3P

Pandora A/SDUS Pandora Stock Report

Last reporting period 30 Jun, 2024

Updated 06 Nov, 2024

Last price

Market cap $B

13.109

Large

Exchange

XDUS - Boerse Duesseldorf

View Section: Price ratios

Pandora Statements

3P

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 Jun, 2024

Next reporting period:

28 Sep, 2024

Report frequency:

Quarterly

Earnings release date:

12 Aug, 2024

Expected release date:

06 Nov, 2024

Pandora Income Statement


Growth Rates:
1 yearN/A
3 yearsN/A
5 yearsN/A

Growth Rates:
1 yearN/A
3 yearsN/A
5 yearsN/A

Growth Rates:
1 yearN/A
3 yearsN/A
5 yearsN/A

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


2024-06-30
%

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

2024-03-31
%

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

2023-12-31
%

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

2023-09-30
%

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

2023-06-30
%

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

2023-03-31
%

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

2022-12-31
%

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

2022-09-30
%

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

2022-06-30
%

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

2022-03-31
%

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

2021-12-31
%

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

2021-09-30
%

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

2021-06-30
%

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

2021-03-31
%

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

2020-12-31
%

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

2020-09-30
%

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

2020-06-30
%

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

2020-03-31
%

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

2019-12-31
%

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

2019-09-30
%

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

2019-06-30
%

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

2019-03-31
%

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

2018-12-31
%

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

2018-09-30
%

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

2018-06-30
%

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

2018-03-31
%

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

2017-12-31

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

2017-09-30

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

2017-06-30

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

2017-03-31

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

2016-12-31

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

2016-09-30

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

2016-06-30

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

2016-03-31

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

2015-12-31

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

2015-09-30

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

2015-06-30

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

2015-03-31

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

2014-12-31

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

2014-09-30

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

2014-06-30

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

2014-03-31

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

2013-12-31

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

2013-09-30

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

2013-06-30

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

2013-03-31

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

2012-12-31

2 174

771

1 403

917

917

486

40

526

105

421

3.238

130

View Section: Balance Sheet