TCM Group Statements
TC
Data from TCM Group`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 Jun, 2024
Next reporting period:
28 Sep, 2024
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
22 Nov, 2024
TCM Group 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
332.2
13.6 %
100
260.8
78.5
71.4
18.2 %
21.5
—
0
45.9
13.8
43.4
-2.7 %
13.1
28
77.2 %
8.4
-4.3
-1.3
—
0
23.7
175.6 %
7.1
4.9
1.5
18.9
170 %
5.7
1.81
10.44
292.5
-7.5 %
100
232.1
79.4
60.4
-10.8 %
20.6
—
0
46.2
15.8
44.6
-10.8 %
15.2
15.8
-10.8 %
5.4
-7.3
-2.5
0.1
0.03
8.6
36.7 %
2.9
1.5
0.5
7
24.5 %
2.4
0.671
10.439
316.05
22.7 %
100
248.31
78.6
67.731
43.8 %
21.4
—
0
56.431
17.9
50.021
12.2 %
15.8
17.71
608.4 %
5.6
-6.803
-2.2
—
0
6.292
373.6 %
2
0.77
0.2
5.622
430.7 %
1.8
0.538
10.446
257.6
-2.5 %
100
210.5
81.7
47.1
-10.8 %
18.3
—
0
44.5
17.3
44.6
46.2 %
17.3
2.5
-88.8 %
1
-4.1
-1.6
—
0
-2.3
-114.1 %
-0.9
-0.6
-0.2
-1.7
-113.9 %
-0.7
-0.163
10.434
264.1
-3.5 %
100
211.3
80
52.8
4.1 %
20
—
0
30.5
11.5
30.5
-18.9 %
11.5
22.3
70.2 %
8.4
-3.3
-1.2
0.1
0.04
16.3
139.7 %
6.2
4.1
1.6
12.2
125.9 %
4.6
1.34
9.108
273.6
-0.5 %
100
222.9
81.5
50.7
-8 %
18.5
—
0
37.7
13.8
37.6
0.5 %
13.7
13.1
-26 %
4.8
-4.6
-1.7
—
0
6.8
-57.5 %
2.5
1.4
0.5
5.4
-54.6 %
2
0.596
9.067
274.85
3.7 %
100
219.73
79.9
55.12
10.9 %
20.1
—
0
37.407
13.6
37.429
28.6 %
13.6
17.691
-14.1 %
6.4
-1.811
-0.7
0.099
0.04
16.001
29 %
5.8
4.009
1.5
11.893
22.6 %
4.3
1.312
9.067
265
-18.4 %
100
215.3
81.2
49.7
-28.3 %
18.8
—
0
29.1
11
29.1
-3.6 %
11
20.6
-47.3 %
7.8
-3.5
-1.3
—
0
12.4
-69.1 %
4.7
2.7
1
9.7
-69.9 %
3.7
1.07
9.067
324.8
15.4 %
100
255.5
78.7
69.3
15.7 %
21.3
—
0
30.2
9.3
30.2
-10.9 %
9.3
39.1
50.4 %
12
-2.6
-0.8
—
0
40.1
91.9 %
12.3
7.9
2.4
32.2
94 %
9.9
3.551
9.067
281.4
2.6 %
100
221.5
78.7
59.9
3.8 %
21.3
—
0
33.9
12
33.9
17.9 %
12
26
-10.2 %
9.2
0.3
0.1
—
0
20.9
5.9 %
7.4
4.3
1.5
16.6
4.3 %
5.9
1.83
9.071
274.17
4.5 %
100
216.47
79
57.701
2.5 %
21
—
0
28.746
10.5
28.745
16.8 %
10.5
28.956
-8.7 %
10.6
-0.208
-0.08
-0.501
-0.2
19.738
-54.7 %
7.2
3.829
1.4
15.909
-58.1 %
5.8
1.723
9.232
262.4
-9.7 %
100
206.1
78.5
56.3
-24.5 %
21.5
—
0
24.6
9.4
24.6
-19.3 %
9.4
31.7
-28.1 %
12.1
-0.5
-0.2
0.4
0.2
43.6
6.9 %
16.6
5.6
2.1
38
19.1 %
14.5
4.04
9.406
290.7
3.4 %
100
216.1
74.3
74.6
13 %
25.7
—
0
30.5
10.5
30.5
-7.9 %
10.5
44.1
34 %
15.2
-1.8
-0.6
—
0
40.8
29.9 %
14
8.9
3.1
31.9
29.1 %
11
3.28
9.726
281.1
6.9 %
100
215.1
76.5
66
-8.9 %
23.5
—
0
33.1
11.8
33.1
-2.7 %
11.8
32.9
-14.4 %
11.7
-0.3
-0.1
0.1
0.04
31.4
-2.5 %
11.2
6.7
2.4
24.7
-1.8 %
8.8
2.47
10
262.89
6.3 %
100
190.47
72.5
72.419
13.3 %
27.5
—
0
34.002
12.9
34.002
6.9 %
12.9
38.417
19.7 %
14.6
-1.196
-0.5
-0.001
-0.0004
32.22
3.9 %
12.3
7.077
2.7
25.143
3 %
9.6
2.514
10
247.4
-4.9 %
100
183.5
74.2
63.9
-10.4 %
25.8
—
0
31.9
12.9
31.8
0.3 %
12.9
32.1
-18.9 %
13
-1.1
-0.4
—
0
31
-19.9 %
12.5
6.6
2.7
24.4
-18.9 %
9.9
2.44
10
260.2
2.4 %
100
188.9
72.6
71.3
9 %
27.4
—
0
31.7
12.2
31.7
-11.2 %
12.2
39.6
33.3 %
15.2
-0.9
-0.3
—
0
38.7
33.9 %
14.9
8.6
3.3
30.1
33.2 %
11.6
3.01
10
254.2
-2.8 %
100
188.8
74.3
65.4
-13.6 %
25.7
—
0
35.7
14
35.7
10.4 %
14
29.7
-31.5 %
11.7
-0.8
-0.3
—
0
28.9
-24.5 %
11.4
6.2
2.4
22.6
-24.2 %
8.9
2.26
10
261.64
10.2 %
100
185.92
71.1
75.721
13.4 %
28.9
—
0
32.366
12.4
32.351
8.9 %
12.4
43.37
16.9 %
16.6
-1.101
-0.4
—
0
38.257
15.6 %
14.6
8.435
3.2
29.822
15.1 %
11.4
2.982
10
237.5
-8 %
100
170.7
71.9
66.8
-9.5 %
28.1
—
0
29.7
12.5
29.7
-6.3 %
12.5
37.1
-11.9 %
15.6
-1
-0.4
—
0
33.1
-19.5 %
13.9
7.2
3
25.9
-19.3 %
10.9
2.59
10
258.2
3.4 %
100
184.4
71.4
73.8
16.4 %
28.6
—
0
31.6
12.2
31.7
-2.2 %
12.3
42.1
35.8 %
16.3
-1.1
-0.4
0.1
0.04
41.1
37.5 %
15.9
8.9
3.4
32.1
37.2 %
12.4
3.21
10
249.7
-0.8 %
100
186.3
74.6
63.4
-18.7 %
25.4
—
0
32.4
13
32.4
-3.6 %
13
31
-30 %
12.4
-1.1
-0.4
—
0
29.9
-30.3 %
12
6.5
2.6
23.4
-30.2 %
9.4
2.34
10
251.81
24.4 %
100
173.88
69.1
77.935
30.3 %
30.9
—
0
33.631
13.4
33.627
15.2 %
13.4
44.308
44.8 %
17.6
-1.312
-0.5
—
0
42.9
45.9 %
17
9.389
3.7
33.51
45.7 %
13.3
3.351
10
202.4
-12.8 %
100
142.6
70.5
59.8
-13.6 %
29.5
—
0
29.2
14.4
29.2
-4.3 %
14.4
30.6
-20.9 %
15.1
-1.3
-0.6
—
0
29.4
-21.2 %
14.5
6.3
3.1
23
-21.2 %
11.4
2.3
10
232.1
8.7 %
100
162.9
70.2
69.2
23.8 %
29.8
—
0
30.5
13.1
30.5
3.7 %
13.1
38.7
46 %
16.7
-1.4
-0.6
-0.1
-0.04
37.3
64.3 %
16.1
8.1
3.5
29.2
62.2 %
12.6
2.92
10
213.6
-0.7 %
100
157.7
73.8
55.9
-16.9 %
26.2
—
0
29.5
13.8
29.4
-1.3 %
13.8
26.5
-29.3 %
12.4
-1.7
-0.8
-0.1
-0.05
22.7
28.2 %
10.6
4.7
2.2
18
46.3 %
8.4
1.8
10
215
16.3 %
100
147.7
68.7
67.3
27.7 %
31.3
—
0
30
14
29.8
13.3 %
13.9
37.5
42 %
17.4
-7.1
-3.3
-0.1
-0.05
17.7
185.5 %
8.2
5.4
2.5
12.3
272.7 %
5.7
0.98
12.6
184.8
-12.5 %
100
132.1
71.5
52.7
-7.1 %
28.5
—
0
26.2
14.2
26.3
-5.4 %
14.2
26.4
-8.7 %
14.3
-2.1
-1.1
0.1
0.05
6.2
-73.8 %
3.4
2.9
1.6
3.3
-81.5 %
1.8
0.33
10
211.1
2.3 %
100
154.4
73.1
56.7
4.2 %
26.9
—
0
27.9
13.2
27.8
-13.1 %
13.2
28.9
29 %
13.7
-2.5
-1.2
0.1
0.05
23.7
24.1 %
11.2
5.9
2.8
17.8
21.9 %
8.4
1.78
10
206.4
27.2 %
100
152
73.6
54.4
6.2 %
26.4
—
0
32.1
15.6
32
27.5 %
15.5
22.4
-14.2 %
10.9
-2.6
-1.3
-0.1
-0.05
19.1
-17.7 %
9.3
4.5
2.2
14.6
-17.5 %
7.1
1.46
10
162.3
18 %
100
111.1
68.5
51.2
26.1 %
31.5
—
0
25
15.4
25.1
3.7 %
15.5
26.1
59.1 %
16.1
-2.6
-1.6
0.1
0.06
23.2
71.9 %
14.3
5.5
3.4
17.7
71.8 %
10.9
1.77
10
137.6
-15.6 %
100
97
70.5
40.6
-18 %
29.5
—
0
24.3
17.7
24.2
-1.2 %
17.6
16.4
-34.4 %
11.9
-2.6
-1.9
0.1
0.07
13.5
-29.7 %
9.8
3.2
2.3
10.3
-28 %
7.5
1.03
10
163.1
258.5 %
100
113.6
69.7
49.5
261.3 %
30.3
—
0
24.4
15
24.5
191.7 %
15
25
371.7 %
15.3
-2.6
-1.6
0.1
0.06
19.2
228.9 %
11.8
4.9
3
14.3
203.6 %
8.8
1.43
10
45.5
—
100
31.8
69.9
13.7
—
30.1
—
0
8.4
18.5
8.4
—
18.5
5.3
—
11.6
-5.5
-12.09
0.1
0.2
-14.9
—
-32.7
-1.1
-2.4
-13.8
—
-30.3
-1.38
10