Pandora Statements
PN
Data from Pandora`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
DKK - Danish krone
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
06 Nov, 2024
Expected release date:
05 Feb, 2025
Pandora Income Statement
B
M
DKK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
6 103
-9.9 %
100
1 217
19.9
4 886
-10 %
80.1
—
0
3 905
64
3 906
-4.5 %
64
980
-26.8 %
16.1
-193
-3.2
1
0.02
788
-25.5 %
12.9
193
3.2
595
-25.5 %
9.7
7.3
81.507
6 771
-0.9 %
100
1 342
19.8
5 429
0.1 %
80.2
—
0
4 091
60.4
4 091
4.4 %
60.4
1 338
-11.2 %
19.8
-280
-4.1
—
0
1 058
-17.2 %
15.6
259
3.8
799
-17.2 %
11.8
9.7
82.371
6 834
-36.8 %
100
1 410
20.6
5 424
-36.8 %
79.4
—
0
3 917
57.3
3 917
-20.1 %
57.3
1 507
-59 %
22.1
-229
-3.4
—
0
1 278
-61.8 %
18.7
313
4.6
965
-61.9 %
14.1
11.8
81.78
10 820
94.2 %
100
2 241
20.7
8 579
94.8 %
79.3
—
0
4 905
45.3
4 905
40.8 %
45.3
3 674
299.3 %
34
-329
-3.04
—
0
3 345
371.8 %
30.9
815
7.5
2 530
365.9 %
23.4
30.004
84.322
5 572
-5.5 %
100
1 168
21
4 404
-4.4 %
79
—
0
3 484
62.5
3 484
1.9 %
62.5
920
-22.6 %
16.5
-210
-3.8
-1
-0.02
709
-30.3 %
12.7
167
3
543
-30.2 %
9.7
6.3
86.19
5 894
0.8 %
100
1 288
21.9
4 606
1.6 %
78.1
—
0
3 417
58
3 418
4.2 %
58
1 188
-5.4 %
20.2
-172
-2.9
1
0.02
1 017
-12.5 %
17.3
239
4.1
778
-12.5 %
13.2
8.8
88.409
5 850
-40.6 %
100
1 315
22.5
4 535
-39.6 %
77.5
—
0
3 280
56.1
3 279
-23.8 %
56.1
1 256
-60.8 %
21.5
-94
-1.6
—
0
1 162
-61.9 %
19.9
273
4.7
889
-62.4 %
15.2
10
88.9
9 856
87.3 %
100
2 345
23.8
7 511
86.1 %
76.2
—
0
4 305
43.7
4 305
40.8 %
43.7
3 206
227.8 %
32.5
-154
-1.6
-1
-0.01
3 051
217.8 %
31
686
7
2 366
222.3 %
24
25.581
92.489
5 263
-6.9 %
100
1 227
23.3
4 036
-6.5 %
76.7
—
0
3 059
58.1
3 058
-0.4 %
58.1
978
-21.7 %
18.6
-18
-0.3
—
0
960
-21.4 %
18.2
226
4.3
734
-21.4 %
13.9
7.8
94.103
5 655
-0.6 %
100
1 337
23.6
4 318
-0.1 %
76.4
—
0
3 069
54.3
3 069
1.8 %
54.3
1 249
-4.7 %
22.1
-28
-0.5
—
0
1 221
-6.1 %
21.6
287
5.1
934
-6.1 %
16.5
9.8
95.306
5 689
-36.9 %
100
1 365
24
4 324
-36.6 %
76
—
0
3 014
53
3 014
-27.4 %
53
1 310
-51 %
23
-10
-0.2
—
0
1 300
-47.3 %
22.9
306
5.4
995
-47.7 %
17.5
10.4
95.673
9 011
90.6 %
100
2 188
24.3
6 823
91.1 %
75.7
—
0
4 150
46.1
4 150
58.3 %
46.1
2 673
182 %
29.7
-211
-2.3
—
0
2 467
200.9 %
27.4
563
6.2
1 904
199.8 %
21.1
19.188
99.23
4 728
-8.3 %
100
1 158
24.5
3 570
-10.2 %
75.5
—
0
2 623
55.5
2 622
-2.9 %
55.5
948
-25.6 %
20.1
-137
-2.9
—
0
820
-35.9 %
17.3
184
3.9
635
-36 %
13.4
6.4
99.219
5 155
14.6 %
100
1 179
22.9
3 976
15.7 %
77.1
—
0
2 700
52.4
2 701
6 %
52.4
1 275
43.7 %
24.7
-21
-0.4
—
0
1 280
57.8 %
24.8
289
5.6
992
58 %
19.2
9.9
100.2
4 500
-43 %
100
1 065
23.7
3 435
-42.5 %
76.3
—
0
2 549
56.6
2 548
-32.3 %
56.6
887
-59.8 %
19.7
-92
-2.04
—
0
811
-64.9 %
18
182
4
628
-65 %
14
6.3
99.683
7 891
93.9 %
100
1 920
24.3
5 971
87.9 %
75.7
—
0
3 763
47.7
3 762
49.8 %
47.7
2 209
231.7 %
28
95
1.2
1
0.01
2 308
421 %
29.2
514
6.5
1 794
423 %
22.7
17.641
101.69
4 070
41.5 %
100
892
21.9
3 178
47.5 %
78.1
—
0
2 512
61.7
2 512
15.6 %
61.7
666
3605.3 %
16.4
-24
-0.6
—
0
443
296 %
10.9
100
2.5
343
296 %
8.4
3.6
95.278
2 876
-31.1 %
100
722
25.1
2 154
-33.3 %
74.9
—
0
2 174
75.6
2 173
-16.1 %
75.6
-19
-103 %
-0.7
-28
-1
—
0
-226
-653.3 %
-7.9
-51
-1.8
-175
-629.2 %
-6.08
-2.1
83.333
4 172
-47.6 %
100
942
22.6
3 230
-48.2 %
77.4
—
0
2 592
62.1
2 591
-30.5 %
62.1
639
-74.5 %
15.3
-234
-5.6
—
0
-30
-101.3 %
-0.7
-7
-0.2
-24
-101.4 %
-0.6
-0.3
80
7 956
80.2 %
100
1 721
21.6
6 235
79.8 %
78.4
—
0
3 730
46.9
3 729
26.6 %
46.9
2 506
379.2 %
31.5
-27
-0.3
—
0
2 276
1577.9 %
28.6
535
6.7
1 741
1563 %
21.9
18.193
95.698
4 415
-5.9 %
100
947
21.4
3 468
-2.9 %
78.6
—
0
2 945
66.7
2 945
7.5 %
66.7
523
-37.1 %
11.8
45
1
-1
-0.02
-154
-122.7 %
-3.5
-35
-0.8
-119
-122.6 %
-2.7
-1.1
108.18
4 693
-2.3 %
100
1 123
23.9
3 570
-2.1 %
76.1
—
0
2 739
58.4
2 739
3 %
58.4
831
-15.6 %
17.7
-85
-1.8
—
0
679
-33.9 %
14.5
153
3.3
526
-34 %
11.2
5.3
99.245
4 804
-39.1 %
100
1 159
24.1
3 645
-37.4 %
75.9
—
0
2 660
55.4
2 660
-19.3 %
55.4
985
-61 %
20.5
69
1.4
-1
-0.02
1 028
-59.5 %
21.4
231
4.8
797
-57.9 %
16.6
7.9
100.89
7 890
58.4 %
100
2 064
26.2
5 826
61.7 %
73.8
—
0
3 298
41.8
3 298
37.1 %
41.8
2 528
111.4 %
32
10
0.1
—
0
2 538
108 %
32.2
647
8.2
1 891
98.8 %
24
18.221
103.78
4 982
3.4 %
100
1 380
27.7
3 602
-1 %
72.3
—
0
2 406
48.3
2 406
1.4 %
48.3
1 196
-5.5 %
24
24
0.5
—
0
1 220
-9.4 %
24.5
269
5.4
951
-8.9 %
19.1
8.9
106.9
4 819
-5.8 %
100
1 181
24.5
3 638
-6.1 %
75.5
—
0
2 372
49.2
2 372
-2.6 %
49.2
1 266
-12.1 %
26.3
81
1.7
—
0
1 347
-8.8 %
28
303
6.3
1 044
-9.9 %
21.7
9.6
108.8
5 115
-32.7 %
100
1 239
24.2
3 876
-32.8 %
75.8
—
0
2 435
47.6
2 435
-17.4 %
47.6
1 441
-48.9 %
28.2
36
0.7
—
0
1 477
-47.8 %
28.9
318
6.2
1 159
-40.4 %
22.7
10.5
110.4
7 603
46.4 %
1 838
5 765
49.6 %
—
2 947
2 947
43.5 %
2 818
56.6 %
11
—
2 829
63.6 %
883
1 946
42.5 %
17.65
110.2
5 194
7.6 %
1 341
3 853
8 %
—
2 053
2 053
-3 %
1 800
24.1 %
-71
—
1 729
24.7 %
363
1 366
24.7 %
12.3
111.1
4 825
-6.5 %
1 258
3 567
-5.7 %
—
2 117
2 117
2.5 %
1 450
-15.5 %
-63
—
1 387
-19.5 %
292
1 095
-19.5 %
9.8
111.7
5 159
-21.9 %
1 378
3 781
-23.8 %
—
2 065
2 065
-14.4 %
1 716
-32.8 %
6
—
1 722
-35.6 %
361
1 361
-35 %
12.1
112.5
6 602
43.1 %
1 639
4 963
43.3 %
—
2 411
2 411
38.2 %
2 552
48.5 %
120
—
2 672
50.2 %
579
2 093
49 %
18.51
113.1
4 612
6.6 %
1 148
3 464
6.3 %
—
1 745
1 745
-1.5 %
1 719
15.5 %
60
—
1 779
15.1 %
374
1 405
15.1 %
12.3
114.2
4 327
-8.7 %
1 067
3 260
-7.8 %
—
1 772
1 772
-6.1 %
1 488
-9.7 %
57
—
1 545
-6.6 %
324
1 221
-6.5 %
10.6
115.2
4 740
-16.6 %
1 204
3 536
-15.9 %
—
1 888
1 888
-14.3 %
1 648
-17.7 %
9
—
1 654
-13.8 %
348
1 306
-5 %
11.2
116.6
5 681
45.3 %
1 476
4 205
45.4 %
—
2 203
2 203
43.2 %
2 002
47.7 %
-84
—
1 918
47.1 %
543
1 375
36.7 %
11.64
118.1
3 911
8.7 %
1 018
2 893
12.4 %
—
1 538
1 538
14.9 %
1 355
9.7 %
-35
—
1 304
11.8 %
298
1 006
10.5 %
8.4
119.8
3 598
1.4 %
1 025
2 573
2 %
—
1 338
1 338
4.2 %
1 235
-0.2 %
-69
—
1 166
21.8 %
256
910
137.6 %
7.5
121.3
3 547
-10.5 %
1 025
2 522
-11 %
—
1 284
1 284
-11.7 %
1 238
-10.4 %
-281
—
957
-24 %
574
383
-62 %
3.1
123.5
3 961
39.2 %
1 126
2 835
41.8 %
—
1 454
1 454
40.3 %
1 381
43.4 %
-122
—
1 259
39 %
252
1 007
38.9 %
8.12
124
2 845
11.8 %
846
1 999
11.2 %
—
1 036
1 036
8.3 %
963
14.5 %
-57
—
906
9.4 %
181
725
9.5 %
5.8
125
2 544
-1.9 %
746
1 798
0.4 %
—
957
957
5.9 %
841
-5.2 %
-13
—
828
-5.8 %
166
662
-6 %
5.17
128.1
2 592
-8.2 %
801
1 791
-6.6 %
—
904
904
-12 %
887
-0.4 %
-8
—
879
-3.8 %
175
704
-4.7 %
5.5
128
2 822
25.1 %
904
1 918
28.5 %
—
1 027
1 027
30.8 %
891
25.8 %
23
—
914
21.1 %
175
739
20.8 %
5.59
132.2
2 255
16.8 %
762
1 493
17.2 %
—
785
785
-0.8 %
708
46.6 %
47
—
755
41.9 %
143
612
42 %
4.7
130.2
1 931
-3.5 %
657
1 274
-3 %
—
791
791
10.6 %
483
-19.4 %
49
—
532
-1.7 %
101
431
-1.6 %
3.3
130.6
2 002
-7.9 %
688
1 314
-6.3 %
—
715
715
-22 %
599
23.3 %
-58
—
541
2.9 %
103
438
4 %
3.4
128.8
2 174
—
771
1 403
—
—
917
917
—
486
—
40
—
526
—
105
421
—
3.238
130