Tivoli Statements
0R
Data from Tivoli`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:
29 Oct, 2024
Tivoli 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
364.9
303.7 %
100
—
0
—
—
0
—
0
160.3
43.9
313.7
55.9 %
86
51.2
146.2 %
14
-2.3
-0.6
—
0
48.9
143.5 %
13.4
7.4
2
41.5
147.3 %
11.4
7.3
5.685
90.4
-75.5 %
100
—
0
—
—
0
—
0
98.7
109.2
201.2
-31.5 %
222.6
-110.8
-248.5 %
-122.6
-1.6
-1.8
—
0
-112.4
-254 %
-124.3
-24.7
-27.3
-87.7
-254.9 %
-97.01
-15.3
5.732
368.4
-14.2 %
100
—
0
—
—
0
—
0
165.7
45
293.8
-6.6 %
79.8
74.6
-35 %
20.2
-1.6
-0.4
—
0
73
-35.3 %
19.8
16.4
4.5
56.6
-35.6 %
15.4
9.874
5.732
429.4
21.3 %
100
—
0
—
—
0
—
0
144
33.5
314.7
4.6 %
73.3
114.7
115.2 %
26.7
-1.9
-0.4
—
0
112.8
119.5 %
26.3
24.9
5.8
87.9
119.2 %
20.5
15.4
5.708
354.1
473 %
100
—
0
—
—
0
—
0
150.7
42.6
300.8
61.8 %
84.9
53.3
142.9 %
15.1
-1.9
-0.5
—
0
51.4
140.8 %
14.5
11.3
3.2
40.1
140.8 %
11.3
7.015
5.717
61.8
-82.7 %
100
—
0
—
—
0
—
0
84.1
136.1
185.9
-39.7 %
300.8
-124.1
-354.8 %
-200.8
-2
-3.2
—
0
-126.1
-371.8 %
-204.05
-27.8
-45
-98.3
-397.9 %
-159.06
-17.2
5.715
356.8
-7.4 %
100
—
0
—
—
0
—
0
154.8
43.4
308.1
7.9 %
86.4
48.7
-51.2 %
13.6
-2.3
-0.6
—
0
46.4
-52.1 %
13
13.4
3.8
33
-56.3 %
9.2
5.526
5.972
385.4
14.8 %
100
—
0
—
—
0
—
0
135.9
35.3
285.6
-2.1 %
74.1
99.8
126.8 %
25.9
-2.9
-0.8
—
0
96.9
133.5 %
25.1
21.3
5.5
75.6
133.3 %
19.6
13.2
5.727
335.7
543.1 %
100
—
0
—
—
0
—
0
142.1
42.3
291.7
98.2 %
86.9
44
146.3 %
13.1
-2.5
-0.7
—
0
41.5
142.7 %
12.4
9.1
2.7
32.4
142.7 %
9.7
5.7
5.684
52.2
-81.4 %
100
—
0
—
—
0
—
0
71.5
137
147.2
-38.2 %
282
-95
-325.1 %
-182
-2.3
-4.4
—
0
-97.3
-350.8 %
-186.4
-21.4
-41
-75.9
-393.1 %
-145.4
-13.3
5.707
280.3
-1.8 %
100
—
0
—
—
0
—
0
131.2
46.8
238.1
-3.8 %
84.9
42.2
10.8 %
15.1
-3.4
-1.2
—
0
38.8
10.2 %
13.8
12.9
4.6
25.9
-5.5 %
9.2
4.519
5.731
285.5
108.5 %
100
—
0
—
—
0
—
0
114.5
40.1
247.4
65.6 %
86.7
38.1
404.8 %
13.3
-2.9
-1.02
—
0
35.2
330.1 %
12.3
7.8
2.7
27.4
330.3 %
9.6
4.8
5.708
136.9
724.7 %
100
—
0
—
—
0
—
0
103.1
75.3
149.4
24.5 %
109.1
-12.5
87.9 %
-9.1
-2.8
-2.05
—
0
-15.3
85.6 %
-11.2
-3.4
-2.5
-11.9
85.6 %
-8.7
-2.1
5.667
16.6
-86.9 %
100
—
0
—
—
0
—
0
63.4
381.9
120
-29.5 %
722.9
-103.4
-138.2 %
-622.9
-2.9
-17.5
—
0
-106.3
-119.2 %
-640.4
-23.4
-141
-82.9
-127.7 %
-499.4
-14.4
5.757
126.7
-32.6 %
100
—
0
—
—
0
—
0
169.3
133.6
170.1
-9.6 %
134.3
-43.4
-21600 %
-34.3
-5.1
-4.03
—
0
-48.5
-3941.7 %
-38.3
-12.1
-9.6
-36.4
-3944.4 %
-28.7
-6.504
5.597
187.9
262 %
100
—
0
—
—
0
—
0
102.2
54.4
188.1
93.9 %
100.1
-0.2
99.6 %
-0.1
-1
-0.5
—
0
-1.2
97.4 %
-0.6
-0.3
-0.2
-0.9
97.5 %
-0.5
-0.2
4.5
51.9
-53.3 %
100
—
0
—
—
0
—
0
79.9
153.9
97
-50.9 %
186.9
-45.1
47.7 %
-86.9
-1.5
-2.9
—
0
-46.6
47.5 %
-89.8
-10.3
-19.8
-36.3
47.6 %
-69.9
-6.5
5.585
111.2
-64 %
100
—
0
—
—
0
—
0
84.5
76
197.5
-26.1 %
177.6
-86.3
-307 %
-77.6
-2.5
-2.2
—
0
-88.8
-323.7 %
-79.9
-19.5
-17.5
-69.3
-296.3 %
-62.3
-12.1
5.727
308.9
-9.7 %
100
—
0
—
—
0
—
0
152.6
49.4
267.2
2.2 %
86.5
41.7
-48.3 %
13.5
-2.2
-0.7
134.7
43.6
39.7
-81.3 %
12.9
4.4
1.4
35.3
-78.7 %
11.4
6.181
5.711
342.1
17.8 %
100
—
0
—
—
0
—
0
119.3
34.9
261.4
3 %
76.4
80.7
120.5 %
23.6
-3
-0.9
134.5
39.3
212.2
533.4 %
62
46.7
13.7
165.5
534.1 %
48.4
28.9
5.727
290.3
163.9 %
100
—
0
—
—
0
—
0
127.8
44
253.7
38.4 %
87.4
36.6
149.9 %
12.6
-3.1
-1.07
—
0
33.5
143.9 %
11.5
7.4
2.5
26.1
143.9 %
9
4.6
5.674
110
-65.3 %
100
—
0
—
—
0
—
0
82.2
74.7
183.3
-25.1 %
166.6
-73.3
-201.2 %
-66.6
-3
-2.7
—
0
-76.3
-209.6 %
-69.4
-16.8
-15.3
-59.5
-209.4 %
-54.09
-10.4
5.721
317
-6.3 %
100
—
0
—
—
0
—
0
149.6
47.2
244.6
-1.5 %
77.2
72.4
-19.6 %
22.8
-2.8
-0.9
—
0
69.6
-20.7 %
22
15.2
4.8
54.4
-20.6 %
17.2
9.516
5.717
338.4
18.5 %
100
—
0
—
—
0
—
0
120.2
35.5
248.4
-2.1 %
73.4
90
183.9 %
26.6
-2.2
-0.7
—
0
87.8
202.8 %
25.9
19.3
5.7
68.5
203.1 %
20.2
11.983
5.717
285.5
136 %
100
—
0
—
—
0
—
0
117.8
41.3
253.8
37.9 %
88.9
31.7
150.3 %
11.1
-2.7
-0.9
—
0
29
144.1 %
10.2
6.4
2.2
22.6
144.1 %
7.9
3.96
5.7
121
-59.6 %
100
—
0
—
—
0
—
0
80.6
66.6
184
-19.5 %
152.1
-63
-189.2 %
-52.07
-2.8
-2.3
—
0
-65.8
-194.7 %
-54.4
-14.5
-12
-51.3
-194.5 %
-42.4
-9
5.7
299.2
-3.1 %
—
—
—
—
129.2
228.6
1.5 %
70.6
-15.4 %
-1.1
—
69.5
-15.7 %
15.2
54.3
-15.6 %
9.52
5.7
308.7
23.3 %
—
—
—
—
110.4
225.2
-0.4 %
83.5
243.6 %
-1.1
—
82.4
255.2 %
18.1
64.3
255.2 %
11.28
5.7
250.3
197.6 %
—
—
—
—
112
226
43.2 %
24.3
133 %
-1.1
—
23.2
131.1 %
5.1
18.1
131.1 %
3.17
5.7
84.1
-71.2 %
—
—
—
—
67.3
157.8
-31.2 %
-73.7
-217.7 %
-0.9
—
-74.6
-221.5 %
-16.4
-58.2
-218.3 %
-10.2
5.7
291.9
-8 %
—
—
—
—
420.8
229.3
-1.6 %
62.6
-25.7 %
-1.2
—
61.4
-26.7 %
12.2
49.2
-24.7 %
8.48
5.8
317.2
27 %
—
—
—
—
—
233
3.8 %
84.2
232.8 %
-0.4
—
83.8
247.7 %
18.5
65.3
253 %
11.45
5.7
249.7
189 %
—
—
—
—
—
224.4
41.6 %
25.3
135.1 %
-1.2
—
24.1
133 %
5.6
18.5
132.1 %
3.2
5.8
86.4
-68.8 %
—
—
—
—
—
158.5
-33.2 %
-72.1
-280.7 %
-0.9
—
-73
-288.1 %
-15.3
-57.7
-336.5 %
-10.12
5.7
277
-11.9 %
—
—
—
—
—
237.1
-2.9 %
39.9
-43.2 %
-1.1
—
38.8
-43.8 %
14.4
24.4
-52.6 %
4.28
5.7
314.4
19.6 %
—
—
—
—
—
244.2
1.8 %
70.2
203.9 %
-1.1
—
69.1
217 %
17.6
51.5
196 %
9.03
5.7
262.9
160.6 %
—
—
—
—
—
239.8
45.2 %
23.1
136 %
-1.3
—
21.8
133.2 %
4.4
17.4
135.2 %
3.04
5.7
100.9
-61.1 %
—
—
—
—
—
165.1
-24.8 %
-64.2
-260.9 %
-1.4
—
-65.6
-270.8 %
-16.1
-49.5
-254.7 %
-8.68
5.7
259.4
-10.9 %
—
—
—
—
—
219.5
-0.9 %
39.9
-42.6 %
-1.5
—
38.4
-43.8 %
6.4
32
-37.1 %
5.6
5.7
291
23.5 %
—
—
—
—
—
221.5
1.1 %
69.5
318.7 %
-1.2
—
68.3
340.6 %
17.4
50.9
354.5 %
8.92
5.7
235.6
210.4 %
—
—
—
—
—
219
56.1 %
16.6
125.8 %
-1.1
—
15.5
123.6 %
4.3
11.2
122.5 %
1.93
5.8
75.9
-64.4 %
—
—
—
—
—
140.3
-25.1 %
-64.4
-344.9 %
-1.4
—
-65.8
-350.2 %
-16.1
-49.7
-314.2 %
-8.71
5.7
213.5
-21.4 %
—
—
—
—
—
187.2
-4.7 %
26.3
-65 %
—
—
26.3
-64.5 %
3.1
23.2
-58.4 %
4.06
5.7
271.6
33.3 %
—
—
—
—
—
196.4
1.2 %
75.2
683.3 %
-1.3
0.1
74
825 %
18.2
55.8
720.6 %
9.78
5.7
203.7
332.5 %
—
—
—
—
—
194.1
70.3 %
9.6
114.3 %
-1.6
—
8
112.2 %
1.2
6.8
113.9 %
1.19
5.7
47.1
-77.6 %
—
—
—
—
—
114
-36.5 %
-66.9
-320.1 %
1.1
0.1
-65.7
-325.8 %
-16.8
-48.9
-319.3 %
-8.57
5.7
209.8
—
—
—
—
—
—
179.4
—
30.4
—
-1.3
—
29.1
—
6.8
22.3
—
3.912
5.7