Pandora A/S (CPH:PNDORA)
Denmark · Delayed Price · Currency is DKK 778.60
-16.40 (-2.06%)
Aug 11, 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 | Mar '26 Mar 31, 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 |
| 32,312 | 32,549 | 31,680 | 28,136 | 26,463 | 23,394 | |
Revenue Growth | 0.37% | 2.74% | 12.60% | 6.32% | 13.12% | 23.07% |
Cost of Revenue | 6,824 | 6,802 | 6,391 | 6,012 | 6,273 | 5,590 |
Gross Profit | 25,488 | 25,747 | 25,289 | 22,125 | 20,190 | 17,803 |
Selling, General & Admin | 17,859 | 17,964 | 17,315 | 15,086 | 13,447 | 11,965 |
Total Operating Expenses | 17,859 | 17,964 | 17,315 | 15,086 | 13,447 | 11,965 |
Operating Income | 7,629 | 7,783 | 7,974 | 7,039 | 6,743 | 5,839 |
Interest Income | 295 | 279 | 248 | 251 | 412 | 152 |
Interest Expense | -1,152 | -1,149 | -1,297 | -1,056 | -622 | -613 |
Total Non-Operating Income (Expense) | -857 | -870 | -1,049 | -805 | -210 | -461 |
Pretax Income | 6,773 | 6,913 | 6,926 | 6,234 | 6,533 | 5,378 |
Provision for Income Taxes | 1,692 | 1,671 | 1,699 | 1,494 | 1,504 | 1,218 |
Net Income | 5,082 | 5,241 | 5,227 | 4,740 | 5,029 | 4,160 |
Net Income to Common | 5,082 | 5,241 | 5,227 | 4,740 | 5,029 | 4,160 |
Net Income Growth | -5.26% | 0.27% | 10.27% | -5.75% | 20.89% | 114.65% |
Shares Outstanding (Basic) | 77 | 77 | 81 | 85 | 93 | 99 |
Shares Outstanding (Diluted) | 77 | 77 | 81 | 86 | 94 | 100 |
Shares Change | -4.68% | -4.61% | -6.00% | -8.13% | -6.00% | 2.31% |
EPS (Basic) | 66.20 | 68.10 | 64.80 | 55.50 | 54.20 | 42.10 |
EPS (Diluted) | 66.10 | 67.90 | 64.60 | 55.10 | 53.70 | 41.70 |
EPS Growth | -0.60% | 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 | Mar '26 Mar 31, 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 | 6,177 | 5,912 | 7,385 | 6,255 | 3,596 | 5,932 |
Free Cash Flow Growth | -10.76% | -19.95% | 18.07% | 73.94% | -39.38% | 5.91% |
Free Cash Flow Per Share | 80.34 | 76.59 | 91.27 | 72.66 | 38.38 | 59.51 |
Dividends 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 | 78.88% | 79.10% | 79.83% | 78.64% | 76.30% | 76.10% |
Operating Margin | 23.61% | 23.91% | 25.17% | 25.02% | 25.48% | 24.96% |
Profit Margin | 15.73% | 16.10% | 16.50% | 16.85% | 19.00% | 17.78% |
FCF Margin | 19.12% | 18.16% | 23.31% | 22.23% | 13.59% | 25.36% |
EBITDA | 10,250 | 10,369 | 10,327 | 9,118 | 8,716 | 7,838 |
EBITDA Margin | 31.72% | 31.86% | 32.60% | 32.41% | 32.94% | 33.50% |
EBIT | 7,629 | 7,783 | 7,974 | 7,039 | 6,743 | 5,839 |
EBIT Margin | 23.61% | 23.91% | 25.17% | 25.02% | 25.48% | 24.96% |
Effective Tax Rate | 24.98% | 24.17% | 24.53% | 23.97% | 23.02% | 22.65% |