Pandora A/S
PANDY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | $55,177 | $79,390 | $45,373 | $80,767 |
| - Cash | $2,394 | $1,397 | $794 | $1,043 |
| + Debt | $13,401 | $11,167 | $7,588 | $3,926 |
| Enterprise Value | $66,184 | $89,160 | $52,167 | $83,650 |
| Revenue | $31,680 | $28,136 | $26,463 | $23,394 |
| % Growth | 12.6% | 6.3% | 13.1% | – |
| Gross Profit | $25,289 | $22,124 | $20,190 | $17,804 |
| % Margin | 79.8% | 78.6% | 76.3% | 76.1% |
| EBITDA | $10,080 | $8,957 | $8,768 | $7,425 |
| % Margin | 31.8% | 31.8% | 33.1% | 31.7% |
| Net Income | $5,227 | $4,740 | $5,029 | $4,160 |
| % Margin | 16.5% | 16.8% | 19% | 17.8% |
| EPS Diluted | 15.87 | 13.77 | 13.42 | 10.44 |
| % Growth | 15.3% | 2.6% | 28.5% | – |
| Operating Cash Flow | $8,721 | $7,384 | $4,434 | $6,228 |
| Capital Expenditures | -$1,679 | -$1,488 | -$1,191 | -$585 |
| Free Cash Flow | $7,042 | $5,896 | $3,243 | $5,643 |