Bang & Olufsen a/s
BO.CO · CPH
5/31/2025 | 2/28/2025 | 11/30/2024 | 8/31/2024 | |
|---|---|---|---|---|
| Revenue | DKK 680,000 | DKK 631,000 | DKK 698,000 | DKK 544,000 |
| % Growth | 7.8% | -9.6% | 28.3% | – |
| Cost of Goods Sold | DKK 302,000 | DKK 280,000 | DKK 324,000 | DKK 243,000 |
| Gross Profit | DKK 378,000 | DKK 351,000 | DKK 374,000 | DKK 301,000 |
| % Margin | 55.6% | 55.6% | 53.6% | 55.3% |
| R&D Expenses | DKK 92,000 | DKK 78,000 | DKK 91,000 | DKK 79,000 |
| G&A Expenses | DKK 41,000 | DKK 35,000 | DKK 41,000 | DKK 36,000 |
| SG&A Expenses | DKK 283,000 | DKK 248,000 | DKK 275,000 | DKK 242,000 |
| Sales & Mktg Exp. | DKK 242,000 | DKK 213,000 | DKK 234,000 | DKK 206,000 |
| Other Operating Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Operating Expenses | DKK 375,000 | DKK 326,000 | DKK 366,000 | DKK 321,000 |
| Operating Income | DKK 3,000 | DKK 25,000 | DKK 8,000 | -DKK 20,000 |
| % Margin | 0.4% | 4% | 1.1% | -3.7% |
| Other Income/Exp. Net | DKK 8,000 | -DKK 9,000 | -DKK 12,000 | -DKK 1,000 |
| Pre-Tax Income | DKK 11,000 | DKK 16,000 | -DKK 4,000 | -DKK 21,000 |
| Tax Expense | DKK 17,000 | DKK 9,000 | DKK 9,000 | -DKK 4,000 |
| Net Income | -DKK 6,000 | DKK 7,000 | -DKK 13,000 | -DKK 17,000 |
| % Margin | -0.9% | 1.1% | -1.9% | -3.1% |
| EPS | -0.041 | 0.048 | -0.077 | -0.1 |
| % Growth | -184.6% | 162.9% | 23.5% | – |
| EPS Diluted | -0.041 | 0.048 | -0.077 | -0.1 |
| Weighted Avg Shares Out | 147,327 | 145,521 | 170,000 | 170,000 |
| Weighted Avg Shares Out Dil | 147,327 | 145,521 | 170,000 | 170,000 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 8,000 | DKK 8,000 | DKK 14,000 | DKK 21,000 |
| Interest Expense | DKK 7,000 | DKK 17,000 | DKK 26,000 | DKK 22,000 |
| Depreciation & Amortization | DKK 60,000 | DKK 64,000 | DKK 60,000 | DKK 56,000 |
| EBITDA | DKK 78,000 | DKK 97,000 | DKK 82,000 | DKK 57,000 |
| % Margin | 11.5% | 15.4% | 11.7% | 10.5% |