TCM Group A/S (CPH:TCM)
Denmark flag Denmark · Delayed Price · Currency is DKK
76.20
-0.80 (-1.04%)
Jun 6, 2025, 4:54 PM CET

TCM Group Income Statement

Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Revenue
1,2191,2041,0841,1461,1081,025
Upgrade
Revenue Growth (YoY)
9.57%11.04%-5.40%3.41%8.17%1.75%
Upgrade
Cost of Revenue
958.98948.38868.33915.4853.67751.77
Upgrade
Gross Profit
260.41255.41215.8230.65254.6272.82
Upgrade
Selling, General & Admin
188.69184.49166.6131.09116.85133.1
Upgrade
Other Operating Expenses
-10.59-9.89-5.41-3.83--
Upgrade
Operating Expenses
178.1174.6161.19127.26116.85133.1
Upgrade
Operating Income
82.3180.8154.61103.39137.76139.72
Upgrade
Interest Expense
-18.66-24.16-20.47-9.22-3.6-4.27
Upgrade
Interest & Investment Income
1.191.190.440.440.340.27
Upgrade
Earnings From Equity Investments
5.435.732.19-0.55-
Upgrade
Currency Exchange Gain (Loss)
-2.36-2.36-0.2---
Upgrade
Other Non Operating Income (Expenses)
-1.27-1.27-0.671.26--0
Upgrade
EBT Excluding Unusual Items
66.6459.9435.9195.88135.05135.72
Upgrade
Merger & Restructuring Charges
---7.9-4.66-1.3-
Upgrade
Asset Writedown
---1.91---
Upgrade
Other Unusual Items
9.59.51-1.821.99-5
Upgrade
Pretax Income
76.1469.4427.0989.4135.74130.72
Upgrade
Income Tax Expense
13.3711.775.5718.9125.0328.48
Upgrade
Net Income
62.7857.6821.5270.49110.71102.24
Upgrade
Net Income to Common
62.7857.6821.5270.49110.71102.24
Upgrade
Net Income Growth
171.50%167.98%-69.47%-36.33%8.28%-8.16%
Upgrade
Shares Outstanding (Basic)
10101091010
Upgrade
Shares Outstanding (Diluted)
10101091010
Upgrade
Shares Change (YoY)
3.39%7.09%7.69%-5.31%-4.07%-
Upgrade
EPS (Basic)
6.025.522.207.7711.5510.22
Upgrade
EPS (Diluted)
5.995.512.207.7611.5410.22
Upgrade
EPS Growth
162.35%150.46%-71.65%-32.76%12.92%-8.18%
Upgrade
Free Cash Flow
66.282.559.6549.5844.64101.26
Upgrade
Free Cash Flow Per Share
6.327.886.105.464.6510.13
Upgrade
Dividend Per Share
3.0003.000--6.0005.500
Upgrade
Dividend Growth
----9.09%-
Upgrade
Gross Margin
21.36%21.22%19.91%20.13%22.97%26.63%
Upgrade
Operating Margin
6.75%6.71%5.04%9.02%12.43%13.64%
Upgrade
Profit Margin
5.15%4.79%1.98%6.15%9.99%9.98%
Upgrade
Free Cash Flow Margin
5.43%6.85%5.50%4.33%4.03%9.88%
Upgrade
EBITDA
111.64109.9480.69116.59149.41156.11
Upgrade
EBITDA Margin
9.16%9.13%7.44%10.17%13.48%15.24%
Upgrade
D&A For EBITDA
29.3329.1326.0813.211.6616.4
Upgrade
EBIT
82.3180.8154.61103.39137.76139.72
Upgrade
EBIT Margin
6.75%6.71%5.04%9.02%12.43%13.64%
Upgrade
Effective Tax Rate
17.56%16.95%20.56%21.15%18.44%21.79%
Upgrade
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.