Pandora A/S (ETR:3P7)
Germany · Delayed Price · Currency is EUR 105.80
+1.35 (1.29%)
At close: Nov 14, 2025
Pandora Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 32,664 | 31,680 | 28,136 | 26,463 | 23,394 | 19,009 | Upgrade | |
Revenue Growth (YoY) | 7.00% | 12.60% | 6.32% | 13.12% | 23.07% | -13.07% | Upgrade |
Cost of Revenue | 6,626 | 6,391 | 6,012 | 6,273 | 5,590 | 4,475 | Upgrade |
Gross Profit | 26,038 | 25,289 | 22,124 | 20,190 | 17,804 | 14,534 | Upgrade |
Selling, General & Admin | 18,081 | 17,315 | 15,086 | 13,447 | 12,021 | 10,803 | Upgrade |
Operating Expenses | 18,081 | 17,315 | 15,086 | 13,447 | 12,021 | 10,803 | Upgrade |
Operating Income | 7,957 | 7,974 | 7,038 | 6,743 | 5,783 | 3,731 | Upgrade |
Interest Expense | -754 | -801 | -644 | -262 | -133 | -158 | Upgrade |
Interest & Investment Income | - | 39 | 40 | 7 | 21 | 7 | Upgrade |
Currency Exchange Gain (Loss) | -58 | -58 | -34 | 259 | -38 | -26 | Upgrade |
Other Non Operating Income (Expenses) | -228 | -228 | -166 | -214 | -311 | -13 | Upgrade |
EBT Excluding Unusual Items | 6,917 | 6,926 | 6,234 | 6,533 | 5,322 | 3,541 | Upgrade |
Merger & Restructuring Charges | - | - | - | - | - | -1,159 | Upgrade |
Other Unusual Items | - | - | - | - | 56 | 112 | Upgrade |
Pretax Income | 6,917 | 6,926 | 6,234 | 6,533 | 5,378 | 2,494 | Upgrade |
Income Tax Expense | 1,655 | 1,699 | 1,494 | 1,504 | 1,218 | 556 | Upgrade |
Net Income | 5,262 | 5,227 | 4,740 | 5,029 | 4,160 | 1,938 | Upgrade |
Net Income to Common | 5,262 | 5,227 | 4,740 | 5,029 | 4,160 | 1,938 | Upgrade |
Net Income Growth | 7.65% | 10.27% | -5.75% | 20.89% | 114.65% | -34.19% | Upgrade |
Shares Outstanding (Basic) | 78 | 81 | 85 | 93 | 99 | 97 | Upgrade |
Shares Outstanding (Diluted) | 78 | 81 | 86 | 94 | 100 | 97 | Upgrade |
Shares Change (YoY) | -4.70% | -6.00% | -8.13% | -6.00% | 2.31% | -0.53% | Upgrade |
EPS (Basic) | 67.54 | 64.85 | 55.50 | 54.22 | 42.12 | 19.97 | Upgrade |
EPS (Diluted) | 67.29 | 64.60 | 55.10 | 53.70 | 41.70 | 19.90 | Upgrade |
EPS Growth | 12.90% | 17.24% | 2.61% | 28.78% | 109.55% | -33.89% | Upgrade |
Free Cash Flow | 6,356 | 7,385 | 6,255 | 3,596 | 5,932 | 5,601 | Upgrade |
Free Cash Flow Per Share | 81.28 | 91.27 | 72.67 | 38.38 | 59.51 | 57.49 | Upgrade |
Dividend Per Share | 20.000 | 20.000 | 18.000 | 16.000 | 16.000 | - | Upgrade |
Dividend Growth | 11.11% | 11.11% | 12.50% | - | - | - | Upgrade |
Gross Margin | 79.72% | 79.83% | 78.63% | 76.30% | 76.11% | 76.46% | Upgrade |
Operating Margin | 24.36% | 25.17% | 25.01% | 25.48% | 24.72% | 19.63% | Upgrade |
Profit Margin | 16.11% | 16.50% | 16.85% | 19.00% | 17.78% | 10.20% | Upgrade |
Free Cash Flow Margin | 19.46% | 23.31% | 22.23% | 13.59% | 25.36% | 29.47% | Upgrade |
EBITDA | 9,012 | 8,984 | 7,954 | 7,602 | 6,616 | 4,756 | Upgrade |
EBITDA Margin | 27.59% | 28.36% | 28.27% | 28.73% | 28.28% | 25.02% | Upgrade |
D&A For EBITDA | 1,055 | 1,010 | 916 | 859 | 833 | 1,025 | Upgrade |
EBIT | 7,957 | 7,974 | 7,038 | 6,743 | 5,783 | 3,731 | Upgrade |
EBIT Margin | 24.36% | 25.17% | 25.01% | 25.48% | 24.72% | 19.63% | Upgrade |
Effective Tax Rate | 23.93% | 24.53% | 23.96% | 23.02% | 22.65% | 22.29% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.