Also trades as: DPBSF (OTC) · $vol 0M

kr 397.00 ($59.36)

+8.80 (+2.27%)

Weekly Expected Move ±3.3%

kr 371 kr 384 kr 397 kr 410 kr 423

CPH · Industrials · Marine Shipping · Tech Score Buy · Power 61 · kr 11.0B mcap · 26M float · 0.240% daily turnover

Revenue

$3.2B -19.7% ▼

5Y CAGR: +4.5%

Gross Profit

$176M +26.8% ▲

5Y CAGR: -4.8%

Operating Income

$73M -64.0% ▼

5Y CAGR: -9.4%

Net Income

$125M -23.3% ▼

5Y CAGR: +7.7%

EPS (Diluted)

$4.25 -19.8% ▼

5Y CAGR: +13.9%

EBITDA

$489M -7.2% ▼

5Y CAGR: +7.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.6B	$5.3B	$3.7B	$4.0B	$3.2B
YoY Growth	+36.7%	+49.6%	-30.5%	+9.4%	-19.7%
Cost of Revenue	$3.2B	$4.4B	$2.9B	$3.9B	$3.1B
Gross Profit	$347M	$888M	$778M	$139M	$176M
Gross Margin	9.8%	16.7%	21.1%	3.4%	5.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$739M	$1.5B	$117M	$27M	$103M
Operating Expenses	$111M	$179M	$356M	-$63M	$103M
Operating Income	$246M	$792M	$422M	$202M	$73M
Operating Margin	6.9%	14.9%	11.4%	5.0%	2.2%
Interest Expense	$35M	$50M	$53M	$42M	$38M
Income Before Tax	$211M	$752M	$410M	$174M	$144M
Tax Expense	$6M	$8M	$10M	$11M	$19M
Net Income	$204M	$744M	$400M	$163M	$125M
Net Margin	5.8%	14.0%	10.8%	4.0%	3.8%
EPS (Diluted)	$5.40	$19.72	$12.33	$5.30	$4.25
EBITDA	$541M	$1.3B	$799M	$527M	$489M
Shares Outstanding	38M	38M	32M	30M	29M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.1B	$1.0B	$799M	$780M	$739M	$925M	$814M	$1.0B
Cost of Revenue	$1.0B	$1.0B	$743M	$737M	$707M	$771M	$718M	$935M
Gross Profit	$45M	$600K	$56M	$43M	$32M	$38M	$95M	$95M
Gross Margin	4.2%	0.1%	7.0%	5.5%	4.3%	4.1%	11.7%	9.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$16M	-$29M	$7M	$8M	$22M	-$42M	$7M	$29M
Operating Expenses	$12M	-$43M	$18M	-$16M	$22M	$18M	$73M	$29M
Operating Income	$32M	$43M	$38M	$60M	$10M	$20M	$22M	$65M
Operating Margin	3.0%	4.2%	4.8%	7.6%	1.3%	2.2%	2.8%	6.4%
Interest Expense	$10M	$10M	$8M	$9M	$9M	$12M	$11M	$11M
Income Before Tax	$28M	$32M	$35M	$57M	$33M	$14M	$14M	$104M
Tax Expense	$3M	$2M	$3M	$5M	$6M	$5M	$2M	$5M
Net Income	$25M	$30M	$32M	$52M	$26M	$14M	$11M	$99M
Net Margin	2.4%	2.9%	4.1%	6.7%	3.5%	1.5%	1.4%	9.6%
EPS (Diluted)	$0.83	$0.97	$1.10	$1.80	$0.90	$0.28	$0.40	$3.57
EBITDA	$44M	$42M	$43M	$65M	$112M	$105M	$13M	$130M
Shares Outstanding	30M	30M	30M	29M	29M	35M	28M	28M

DNORD.CO CPH