bestshares.com Logo
Popular
  • NVDA
    NVDA Nvidia
  • GOOGL
    GOOGL Alphabet Inc.
  • AAPL
    AAPL Apple Inc.
  • MSFT
    MSFT Microsoft Corporation
  • AMZN
    AMZN Amazon.com, Inc.
  • SPY
    SPY SPDR S&P 500 ETF Trust
  • QQQ
    QQQ Invesco QQQ Trust
    • Pandora A/S logo

    Pandora A/S

    PNDRY | OTC
    Chart Builder DCF Calculator
    $15.68
    +$0.57 (+3.77%)
    Nov 2, 2026, 11:07 AM ET · Market open
    Income Statement Balance Sheet Cashflow Statement Ratios
    Annual Quarterly TTM

    Revenue

    High 32.66B Q3 2025
    Low 19.34B Q1 2021
    5Y CAGR +8.47%
    TTM
    Period Ending
    Q2 2026
    Jun 30, 2026
    Q1 2026
    Mar 31, 2026
    Q4 2025
    Dec 31, 2025
    Q3 2025
    Sep 30, 2025
    Q2 2025
    Jun 30, 2025
    Q1 2025
    Mar 31, 2025
    Q4 2024
    Dec 31, 2024
    Q3 2024
    Sep 30, 2024
    Q2 2024
    Jun 30, 2024
    Q1 2024
    Mar 31, 2024
    Q4 2023
    Dec 31, 2023
    Q3 2023
    Sep 30, 2023
    Q2 2023
    Jun 30, 2023
    Q1 2023
    Mar 31, 2023
    Q4 2022
    Dec 31, 2022
    Q3 2022
    Sep 30, 2022
    Q2 2022
    Jun 30, 2022
    Q1 2022
    Mar 31, 2022
    Q4 2021
    Dec 31, 2021
    Q3 2021
    Sep 30, 2021
    Q2 2021
    Jun 30, 2021
    Q1 2021
    Mar 31, 2021
    Revenue
    		32.46B 32.31B 32.55B 32.66B 32.5B 32.19B 31.68B 30.53B 30B 29.12B 28.14B 27.17B 26.86B 26.62B 26.46B 25.62B 25.08B 24.58B 23.39B 22.27B 21.62B 19.34B
    Cost of Revenue
    		6.77B 6.82B 6.8B 6.63B 6.54B 6.42B 6.39B 6.21B 6.16B 6.11B 6.01B 6.12B 6.18B 6.22B 6.27B 6.12B 6.05B 5.89B 5.59B 5.34B 5.07B 4.67B
    Gross Profit
    		25.69B 25.49B 25.75B 26.04B 25.95B 25.78B 25.29B 24.32B 23.84B 23.01B 22.12B 21.06B 20.69B 20.4B 20.19B 19.5B 19.04B 18.69B 17.8B 16.93B 16.54B 14.67B
    Operating Income
    		7.8B 7.63B 7.78B 7.96B 8.06B 8.11B 7.98B 7.5B 7.44B 7.29B 7.04B 6.57B 6.63B 6.69B 6.74B 6.22B 6.19B 6.25B 5.84B 5.37B 4.88B 3.44B
    Interest Income
    		19M 62M 45M 200M 269M 239M 248M 248M 186M 206M 251M 309M 351M 416M 412M 329M 290M 223M 152M 174M 183M 171M
    Pretax Income
    		6.88B 6.77B 6.91B 6.92B 7.06B 7.05B 6.93B 6.47B 6.39B 6.35B 6.23B 5.94B 6.19B 6.39B 6.53B 5.95B 5.81B 5.87B 5.38B 5.22B 4.84B 3.34B
    Net Income
    		5.16B 5.08B 5.24B 5.26B 5.37B 5.36B 5.23B 4.89B 4.84B 4.82B 4.74B 4.58B 4.77B 4.92B 5.03B 4.57B 4.47B 4.53B 4.16B 4.05B 3.76B 2.59B
    Selling & General & Admin
    		17.88B 17.86B 17.97B 18.08B 17.9B 17.67B 17.32B 16.82B 16.4B 15.72B 15.09B 14.49B 14.06B 13.71B 13.45B 13.29B 12.84B 12.45B 11.97B 11.56B 11.66B 11.28B
    Research & Development
    		n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
    Other Expenses
    		1M 1M 1M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
    Operating Expenses
    		17.89B 17.86B 17.97B 18.08B 17.9B 17.67B 17.32B 16.82B 16.4B 15.72B 15.09B 14.49B 14.06B 13.71B 13.45B 13.29B 12.84B 12.45B 11.97B 11.56B 11.66B 11.28B
    Interest Expense
    		1.02B 995M 992M 1.24B 1.27B 1.3B 1.3B 1.28B 1.23B 1.15B 1.06B 939M 789M 710M 622M 596M 676M 602M 613M 384M 280M 275M
    Selling & Marketing Expenses
    		11.98B 11.94B 11.98B 12B 15.35B 15.18B 14.84B 14.42B 13.98B 13.31B 12.71B 12.19B 11.76B 11.54B 11.32B 11.14B 10.83B 10.4B 9.94B 9.47B 9.39B 8.95B
    Cost & Expenses
    		24.65B 24.68B 24.77B 24.71B 24.44B 24.09B 23.71B 23.03B 22.56B 21.83B 21.1B 20.6B 20.24B 19.94B 19.72B 19.4B 18.89B 18.34B 17.56B 16.9B 16.74B 15.96B
    Income Tax Expense
    		1.73B 1.69B 1.67B 1.66B 1.69B 1.69B 1.7B 1.58B 1.56B 1.53B 1.49B 1.37B 1.42B 1.47B 1.51B 1.38B 1.34B 1.34B 1.22B 1.17B 1.08B 745M
    Shares Outstanding (Basic)
    		70.58M 74.58M 77M 75.82M 77.96M 78.64M 80.59M 75.21M 82.37M 81.78M 85.47M 82.9M 82.9M 89.4M 89.4M 94.1M 94.34M 94.76M 96.95M 99.22M 99.2M 99.68M
    Shares Outstanding (Diluted)
    		70.58M 74.58M 77.21M 75.82M 77.96M 78.64M 80.82M 75.21M 82.37M 82.21M 85.47M 82.9M 88.41M 89.4M 93.25M 94.1M 95.31M 95.67M 99.22M 99.22M 100.2M 99.68M
    EPS (Basic)
    		68.48 66.38 67.75 66.34 67.80 67.20 64.94 60.12 58.76 58.45 56.65 52.35 53.60 54.11 54.67 47.39 45.99 46.09 41.89 41.53 38.73 26.63
    EPS (Diluted)
    		68.38 66.28 67.65 66.21 67.67 67.07 64.87 59.01 57.65 56.75 54.89 50.66 51.91 52.91 53.37 47.19 45.79 45.89 41.79 41.43 38.63 26.63
    EBITDA
    		10.56B 10.39B 10.49B 10.18B 10.29B 10.27B 10.08B 10.03B 9.84B 9.64B 9.37B 8.65B 8.75B 8.86B 8.87B 8.12B 7.98B 7.94B 7.51B 7.44B 7.1B 5.65B
    EBIT
    		7.87B 7.77B 7.91B 7.66B 7.83B 7.85B 7.73B 7.75B 7.62B 7.5B 7.29B 6.62B 6.72B 6.85B 6.9B 6.06B 6B 5.99B 5.51B 5.34B 4.86B 3.35B
    Depreciation & Amortization
    		2.69B 2.62B 2.59B 2.51B 2.46B 2.42B 2.35B 2.28B 2.22B 2.14B 2.08B 2.03B 2.02B 2.01B 1.97B 2.06B 1.97B 1.95B 2B 2.1B 2.24B 2.3B

    © 2026 bestshares.com. All rights reserved.

    All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.