Bang & Olufsen a/s
BO.CO · CPH
5/31/2025 | 5/31/2024 | 5/31/2023 | 5/31/2022 | |
|---|---|---|---|---|
| Revenue | DKK 2,553 | DKK 2,588 | DKK 2,752 | DKK 2,948 |
| % Growth | -1.4% | -6% | -6.6% | – |
| Cost of Goods Sold | DKK 1,149 | DKK 1,209 | DKK 1,537 | DKK 1,612 |
| Gross Profit | DKK 1,404 | DKK 1,379 | DKK 1,215 | DKK 1,336 |
| % Margin | 55% | 53.3% | 44.1% | 45.3% |
| R&D Expenses | DKK 340 | DKK 286 | DKK 301 | DKK 279 |
| G&A Expenses | DKK 153 | DKK 135 | DKK 128 | DKK 136 |
| SG&A Expenses | DKK 1,048 | DKK 1,075 | DKK 1,038 | DKK 1,011 |
| Sales & Mktg Exp. | DKK 895 | DKK 940 | DKK 910 | DKK 875 |
| Other Operating Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Operating Expenses | DKK 1,388 | DKK 1,361 | DKK 1,339 | DKK 1,290 |
| Operating Income | DKK 16 | DKK 18 | -DKK 124 | DKK 46 |
| % Margin | 0.6% | 0.7% | -4.5% | 1.6% |
| Other Income/Exp. Net | -DKK 14 | -DKK 25 | -DKK 28 | -DKK 54 |
| Pre-Tax Income | DKK 2 | -DKK 7 | -DKK 152 | -DKK 8 |
| Tax Expense | DKK 31 | DKK 10 | -DKK 11 | DKK 22 |
| Net Income | -DKK 29 | -DKK 17 | -DKK 141 | -DKK 30 |
| % Margin | -1.1% | -0.7% | -5.1% | -1% |
| EPS | -0.2 | -0.14 | -1.18 | -0.25 |
| % Growth | -42.9% | 88.1% | -372% | – |
| EPS Diluted | -0.2 | -0.14 | -1.18 | -0.25 |
| Weighted Avg Shares Out | 147 | 123 | 120 | 120 |
| Weighted Avg Shares Out Dil | 147 | 123 | 120 | 120 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 51 | DKK 41 | DKK 22 | DKK 10 |
| Interest Expense | DKK 72 | DKK 57 | DKK 36 | DKK 22 |
| Depreciation & Amortization | DKK 240 | DKK 234 | DKK 222 | DKK 211 |
| EBITDA | DKK 314 | DKK 284 | DKK 106 | DKK 225 |
| % Margin | 12.3% | 11% | 3.9% | 7.6% |