Bang & Olufsen a/s

LSE:0MRM.LConsumer Cyclical

——At close · Market cap —

0MRM.L · Income statement · TradingHolo

DKK billions	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026	YoY
Revenue	2.6	2.9	2.8	2.6	2.6	2.5	−3.3%
Cost of revenue	1.5	1.6	1.5	1.2	1.1	1.1	−2.1%
Gross profit	1.1	1.3	1.2	1.4	1.4	1.3	−4.2%
Research & development	0.3	0.3	0.3	0.3	0.3	0.3	+0.0%
Selling, general & administrative	0.9	1.0	1.0	1.1	1.0	1.1	+5.3%
Selling & marketing	0.7	0.9	0.9	0.9	0.9	1.0	+8.5%
Operating expenses	1.1	1.3	1.3	1.4	1.4	1.4	−2.6%
Operating income	0.0	0.0	(0.1)	0.0	0.0	(0.0)	−143.8%
Interest expense	0.0	0.0	0.0	0.1	0.1	0.1	−6.9%
Interest income	0.0	0.0	0.0	0.0	0.1	0.0	−27.5%
Other income / expense	(0.1)	(0.1)	(0.0)	(0.0)	(0.0)	(0.1)	−300.0%
Pre-tax income	(0.0)	(0.0)	(0.2)	(0.0)	0.0	(0.1)	−3250.0%
Income tax	(0.0)	0.0	(0.0)	0.0	0.0	0.0	+41.9%
Net income	(0.0)	(0.0)	(0.1)	(0.0)	(0.0)	(0.1)	−269.0%
Discontinued operations	0.0	0.0	0.0	0.0	0.0	0.0	—
Other net income adjustments	0.0	0.0	0.0	0.0	0.0	0.0	—
EPS, basic (per share)	(0.19)	(0.25)	(1.18)	(0.14)	(0.20)	(0.75)	−275.0%
EPS, diluted (per share)	(0.19)	(0.25)	(1.18)	(0.14)	(0.20)	(0.75)	−275.0%
EBITDA	0.1	0.2	0.1	0.3	0.3	0.1	−58.9%
Depreciation & amortization	0.2	0.2	0.2	0.2	0.2	0.1	−43.3%
Weighted average shares (shares)	122,772,000	119,527,308	119,788,348	122,772,048	147,327,000	142,607,503	−3.2%
Weighted average diluted shares (shares)	122,772,000	119,527,308	119,788,348	122,772,000	147,327,000	142,607,503	−3.2%
Gross margin	43.3%	45.3%	44.1%	53.3%	55.0%	54.5%	−0.5 pts
Operating margin	0.7%	1.6%	−4.5%	0.7%	0.6%	−0.3%	−0.9 pts
Net margin	−0.9%	−1.0%	−5.1%	−0.7%	−1.1%	−4.3%	−3.2 pts

DKK billionsUpdated Sun 31 May ·

ⓘ

Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.