Financials in USD. Standardized financial statements.
A compact view of how Pandora A/S turns revenue into operating income and net income.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $32.48B | $31.68B | $28.14B | $26.46B | $23.39B | $19.01B | $21.87B | $22.81B | $22.78B | $20.28B |
| Revenue Growth? | +2.5% | +12.6% | +6.3% | +13.1% | +23.1% | -13.1% | -4.1% | +0.1% | +12.3% | 0.0% |
| Cost of Revenue? | $7.72B | $6.39B | $6.01B | $6.27B | $5.59B | $4.63B | $5.97B | $5.86B | $5.82B | $5.06B |
| Gross Profit? | $24.75B | $25.29B | $22.12B | $20.19B | $17.80B | $14.38B | $15.90B | $16.94B | $16.97B | $15.22B |
| Gross Margin? | +76.2% | +79.8% | +78.6% | +76.3% | +76.1% | +75.6% | +72.7% | +74.3% | +74.5% | +75.1% |
| Operating Expenses? | $16.99B | $17.32B | $15.09B | $13.45B | $11.96B | $11.69B | $12.07B | $10.51B | $9.18B | $7.82B |
| Operating Income? | $7.77B | $7.97B | $7.04B | $6.74B | $5.84B | $2.68B | $3.83B | $6.43B | $7.78B | $7.40B |
| EBITDA? | $10.47B | $10.08B | $8.96B | $8.77B | $7.51B | $4.97B | $6.28B | $7.60B | $8.41B | $8.19B |
| Income Before Tax | $6.90B | $6.93B | $6.23B | $6.53B | $5.38B | $2.49B | $3.83B | $6.58B | $7.67B | $7.65B |
| Income Tax Expense | $1.67B | $1.70B | $1.49B | $1.50B | $1.22B | $556.00M | $884.00M | $1.54B | $1.90B | $1.63B |
| Net Income? | $5.23B | $5.23B | $4.74B | $5.03B | $4.16B | $1.94B | $2.94B | $5.04B | $5.77B | $6.03B |
| EPS? | $67.96 | $64.80 | $55.10 | $54.22 | $42.12 | $19.97 | $30.28 | $47.17 | $52.00 | $52.80 |
| Diluted EPS? | $67.76 | $64.60 | $55.06 | $53.67 | $41.74 | $19.89 | $30.07 | $47.05 | $51.80 | $52.50 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality