5th Planet Games Income Statement

Financials in millions DKK. Fiscal year is January - December.

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	3.58	12.58	10.48	11.3	4.81
Revenue Growth (YoY)	-71.57%	20.02%	-7.27%	134.98%	68.86%
Cost of Revenue	1.29	2.88	0.98	0.16	0.12
Gross Profit	2.29	9.69	9.5	11.14	4.69
Selling, General & Admin	6.52	6.67	8.64	-	-
Research & Development	0.41	0.55	0.18	0.16	4
Other Operating Expenses	-	-	-6.82	9.3	10.16
Operating Expenses	6.93	7.22	7.34	11.88	14.49
Operating Income	-4.64	2.47	2.16	-0.74	-9.8
Interest Expense	-	-	-	-0.41	-0.1
Earnings From Equity Investments	-	-0.07	-	-	-
Currency Exchange Gain (Loss)	-1.76	1.35	-1.44	-	0.75
Other Non Operating Income (Expenses)	11.02	-0.29	26.18	-32.56	7.73
EBT Excluding Unusual Items	4.62	3.46	26.9	-33.71	-1.42
Asset Writedown	-	-	-2.3	-	-4.74
Other Unusual Items	-	-	-	-	-0.52
Pretax Income	4.62	3.46	24.6	-33.71	-6.68
Income Tax Expense	6	-	0.05	-	-0.08
Earnings From Continuing Operations	-1.38	3.46	24.54	-33.71	-6.6
Earnings From Discontinued Operations	-	-	-	-	-9.65
Net Income	-1.38	3.46	24.54	-33.71	-16.25
Net Income to Common	-1.38	3.46	24.54	-33.71	-16.25
Net Income Growth	-	-85.91%	-	-	-
Shares Outstanding (Basic)	268	268	227	167	113
Shares Outstanding (Diluted)	320	320	315	167	113
Shares Change (YoY)	0.00%	1.71%	88.16%	47.87%	47.33%
EPS (Basic)	-0.01	0.01	0.11	-0.20	-0.14
EPS (Diluted)	-0.01	0.01	0.08	-0.20	-0.14
EPS Growth	-	-85.90%	-	-	-
Free Cash Flow	-0.7	-1.03	9.81	3.68	-17.39
Free Cash Flow Per Share	-0.00	-0.00	0.03	0.02	-0.15
Gross Margin	64.04%	77.07%	90.68%	98.61%	97.48%
Operating Margin	-129.73%	19.66%	20.65%	-6.52%	-203.87%
Profit Margin	-38.67%	27.49%	234.21%	-298.31%	-337.99%
Free Cash Flow Margin	-19.52%	-8.21%	93.58%	32.58%	-361.68%
EBITDA	-	10.12	2.9	0.34	-9.37
EBITDA Margin	-	80.49%	27.68%	3.00%	-194.86%
D&A For EBITDA	-	7.65	0.74	1.08	0.43
EBIT	-4.64	2.47	2.16	-0.74	-9.8
EBIT Margin	-129.73%	19.66%	20.65%	-6.52%	-203.87%
Effective Tax Rate	129.96%	-	0.22%	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.