Pandora A/S
PANDY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $32 | $28 | $26 | $23 |
| % Growth | 12.6% | 6.3% | 13.1% | – |
| Cost of Goods Sold | $6 | $6 | $6 | $6 |
| Gross Profit | $25 | $22 | $20 | $18 |
| % Margin | 79.8% | 78.6% | 76.3% | 76.1% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $2 | $2 | $2 | $2 |
| SG&A Expenses | $17 | $15 | $13 | $12 |
| Sales & Mktg Exp. | $15 | $13 | $11 | $10 |
| Other Operating Expenses | $0 | -$0 | $0 | $0 |
| Operating Expenses | $17 | $15 | $13 | $12 |
| Operating Income | $8 | $7 | $7 | $6 |
| % Margin | 25.2% | 25% | 25.5% | 25% |
| Other Income/Exp. Net | -$1 | -$1 | -$0 | -$0 |
| Pre-Tax Income | $7 | $6 | $7 | $5 |
| Tax Expense | $2 | $1 | $2 | $1 |
| Net Income | $5 | $5 | $5 | $4 |
| % Margin | 16.5% | 16.8% | 19% | 17.8% |
| EPS | 15.87 | 13.78 | 13.56 | 10.53 |
| % Growth | 15.2% | 1.6% | 28.8% | – |
| EPS Diluted | 15.87 | 13.77 | 13.42 | 10.44 |
| Weighted Avg Shares Out | 0 | 0 | 0 | 0 |
| Weighted Avg Shares Out Dil | 0 | 0 | 0 | 0 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $1 | $1 | $0 | $0 |
| Depreciation & Amortization | $2 | $2 | $2 | $2 |
| EBITDA | $10 | $9 | $9 | $7 |
| % Margin | 31.8% | 31.8% | 33.1% | 31.7% |