Bang & Olufsen a/s
BO.CO · CPH
5/31/2025 | 5/31/2024 | 5/31/2023 | 5/31/2022 | |
|---|---|---|---|---|
| Revenue | DKK 2,553,000 | DKK 2,588,000 | DKK 2,752,000 | DKK 2,948,000 |
| % Growth | -1.4% | -6% | -6.6% | – |
| Cost of Goods Sold | DKK 1,149,000 | DKK 1,209,000 | DKK 1,537,000 | DKK 1,612,000 |
| Gross Profit | DKK 1,404,000 | DKK 1,379,000 | DKK 1,215,000 | DKK 1,336,000 |
| % Margin | 55% | 53.3% | 44.1% | 45.3% |
| R&D Expenses | DKK 340,000 | DKK 286,000 | DKK 301,000 | DKK 279,000 |
| G&A Expenses | DKK 153,000 | DKK 135,000 | DKK 128,000 | DKK 136,000 |
| SG&A Expenses | DKK 1,048,000 | DKK 1,075,000 | DKK 1,038,000 | DKK 1,011,000 |
| Sales & Mktg Exp. | DKK 895,000 | DKK 940,000 | DKK 910,000 | DKK 875,000 |
| Other Operating Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Operating Expenses | DKK 1,388,000 | DKK 1,361,000 | DKK 1,339,000 | DKK 1,290,000 |
| Operating Income | DKK 16,000 | DKK 18,000 | -DKK 124,000 | DKK 46,000 |
| % Margin | 0.6% | 0.7% | -4.5% | 1.6% |
| Other Income/Exp. Net | -DKK 14,000 | -DKK 25,000 | -DKK 28,000 | -DKK 54,000 |
| Pre-Tax Income | DKK 2,000 | -DKK 7,000 | -DKK 152,000 | -DKK 8,000 |
| Tax Expense | DKK 31,000 | DKK 10,000 | -DKK 11,000 | DKK 22,000 |
| Net Income | -DKK 29,000 | -DKK 17,000 | -DKK 141,000 | -DKK 30,000 |
| % 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 | 147,327 | 122,772 | 119,788 | 119,527 |
| Weighted Avg Shares Out Dil | 147,327 | 122,772 | 119,788 | 119,527 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 51,000 | DKK 41,000 | DKK 22,000 | DKK 10,000 |
| Interest Expense | DKK 72,000 | DKK 57,000 | DKK 36,000 | DKK 22,000 |
| Depreciation & Amortization | DKK 240,000 | DKK 234,000 | DKK 222,000 | DKK 211,000 |
| EBITDA | DKK 314,000 | DKK 284,000 | DKK 106,000 | DKK 225,000 |
| % Margin | 12.3% | 11% | 3.9% | 7.6% |