Tivoli A/S (CPH:TIV)
Denmark flag Denmark · Delayed Price · Currency is DKK
626.00
-8.00 (-1.26%)
Apr 1, 2025, 3:48 PM CET

Tivoli Income Statement

Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2015
Operating Revenue
1,3211,2141,130719.3477.7
Upgrade
Revenue
1,3211,2141,130719.3477.7
Upgrade
Revenue Growth (YoY)
8.82%7.41%57.11%50.58%-54.56%
Upgrade
Cost of Revenue
465.7446.2420.8306.4270.9
Upgrade
Gross Profit
855.2767.6709.3412.9206.8
Upgrade
Selling, General & Admin
594.5544.5496.6412.2435.9
Upgrade
Other Operating Expenses
-10.5----
Upgrade
Operating Expenses
692.7653.3608.3524.5562.2
Upgrade
Operating Income
162.5114.3101-111.6-355.4
Upgrade
Interest Expense
-8.2-8.7-10.6-11.9-10.6
Upgrade
Interest & Investment Income
-1.40.80.10.1
Upgrade
Earnings From Equity Investments
-0.2-0.2-0.2-0.20.2
Upgrade
Currency Exchange Gain (Loss)
----0.2
Upgrade
Other Non Operating Income (Expenses)
1.3----
Upgrade
EBT Excluding Unusual Items
155.4106.891-123.6-365.5
Upgrade
Asset Writedown
--0.7-7.5-9.9-6.9
Upgrade
Other Unusual Items
-5485.9187.3
Upgrade
Pretax Income
155.4111.187.5-47.6-185.1
Upgrade
Income Tax Expense
31.824.822.4-6.1-42.2
Upgrade
Net Income
123.686.365.1-41.5-142.9
Upgrade
Net Income to Common
123.686.365.1-41.5-142.9
Upgrade
Net Income Growth
43.22%32.56%---
Upgrade
Shares Outstanding (Basic)
66666
Upgrade
Shares Outstanding (Diluted)
66666
Upgrade
Shares Change (YoY)
0.10%----
Upgrade
EPS (Basic)
21.6015.1011.39-7.26-25.00
Upgrade
EPS (Diluted)
21.6015.1011.39-7.26-25.00
Upgrade
EPS Growth
43.08%32.56%---
Upgrade
Free Cash Flow
51.469.1103.274.9-203.8
Upgrade
Free Cash Flow Per Share
8.9812.0918.0513.10-35.65
Upgrade
Dividend Per Share
-3.8002.800--
Upgrade
Dividend Growth
-35.71%---
Upgrade
Gross Margin
64.74%63.24%62.76%57.40%43.29%
Upgrade
Operating Margin
12.30%9.42%8.94%-15.52%-74.40%
Upgrade
Profit Margin
9.36%7.11%5.76%-5.77%-29.91%
Upgrade
Free Cash Flow Margin
3.89%5.69%9.13%10.41%-42.66%
Upgrade
EBITDA
269.57195.9187.7-22.8-251.1
Upgrade
EBITDA Margin
20.41%16.14%16.61%-3.17%-52.56%
Upgrade
D&A For EBITDA
107.0781.686.788.8104.3
Upgrade
EBIT
162.5114.3101-111.6-355.4
Upgrade
EBIT Margin
12.30%9.42%8.94%-15.52%-74.40%
Upgrade
Effective Tax Rate
20.46%22.32%25.60%--
Upgrade
Revenue as Reported
1,3211,2141,130719.3477.7
Upgrade
Updated Mar 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.