G5 Entertainment AB (publ) (STO:G5EN)
Sweden · Delayed Price · Currency is SEK 62.20
-0.70 (-1.11%)
Jul 24, 2026, 5:29 PM CET
G5 Entertainment AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. 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 |
| 886.59 | 941.58 | 1,135 | 1,320 | 1,400 | 1,316 | |
Revenue Growth (YoY) | -18.05% | -17.01% | -14.05% | -5.73% | 6.42% | -2.98% |
Cost of Revenue | 253.99 | 276.72 | 358.43 | 427.55 | 463.7 | 505.26 |
Gross Profit | 632.61 | 664.86 | 776.1 | 892.37 | 936.42 | 810.45 |
Selling, General & Admin | 328.55 | 332.41 | 358.9 | 415.57 | 514.46 | 400.14 |
Research & Development | 275.9 | 276.6 | 311.99 | 363.7 | 364.05 | 189.18 |
Other Operating Expenses | 7.62 | 32.89 | -11.57 | 1.65 | -21.54 | 0 |
Total Operating Expenses | 612.07 | 641.9 | 659.32 | 780.92 | 856.97 | 589.32 |
Operating Income | 20.54 | 22.97 | 116.78 | 111.45 | 79.45 | 216.12 |
Interest Income | 6.91 | 7.7 | 9.54 | 26.42 | 1.66 | 0.18 |
Interest Expense | -2.17 | -2.26 | -0.35 | -1.18 | -5.51 | -7.21 |
Total Non-Operating Income (Expense) | 4.74 | 5.43 | 9.19 | 25.25 | -3.84 | -7.03 |
Pretax Income | 25.28 | 28.4 | 125.97 | 136.7 | 75.61 | 209.09 |
Provision for Income Taxes | -0.3 | -1.61 | 6.99 | 9.12 | 8.66 | 10.88 |
Net Income | 25.58 | 30.02 | 118.97 | 127.57 | 66.95 | 198.21 |
Net Income to Common | 25.58 | 30.02 | 118.97 | 127.57 | 66.95 | 198.21 |
Net Income Growth | -72.43% | -74.77% | -6.74% | 90.56% | -66.22% | 18.50% |
Shares Outstanding (Basic) | 8 | 8 | 8 | 8 | 8 | 8 |
Shares Outstanding (Diluted) | 8 | 8 | 8 | 8 | 8 | 9 |
Shares Change (YoY) | -3.18% | -0.84% | -2.94% | -4.32% | -2.27% | -1.60% |
EPS (Basic) | 3.31 | 3.87 | 15.22 | 15.84 | 8.00 | 23.32 |
EPS (Diluted) | 3.31 | 3.87 | 15.22 | 15.84 | 7.96 | 23.02 |
EPS Growth | -72.04% | -74.57% | -3.91% | 99.00% | -65.42% | 20.46% |
Free Cash Flow | 148.62 | 141.24 | 281.97 | 237.14 | 296.32 | 350.93 |
Free Cash Flow Growth | 5.22% | -49.91% | 18.91% | -19.97% | -15.56% | 31.56% |
Free Cash Flow Per Share | 19.45 | 18.23 | 36.08 | 29.45 | 35.21 | 40.75 |
Dividends Per Share | 0.210 | 0.217 | 0.723 | 0.795 | 0.767 | 0.774 |
Dividend Growth | -3.15% | -69.98% | -9.13% | 3.65% | -0.86% | 1.73% |
Gross Margin | 71.35% | 70.61% | 68.41% | 67.61% | 66.88% | 61.60% |
Operating Margin | 2.32% | 2.44% | 10.29% | 8.44% | 5.67% | 16.43% |
Profit Margin | 2.88% | 3.19% | 10.49% | 9.67% | 4.78% | 15.06% |
FCF Margin | 16.76% | 15.00% | 24.85% | 17.97% | 21.16% | 26.67% |
EBITDA | 20.54 | 22.97 | 116.78 | 111.45 | 79.45 | 216.12 |
EBIT | 20.54 | 22.97 | 116.78 | 111.45 | 79.45 | 216.12 |
EBIT Margin | 2.32% | 2.44% | 10.29% | 8.44% | 5.67% | 16.43% |
Effective Tax Rate | -1.17% | -5.68% | 5.55% | 6.67% | 11.46% | 5.20% |