5th Planet Games A/S (OSL:5PG)
Norway · Delayed Price · Currency is NOK 1.270
-0.040 (-3.05%)
Sep 11, 2026, 9:05 AM 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 3.99 | 3.58 | 12.58 | 10.48 | 11.3 | 4.81 | |
Revenue Growth | -49.08% | -71.57% | 20.02% | -7.27% | 134.98% | 68.86% |
Cost of Revenue | 1.66 | 1.29 | 2.88 | 0.98 | 0.16 | 0.12 |
Gross Profit | 2.33 | 2.29 | 9.69 | 9.5 | 11.14 | 4.69 |
Selling, General & Admin | 7.2 | 6.52 | 6.67 | 8.64 | - | - |
Research & Development | 0.29 | 0.41 | 0.55 | 0.18 | 0.16 | 4 |
Other Operating Expenses | -4.67 | - | - | -6.82 | 9.3 | 10.16 |
Operating Expenses | 2.81 | 6.93 | 7.22 | 7.34 | 11.88 | 14.49 |
Operating Income | -0.48 | -4.64 | 2.47 | 2.16 | -0.74 | -9.8 |
Interest Expense | -19.69 | - | - | - | -0.41 | -0.1 |
Earnings From Equity Investments | - | - | -0.07 | - | - | - |
Currency Exchange Gain (Loss) | -1.76 | -1.76 | 1.35 | -1.44 | - | 0.75 |
Other Non Operating Income (Expenses) | 11.02 | 11.02 | -0.29 | 26.18 | -32.56 | 7.73 |
EBT Excluding Unusual Items | -10.92 | 4.62 | 3.46 | 26.9 | -33.71 | -1.42 |
Asset Writedown | - | - | - | -2.3 | - | -4.74 |
Other Unusual Items | - | - | - | - | - | -0.52 |
Pretax Income | -10.92 | 4.62 | 3.46 | 24.6 | -33.71 | -6.68 |
Income Tax Expense | 5.47 | 6 | - | 0.05 | - | -0.08 |
Earnings From Continuing Operations | -16.39 | -1.38 | 3.46 | 24.54 | -33.71 | -6.6 |
Earnings From Discontinued Operations | - | - | - | - | - | -9.65 |
Net Income | -16.39 | -1.38 | 3.46 | 24.54 | -33.71 | -16.25 |
Net Income to Common | -16.39 | -1.38 | 3.46 | 24.54 | -33.71 | -16.25 |
Net Income Growth | - | - | -85.91% | - | - | - |
Shares Outstanding (Basic) | 268 | 268 | 268 | 227 | 167 | 113 |
Shares Outstanding (Diluted) | 268 | 320 | 320 | 315 | 167 | 113 |
Shares Change | -13.65% | 0.00% | 1.71% | 88.16% | 47.87% | 47.33% |
EPS (Basic) | -0.06 | -0.01 | 0.01 | 0.11 | -0.20 | -0.14 |
EPS (Diluted) | -0.06 | -0.01 | 0.01 | 0.08 | -0.20 | -0.14 |
EPS Growth | - | - | -85.90% | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | -6.57 | -0.7 | -1.03 | 9.81 | 3.68 | -17.39 |
Free Cash Flow Per Share | -0.02 | -0.00 | -0.00 | 0.03 | 0.02 | -0.15 |
Gross Margin | 58.38% | 64.04% | 77.07% | 90.68% | 98.61% | 97.48% |
Operating Margin | -12.07% | -129.73% | 19.66% | 20.65% | -6.52% | -203.87% |
Profit Margin | -410.54% | -38.67% | 27.49% | 234.21% | -298.31% | -337.99% |
Free Cash Flow Margin | -164.64% | -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 | -0.48 | -4.64 | 2.47 | 2.16 | -0.74 | -9.8 |
EBIT Margin | -12.07% | -129.73% | 19.66% | 20.65% | -6.52% | -203.87% |
Effective Tax Rate | - | 129.96% | - | 0.22% | - | - |