Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.37 | 3.03 | 5.37 | 10.11 | 8.42 | 14.51 | 16.47 | 21.53 | n/a |
| Growth | +27.9% | +77.4% | +88.4% | −16.8% | +72.3% | +13.6% | +30.7% | ||
| Operating income | 1.34 | 1.38 | 2.64 | 6.31 | 2.95 | 6.27 | 5.32 | 6.70 | n/a |
| Net income | 1.10 | 1.47 | 2.17 | 4.76 | 2.96 | 5.45 | 4.35 | 7.84 | n/a |
| Growth | +33.3% | +47.1% | +119.7% | −37.9% | +84.4% | −20.2% | +80.2% | ||
| EPS, diluted | 17.77 | 23.73 | 34.03 | 72.21 | 44.77 | 82.59 | 66.02 | 121.36 | n/a |
| Growth | +33.5% | +43.4% | +112.2% | −38.0% | +84.5% | −20.1% | +83.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 56.8% | 45.6% | 49.2% | 62.4% | 35.1% | 43.2% | 32.3% | 31.1% | n/a |
| Net margin | 46.7% | 48.7% | 40.4% | 47.1% | 35.1% | 37.6% | 26.4% | 36.4% | n/a |
| Free cash flow margin | 63.4% | 31.2% | 23.2% | 60.6% | 23.5% | 24.8% | 42.6% | 35.2% | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.59 | 1.02 | 1.33 | 6.43 | 2.23 | 3.91 | 7.38 | 7.77 | n/a |
| Capital expenditure | −0.09 | −0.07 | −0.08 | −0.31 | −0.25 | −0.32 | −0.37 | −0.19 | n/a |
| Free cash flow | 1.50 | 0.94 | 1.25 | 6.13 | 1.98 | 3.60 | 7.01 | 7.58 | n/a |
| Growth | −37.1% | +32.2% | +391.3% | −67.7% | +81.9% | +95.1% | +8.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.35 | 0.53 | 3.55 | 7.26 | 8.96 | 9.89 | 14.87 | 9.86 | n/a |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | 5.00 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | 14.87 | 9.86 | n/a |
| Shareholders’ equity | 6.27 | 8.01 | 14.05 | 19.12 | 22.11 | 27.28 | 31.61 | 36.70 | n/a |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | n/a |
In billions of DKK, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 1.59 | 1.02 | 1.33 | 6.43 | 2.23 | 3.91 | 7.38 | 7.77 | n/a | |
| Growth | −36.1% | +30.6% | +385.1% | −65.4% | +75.6% | +88.7% | +5.3% | ||
| 0.01 | 0.03 | 0.04 | 0.08 | 0.11 | n/a | n/a | n/a | n/a | |
| Investment | |||||||||
| −0.09 | −0.07 | −0.08 | −0.31 | −0.25 | −0.32 | −0.37 | −0.19 | n/a | |
| calc | 1.50 | 0.94 | 1.25 | 6.13 | 1.98 | 3.60 | 7.01 | 7.58 | n/a |
| Growth | −37.1% | +32.2% | +391.3% | −67.7% | +81.9% | +95.1% | +8.1% | ||
| calc | 24.16 | 15.20 | 19.60 | 92.98 | 29.92 | 54.46 | 106.44 | 117.30 | n/a |
| −0.67 | −1.78 | −1.98 | −2.35 | −0.96 | −2.76 | −1.28 | −9.91 | n/a | |
| Financing | |||||||||
| 0.22 | −0.07 | 3.66 | 0.07 | −0.42 | −0.79 | −0.61 | −3.92 | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative. Shown in DKK as filed; the screener converts to dollars.