -228 | -166 | -214 | -311 |
EBT Excluding Unusual Items | 6,756 | 6,966 | 6,926 | 6,234 | 6,533 | 5,322 |
Asset Writedown | -54 | -54 | - | - | - | - |
Other Unusual Items | 180 | - | - | - | - | 56 |
Pretax Income | 6,882 | 6,912 | 6,926 | 6,234 | 6,533 | 5,378 |
Income Tax Expense | 1,728 | 1,671 | 1,699 | 1,494 | 1,504 | 1,218 |
Net Income | 5,154 | 5,241 | 5,227 | 4,740 | 5,029 | 4,160 |
Net Income to Common | 5,154 | 5,241 | 5,227 | 4,740 | 5,029 | 4,160 |
Net Income Growth | -3.97% | 0.27% | 10.27% | -5.75% | 20.89% | 114.65% |
Shares Outstanding (Basic) | 75 | 77 | 81 | 85 | 93 | 99 |
Shares Outstanding (Diluted) | 76 | 77 | 81 | 86 | 94 | 100 |
Shares Change | -4.01% | -4.61% | -6.00% | -8.13% | -6.00% | 2.31% |
EPS (Basic) | 68.42 | 68.10 | 64.85 | 55.50 | 54.22 | 42.12 |
EPS (Diluted) | 68.21 | 67.90 | 64.60 | 55.10 | 53.70 | 41.70 |
EPS Growth | 0.04% | 5.11% | 17.24% | 2.61% | 28.78% | 109.55% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 6,695 | 5,912 | 7,385 | 6,255 | 3,596 | 5,932 |
Free Cash Flow Per Share | 88.61 | 76.59 | 91.27 | 72.67 | 38.38 | 59.51 |
Dividend Per Share | 22.000 | 22.000 | 20.000 | 18.000 | 16.000 | 16.000 |
Dividend Growth | 10.00% | 10.00% | 11.11% | 12.50% | 0% | - |
Gross Margin | 78.76% | 79.27% | 79.83% | 78.63% | 76.30% | 76.11% |
Operating Margin | 23.67% | 24.08% | 25.17% | 25.01% | 25.48% | 24.72% |
Profit Margin | 15.88% | 16.10% | 16.50% | 16.85% | 19.00% | 17.78% |
Free Cash Flow Margin | 20.63% | 18.16% | 23.31% | 22.23% | 13.59% | 25.36% |
EBITDA | 8,854 | 8,957 | 8,984 | 7,954 | 7,602 | 6,616 |
EBITDA Margin | 27.28% | 27.52% | 28.36% | 28.27% | 28.73% | 28.28% |
D&A For EBITDA | 1,173 | 1,120 | 1,010 | 916 | 859 | 833 |
EBIT | 7,681 | 7,837 | 7,974 | 7,038 | 6,743 | 5,783 |
EBIT Margin | 23.67% | 24.08% | 25.17% | 25.01% | 25.48% | 24.72% |
Effective Tax Rate | 25.11% | 24.18% | 24.53% | 23.96% | 23.02% | 22.65% |