| Reported currency billions | FY2020 · DKK | FY2021 · DKK | FY2022 · DKK | FY2023 · DKK | FY2024 · DKK | FY2025 · USD | TTM · USD | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.1 | 8.4 | 14.5 | 16.5 | 21.5 | 3.7 | 4.1 | +10.9% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.2 | 1.0 | 0.3 | 0.3 | −6.9% | |
| Gross profit | 10.1 | 8.4 | 14.5 | 16.2 | 20.5 | 3.4 | 3.8 | +12.5% | |
| Research & development | 3.1 | 4.2 | 5.6 | 7.6 | 9.7 | 1.6 | 1.8 | +14.1% | |
| Selling, general & administrative | 0.7 | 1.3 | 2.7 | 3.3 | 3.8 | 0.6 | — | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Operating expenses | 3.8 | 5.5 | 8.2 | 10.9 | 13.8 | 2.2 | 2.5 | +15.9% | |
| Operating income | 6.3 | 3.0 | 6.3 | 5.3 | 6.7 | 1.3 | 1.3 | +6.5% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | +341.0% | |
| Interest income | 0.2 | 0.2 | 0.3 | 0.9 | 1.0 | 0.1 | 0.1 | −6.0% | |
| Other income / expense | (0.4) | 1.0 | 0.7 | 0.3 | 2.5 | (0.0) | — | — | |
| Pre-tax income | 5.9 | 3.9 | 6.9 | 5.6 | 9.2 | 1.2 | 0.9 | −25.0% | |
| Income tax | 1.1 | 1.0 | 1.5 | 1.3 | 1.3 | 0.2 | 0.1 | −51.2% | |
| Net income | 4.8 | 3.0 | 5.5 | 4.4 | 7.8 | 1.0 | 0.8 | −18.5% | |
| 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) | 7.30 | 4.52 | 8.34 | 6.60 | 12.14 | 1.55 | 1.28 | −17.5% | |
| EPS, diluted (per share) | 7.22 | 4.48 | 8.26 | 6.60 | 12.14 | 1.54 | 1.26 | −18.0% | |
| EBITDA | 6.2 | 4.2 | 7.3 | 5.9 | 9.7 | 1.3 | 1.4 | +1.5% | |
| Depreciation & amortization | 0.2 | 0.3 | 0.4 | 0.2 | 0.4 | 0.1 | 0.1 | −8.6% | |
| Weighted average shares (shares) | 651,790,000 | 653,960,000 | 653,870,000 | 659,190,000 | 646,340,000 | 621,510,850 | — | — | |
| Weighted average diluted shares (shares) | 658,860,000 | 660,460,000 | 660,100,000 | 659,150,000 | 646,330,000 | 626,916,300 | — | — | |
| Gross margin | 100.0% | 100.0% | 100.0% | 98.6% | 95.4% | 91.7% | 93.0% | +1.3 pts | |
| Operating margin | 62.4% | 35.1% | 43.2% | 32.3% | 31.1% | 33.6% | 32.3% | −1.3 pts | |
| Net margin | 47.1% | 35.1% | 37.6% | 26.4% | 36.4% | 25.9% | 19.0% | −6.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
TTM ends 2026-06-30 and uses four consecutive reported quarters.
