5th Planet Games A/S (OSL:5PG)
Norway · Delayed Price · Currency is NOK 1.415
-0.065 (-4.39%)
Aug 4, 2026, 3:40 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 3.64 | 3.58 | 12.58 | 10.48 | 11.3 | 4.81 | |
Revenue Growth | -64.98% | -71.57% | 20.02% | -7.27% | 134.98% | 68.86% |
Cost of Revenue | 1.19 | 1.29 | 2.88 | 0.98 | 0.16 | 0.12 |
Gross Profit | 2.45 | 2.29 | 9.69 | 9.5 | 11.14 | 4.69 |
Selling, General & Admin | 6.52 | 6.52 | 6.67 | 8.64 | - | 0 |
Depreciation & Amortization Expenses | - | - | - | 7.64 | 2.41 | 0.34 |
Research & Development | 0.37 | 0.41 | 0.55 | 0.18 | 0.16 | 4 |
Other Operating Expenses | - | - | - | - | 9.3 | 15.42 |
Total Operating Expenses | 6.88 | 6.93 | 7.22 | 16.46 | 11.88 | 19.75 |
Operating Income | -3.69 | -4.64 | 2.47 | -0.14 | -0.74 | -15.07 |
Interest Income | 19.35 | 13.67 | 2.17 | 26.18 | 0.29 | 8.48 |
Interest Expense | -6.01 | -4.41 | -1.19 | -1.45 | -33.26 | -0.1 |
Other Non-Operating Income (Expense) | - | - | - | 6.82 | 0 | - |
Total Non-Operating Income (Expense) | 13.35 | 9.26 | 0.99 | 31.56 | -32.97 | 8.39 |
Pretax Income | 8.91 | 4.62 | 3.46 | 24.6 | -33.71 | -6.68 |
Provision for Income Taxes | -7.32 | -6 | 0 | -0.05 | 0 | 0.08 |
Net Income | 16.23 | 10.62 | 3.46 | 24.54 | -33.71 | -6.6 |
Earnings From Discontinued Operations | - | - | - | - | - | -9.65 |
Net Income to Common | 1.59 | -1.38 | 3.46 | 24.54 | -33.71 | -16.25 |
Net Income Growth | 93.68% | - | -85.91% | - | - | - |
Shares Outstanding (Basic) | 268 | 268 | 268 | 227 | 167 | 113 |
Shares Outstanding (Diluted) | 290 | 275 | 290 | 315 | 167 | 113 |
Shares Change | -1.11% | -5.26% | -7.88% | 88.16% | 47.87% | 47.33% |
EPS (Basic) | 0.01 | -0.01 | 0.01 | 0.11 | -0.20 | -0.13 |
EPS (Diluted) | -0.00 | -0.01 | 0.01 | 0.08 | -0.20 | -0.13 |
EPS Growth | - | - | -85.90% | - | - | - |
Free Cash Flow | -0.46 | -0.7 | -1.03 | 8.51 | 3.45 | -19.48 |
Free Cash Flow Growth | - | - | - | 146.78% | - | - |
Free Cash Flow Per Share | -0.00 | -0.00 | -0.00 | 0.03 | 0.02 | -0.17 |
Gross Margin | 67.36% | 64.04% | 77.07% | 90.68% | 98.61% | 97.48% |
Operating Margin | -101.29% | -129.73% | 19.65% | -1.30% | -6.52% | -313.29% |
Profit Margin | 445.62% | 296.84% | 27.49% | 234.21% | -298.31% | -137.31% |
FCF Margin | -12.71% | -19.52% | -8.21% | 81.25% | 30.53% | -405.07% |
EBITDA | -3.69 | -4.64 | 2.47 | 7.5 | 1.68 | -9.7 |
EBITDA Margin | -101.29% | -129.73% | 19.65% | 71.56% | 14.83% | -201.75% |
EBIT | -3.69 | -4.64 | 2.47 | -0.14 | -0.74 | -15.07 |
EBIT Margin | -101.29% | -129.73% | 19.65% | -1.30% | -6.52% | -313.29% |
Effective Tax Rate | -82.12% | -129.96% | 0.00% | -0.22% | 0.00% | -1.17% |