5th Planet Games A/S (OSL: 5PG)
Norway
· Delayed Price · Currency is NOK 1.160
+0.010 (0.87%)
Dec 20, 2024, 3:58 PM CET
5th Planet Games Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 11.76 | 9.76 | 11.3 | 4.81 | 2.85 | 2.18 | Upgrade
|
| Revenue Growth (YoY) | -6.03% | -13.59% | 134.98% | 68.86% | 30.64% | -43.45% | Upgrade
|
| Cost of Revenue | 2.32 | 0.26 | 0.16 | 0.12 | 0.19 | 0.14 | Upgrade
|
| Gross Profit | 9.44 | 9.5 | 11.14 | 4.69 | 2.66 | 2.04 | Upgrade
|
| Selling, General & Admin | - | - | - | - | 0.28 | 1.78 | Upgrade
|
| Research & Development | 0.38 | 0.18 | 0.16 | 4 | 1.29 | 9.22 | Upgrade
|
| Other Operating Expenses | -0.01 | 1.82 | 9.3 | 10.16 | 6.68 | 8.86 | Upgrade
|
| Operating Expenses | 8.21 | 7.34 | 11.88 | 14.49 | 8.24 | 20.74 | Upgrade
|
| Operating Income | 1.24 | 2.16 | -0.74 | -9.8 | -5.58 | -18.7 | Upgrade
|
| Interest Expense | -25.17 | - | -0.41 | -0.1 | -0.05 | -0.09 | Upgrade
|
| Interest & Investment Income | - | - | - | - | 0 | 0.03 | Upgrade
|
| Currency Exchange Gain (Loss) | -1.44 | -1.44 | - | 0.75 | 0.12 | -0.06 | Upgrade
|
| Other Non Operating Income (Expenses) | 26.18 | 26.18 | -32.56 | 7.73 | -0.79 | - | Upgrade
|
| EBT Excluding Unusual Items | 0.8 | 26.9 | -33.71 | -1.42 | -6.29 | -18.82 | Upgrade
|
| Asset Writedown | -2.3 | -2.3 | - | -4.74 | - | - | Upgrade
|
| Other Unusual Items | - | - | - | -0.52 | - | 0.31 | Upgrade
|
| Pretax Income | -1.5 | 24.6 | -33.71 | -6.68 | -6.29 | -18.52 | Upgrade
|
| Income Tax Expense | 0.01 | 0.05 | - | -0.08 | -0.29 | -2.16 | Upgrade
|
| Earnings From Continuing Operations | -1.52 | 24.54 | -33.71 | -6.6 | -6 | -16.36 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | -9.65 | -8.25 | -15.87 | Upgrade
|
| Net Income | -1.52 | 24.54 | -33.71 | -16.25 | -14.25 | -32.22 | Upgrade
|
| Net Income to Common | -1.52 | 24.54 | -33.71 | -16.25 | -14.25 | -32.22 | Upgrade
|
| Shares Outstanding (Basic) | 268 | 227 | 167 | 113 | 77 | 48 | Upgrade
|
| Shares Outstanding (Diluted) | 268 | 315 | 167 | 113 | 77 | 48 | Upgrade
|
| Shares Change (YoY) | 26.87% | 88.16% | 47.87% | 47.33% | 59.22% | 10.99% | Upgrade
|
| EPS (Basic) | -0.01 | 0.11 | -0.20 | -0.14 | -0.19 | -0.67 | Upgrade
|
| EPS (Diluted) | -0.01 | 0.08 | -0.20 | -0.14 | -0.19 | -0.67 | Upgrade
|
| Free Cash Flow | 2.74 | 9.73 | 3.68 | -17.39 | -7.55 | -19.83 | Upgrade
|
| Free Cash Flow Per Share | 0.01 | 0.03 | 0.02 | -0.15 | -0.10 | -0.41 | Upgrade
|
| Gross Margin | 80.30% | 97.32% | 98.61% | 97.48% | 93.50% | 93.76% | Upgrade
|
| Operating Margin | 10.50% | 22.16% | -6.52% | -203.87% | -195.93% | -857.66% | Upgrade
|
| Profit Margin | -12.90% | 251.36% | -298.31% | -337.99% | -500.32% | -1478.12% | Upgrade
|
| Free Cash Flow Margin | 23.32% | 99.67% | 32.58% | -361.68% | -265.06% | -909.77% | Upgrade
|
| EBITDA | 4.47 | 2.9 | 0.34 | -9.37 | -5.52 | -17.81 | Upgrade
|
| EBITDA Margin | 38.00% | 29.71% | 3.00% | -194.86% | -193.93% | - | Upgrade
|
| D&A For EBITDA | 3.23 | 0.74 | 1.08 | 0.43 | 0.06 | 0.88 | Upgrade
|
| EBIT | 1.24 | 2.16 | -0.74 | -9.8 | -5.58 | -18.7 | Upgrade
|
| EBIT Margin | 10.50% | 22.16% | -6.52% | -203.87% | -195.93% | - | Upgrade
|
| Effective Tax Rate | - | 0.22% | - | - | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.