G5 Entertainment AB (publ) (STO:G5EN)
Sweden · Delayed Price · Currency is SEK 61.30
-0.90 (-1.45%)
Sep 2, 2026, 5:29 PM CET
G5 Entertainment AB Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 |
| 90.62 | 102.15 | 102.51 | 131.25 | 134.32 | 145.51 | |
Revenue Growth | -14.59% | -0.35% | -21.89% | -2.28% | -7.69% | -11.88% |
Cost of Revenue | 25.31 | 30.02 | 32.39 | 42.51 | 44.48 | 55.88 |
Gross Profit | 65.31 | 72.13 | 70.13 | 88.73 | 89.83 | 89.63 |
Selling, General & Admin | 34.42 | 36.06 | 32.43 | 41.32 | 49.35 | 44.25 |
Research & Development | 29.92 | 29.79 | 27.99 | 36.17 | 27.97 | 20.92 |
Other Operating Expenses | - | - | - | 0 | - | - |
Operating Expenses | 64.34 | 65.86 | 60.42 | 77.49 | 77.32 | 65.18 |
Operating Income | 0.98 | 6.28 | 9.7 | 11.25 | 12.51 | 24.45 |
Interest Expense | -0.02 | -0.03 | -0.03 | -0.03 | -0.03 | -0.13 |
Interest & Investment Income | 1.35 | 0.83 | 0.86 | 0.57 | 0.16 | 0.02 |
Currency Exchange Gain (Loss) | 0.66 | -3.57 | 1.05 | -0.16 | 2.07 | -0.55 |
Other Non Operating Income (Expenses) | 0 | 0 | -0 | -0.09 | -0 | - |
EBT Excluding Unusual Items | 2.97 | 3.51 | 11.58 | 11.54 | 14.71 | 23.79 |
Gain (Loss) on Sale of Investments | -0.2 | -0.22 | - | 2.06 | -0.5 | -0.67 |
Asset Writedown | -0.2 | -0.22 | -0.2 | - | -6.96 | - |
Pretax Income | 2.56 | 3.08 | 11.38 | 13.59 | 7.25 | 23.12 |
Income Tax Expense | -0.07 | -0.18 | 0.63 | 0.91 | 0.83 | 1.2 |
Net Income | 2.63 | 3.26 | 10.75 | 12.69 | 6.42 | 21.92 |
Net Income to Common | 2.63 | 3.26 | 10.75 | 12.69 | 6.42 | 21.92 |
Net Income Growth | -66.90% | -69.71% | -15.26% | 97.52% | -70.70% | 7.63% |
Shares Outstanding (Basic) | 8 | 8 | 8 | 8 | 8 | 8 |
Shares Outstanding (Diluted) | 8 | 8 | 8 | 8 | 8 | 9 |
Shares Change | -1.25% | -0.84% | -2.96% | -4.32% | -2.27% | -1.60% |
EPS (Basic) | 0.34 | 0.42 | 1.38 | 1.58 | 0.77 | 2.58 |
EPS (Diluted) | 0.34 | 0.42 | 1.38 | 1.58 | 0.76 | 2.55 |
EPS Growth | -66.79% | -69.47% | -12.69% | 106.26% | -70.00% | 9.41% |
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 | 13.91 | 15.32 | 25.48 | 23.58 | 28.43 | 38.81 |
Free Cash Flow Per Share | 1.81 | 1.98 | 3.26 | 2.93 | 3.38 | 4.51 |
Dividend Per Share | 0.206 | 0.217 | 0.723 | 0.795 | 0.767 | 0.774 |
Dividend Growth | -75.47% | -69.98% | -9.13% | 3.65% | -0.86% | 1.73% |
Gross Margin | 72.07% | 70.61% | 68.41% | 67.61% | 66.88% | 61.60% |
Operating Margin | 1.08% | 6.14% | 9.47% | 8.57% | 9.32% | 16.81% |
Profit Margin | 2.90% | 3.19% | 10.49% | 9.66% | 4.78% | 15.07% |
Free Cash Flow Margin | 15.35% | 15.00% | 24.85% | 17.97% | 21.16% | 26.67% |
EBITDA | 1.22 | 6.55 | 10.05 | 11.91 | 13.16 | 25.04 |
EBITDA Margin | 1.35% | 6.41% | 9.80% | 9.07% | 9.80% | 17.21% |
D&A For EBITDA | 0.24 | 0.27 | 0.35 | 0.66 | 0.65 | 0.59 |
EBIT | 0.98 | 6.28 | 9.7 | 11.25 | 12.51 | 24.45 |
EBIT Margin | 1.08% | 6.14% | 9.47% | 8.57% | 9.32% | 16.81% |
Effective Tax Rate | - | - | 5.55% | 6.67% | 11.46% | 5.20% |