Pandora Investments Public Limited (CYS:PND)

CYS:PND Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	97.37	70.23	47.95	61.01	64.53	65.65
Revenue Growth (YoY)	142.36%	46.45%	-21.41%	-5.44%	-1.70%	13.97%
Cost of Revenue	54.04	43.46	29.14	33.76	35.99	31.43
Gross Profit	43.33	26.76	18.81	27.25	28.53	34.21
Selling, General & Admin	30.79	23.68	21.97	22.64	23.82	26.36
Other Operating Expenses	-0.93	-0.71	-1.07	-1.08	-1.89	-3.31
Operating Expenses	29.86	22.98	20.91	21.56	21.83	23.16
Operating Income	13.47	3.79	-2.09	5.69	6.7	11.06
Interest Expense	-6.05	-6.32	-7.07	-4.97	-4.7	-4.6
Interest & Investment Income	0.81	0.81	0.64	0	0.14	0.37
Earnings From Equity Investments	0.27	0.86	1.05	6.36	14.81	2.43
Currency Exchange Gain (Loss)	0.01	0.01	-0	-0.01	-0.01	-0.01
Other Non Operating Income (Expenses)	0.01	0.01	-0.57	-0.47	-2.61	-1.17
EBT Excluding Unusual Items	8.53	-0.83	-8.04	6.61	14.32	8.08
Gain (Loss) on Sale of Investments	-	-	-0.16	-0.1	-0.12	-0.11
Asset Writedown	1.99	2.17	4.58	2.16	2.95	2.76
Other Unusual Items	-0.13	-0.13	-0.12	6.88	0.66	-
Pretax Income	10.4	1.21	-3.74	15.55	17.82	10.74
Income Tax Expense	1.8	0.85	0.04	-10.3	0.43	0.16
Earnings From Continuing Operations	8.59	0.36	-3.78	25.85	17.39	10.58
Minority Interest in Earnings	0.03	0.03	0.04	-0.83	-0.07	-0.33
Net Income	8.63	0.39	-3.74	25.02	17.32	10.24
Net Income to Common	8.63	0.39	-3.74	25.02	17.32	10.24
Net Income Growth	-	-	-	44.46%	69.09%	3.02%
Shares Outstanding (Basic)	424	424	424	424	424	424
Shares Outstanding (Diluted)	424	424	424	424	424	424
EPS (Basic)	0.02	0.00	-0.01	0.06	0.04	0.02
EPS (Diluted)	0.02	0.00	-0.01	0.06	0.04	0.02
EPS Growth	-	-	-	44.46%	69.10%	3.02%
Free Cash Flow	12.19	2.09	37.01	4.9	24.03	-5.53
Free Cash Flow Per Share	0.03	0.01	0.09	0.01	0.06	-0.01
Gross Margin	44.50%	38.11%	39.24%	44.66%	44.22%	52.12%
Operating Margin	13.84%	5.39%	-4.36%	9.33%	10.38%	16.84%
Profit Margin	8.86%	0.56%	-7.80%	41.00%	26.84%	15.60%
Free Cash Flow Margin	12.52%	2.97%	77.19%	8.04%	37.25%	-8.42%
EBITDA	14.54	4.43	-1.41	6.27	7.23	11.5
EBITDA Margin	14.94%	6.31%	-2.94%	10.28%	11.20%	17.51%
D&A For EBITDA	1.07	0.65	0.68	0.58	0.53	0.44
EBIT	13.47	3.79	-2.09	5.69	6.7	11.06
EBIT Margin	13.84%	5.39%	-4.36%	9.33%	10.38%	16.84%
Effective Tax Rate	17.33%	70.21%	-	-	2.42%	1.48%
Advertising Expenses	-	5.67	5.21	6.94	8.28	9.39

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.