DKK 161.5
(5.56%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 4.82 Billion | 4.51 Billion | 3.91 Billion | 3.49 Billion | 3.27 Billion | 2.91 Billion |
Cost of Revenue | 1.78 Billion | 1.72 Billion | 1.52 Billion | 1.46 Billion | 1.38 Billion | 1.28 Billion |
Gross Profit | 3.03 Billion | 2.79 Billion | 2.39 Billion | 2.02 Billion | 1.89 Billion | 1.63 Billion |
Operating Expenses | 2.36 Billion | 2.32 Billion | 2.1 Billion | 1.87 Billion | 1.92 Billion | 1.72 Billion |
Selling, General and Administrative Expenses | 1.75 Billion | 1.65 Billion | 1.47 Billion | 1.36 Billion | 1.45 Billion | 1.36 Billion |
Research and Development Expenses | 618 Million | 665 Million | 631 Million | 515 Million | 466 Million | 392 Million |
Other Expenses | -2 Million | -1 Million | -1 Million | - | - | -27 Million |
Cost and Expenses | 4.15 Billion | 4.04 Billion | 3.62 Billion | 3.34 Billion | 3.3 Billion | 3.01 Billion |
Operating Income | 666 Million | 470 Million | 292 Million | 150 Million | -7 Million | -72 Million |
Interest Expense | 22 Million | 24 Million | 23 Million | 34 Million | 34 Million | 25 Million |
Income Tax Expense | 161 Million | 112 Million | 60 Million | 76 Million | 19 Million | 67 Million |
Earnings before Tax | 647 Million | 447 Million | 279 Million | 101 Million | -31 Million | -103 Million |
Net Income | 486 Million | 335 Million | 219 Million | 25 Million | -50 Million | -170 Million |
Earnings Per Share Basic | 2.20 | 1.52 | 1.00 | 0.11 | -0.23 | -0.78 |
Earnings Per Share Diluted | 2.20 | 1.51 | 0.99 | 0.11 | -0.23 | -0.78 |
Weighted Average Shares Outstanding | 221.14 Million | 220.5 Million | 219.39 Million | 218.32 Million | 218.01 Million | 217.33 Million |
Weighted Average Shares Outstanding (Diluted) | 221.27 Million | 221.37 Million | 220.98 Million | 219.88 Million | 218.01 Million | 218.18 Million |
Gross Margin | 0.63 | 0.62 | 0.61 | 0.58 | 0.58 | 0.56 |
EBIT Margin | 0.19 | 0.16 | 0.14 | 0.11 | 0.08 | 0.05 |
Profit Margin | 0.10 | 0.07 | 0.06 | 0.01 | -0.02 | -0.06 |
EBITDA | 913 Million | 705 Million | 524 Million | 311 Million | 228 Million | 115 Million |
Earnings Before Tax Margin | 0.14 | 0.10 | 0.07 | 0.04 | -0.00 | -0.02 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 1.37 Billion | 1.35 Billion | 4.82 Billion | 1.34 Billion | 1.11 Billion | 1.13 Billion |
Cost of Revenue | 507 Million | 462 Million | 1.78 Billion | 501 Million | 425 Million | 428 Million |
Gross Profit | 867 Million | 889 Million | 3.03 Billion | 844 Million | 685 Million | 707 Million |
Operating Expenses | 605 Million | 573 Million | 2.36 Billion | 650 Million | 538 Million | 610 Million |
Selling, General and Administrative Expenses | 480 Million | 444 Million | - | 500 Million | 390 Million | 450 Million |
Research and Development Expenses | 125 Million | 130 Million | - | 151 Million | 149 Million | 160 Million |
Other Expenses | -2 Million | - | - | - | - | - |
Cost and Expenses | 1.11 Billion | 1.03 Billion | 4.15 Billion | 1.15 Billion | 963 Million | 1.03 Billion |
Operating Income | 262 Million | 316 Million | 666 Million | 194 Million | 147 Million | 97 Million |
Interest Expense | - | - | 22 Million | 8 Million | - | 8 Million |
Income Tax Expense | 68 Million | 77 Million | 161 Million | 46 Million | 38 Million | 23 Million |
Earnings before Tax | 269 Million | 309 Million | 647 Million | 186 Million | 155 Million | 89 Million |
Net Income | 201 Million | 232 Million | 486 Million | 140 Million | 117 Million | 66 Million |
Earnings Per Share Basic | 0.91 | 1.10 | - | 0.63 | 0.53 | 0.30 |
Earnings Per Share Diluted | 0.91 | 1.10 | - | 0.63 | 0.53 | 0.30 |
Weighted Average Shares Outstanding | 221.33 Million | 210.9 Million | 221.14 Million | 221.18 Million | 221.18 Million | 221.18 Million |
Weighted Average Shares Outstanding (Diluted) | 221.33 Million | 210.9 Million | 221.27 Million | 236.35 Million | 221.18 Million | 221.18 Million |
Gross Margin | 0.63 | 0.66 | 0.63 | 0.63 | 0.62 | 0.62 |
EBIT Margin | 0.24 | 0.28 | - | 0.19 | 0.19 | 0.14 |
Profit Margin | 0.15 | 0.17 | 0.10 | 0.10 | 0.11 | 0.06 |
EBITDA | 329 Million | 382 Million | - | 261 Million | 208 Million | 157 Million |
Earnings Before Tax Margin | 0.19 | 0.23 | 0.14 | 0.14 | 0.13 | 0.09 |
SHAILY
INDOWIND
0U6C
ERIC
MEB
CAL