G5 Entertainment AB (publ) (STO:G5EN)
Sweden
· Delayed Price · Currency is SEK 50.60
-0.20 (-0.39%)
Mar 9, 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 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Revenue | 941.58 | 1,135 | 1,320 | 1,400 | 1,316 | Upgrade
|
| Revenue Growth (YoY) | -17.01% | -14.05% | -5.73% | 6.42% | -2.97% | Upgrade
|
| Cost of Revenue | 276.72 | 358.43 | 427.55 | 463.7 | 505.26 | Upgrade
|
| Gross Profit | 664.87 | 776.1 | 892.37 | 936.42 | 810.45 | Upgrade
|
| Selling, General & Admin | 332.41 | 358.9 | 415.57 | 514.46 | 400.14 | Upgrade
|
| Research & Development | 276.6 | 309.8 | 363.7 | 291.52 | 189.18 | Upgrade
|
| Other Operating Expenses | - | - | 0 | - | - | Upgrade
|
| Operating Expenses | 609.01 | 668.69 | 779.27 | 805.98 | 589.32 | Upgrade
|
| Operating Income | 55.86 | 107.41 | 113.1 | 130.44 | 221.12 | Upgrade
|
| Interest Expense | -2.26 | -0.28 | -0.29 | -0.27 | -1.19 | Upgrade
|
| Interest & Investment Income | 7.7 | 9.51 | 5.73 | 1.66 | 0.18 | Upgrade
|
| Currency Exchange Gain (Loss) | -32.89 | 11.57 | -1.65 | 21.54 | -5 | Upgrade
|
| Other Non Operating Income (Expenses) | - | -0.04 | -0.87 | -0 | - | Upgrade
|
| EBT Excluding Unusual Items | 28.4 | 128.16 | 116.02 | 153.38 | 215.11 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 20.68 | -5.24 | -6.02 | Upgrade
|
| Asset Writedown | - | -2.2 | - | -72.53 | - | Upgrade
|
| Pretax Income | 28.4 | 125.97 | 136.7 | 75.61 | 209.09 | Upgrade
|
| Income Tax Expense | -1.61 | 6.99 | 9.12 | 8.66 | 10.88 | Upgrade
|
| Net Income | 30.02 | 118.97 | 127.57 | 66.95 | 198.21 | Upgrade
|
| Net Income to Common | 30.02 | 118.97 | 127.57 | 66.95 | 198.21 | Upgrade
|
| Net Income Growth | -74.77% | -6.74% | 90.56% | -66.22% | 18.50% | Upgrade
|
| Shares Outstanding (Basic) | 8 | 8 | 8 | 8 | 8 | Upgrade
|
| Shares Outstanding (Diluted) | 8 | 8 | 8 | 8 | 9 | Upgrade
|
| Shares Change (YoY) | -0.84% | -2.96% | -4.32% | -2.27% | -1.60% | Upgrade
|
| EPS (Basic) | 3.87 | 15.22 | 15.84 | 8.00 | 23.32 | Upgrade
|
| EPS (Diluted) | 3.87 | 15.22 | 15.84 | 7.96 | 23.02 | Upgrade
|
| EPS Growth | -74.57% | -3.91% | 99.00% | -65.42% | 20.46% | Upgrade
|
| Free Cash Flow | 141.24 | 281.97 | 237.14 | 296.32 | 350.93 | Upgrade
|
| Free Cash Flow Per Share | 18.23 | 36.08 | 29.45 | 35.21 | 40.76 | Upgrade
|
| Dividend Per Share | 2.000 | 8.000 | 8.000 | 8.000 | 7.000 | Upgrade
|
| Dividend Growth | -75.00% | - | - | 14.29% | 12.00% | Upgrade
|
| Gross Margin | 70.61% | 68.41% | 67.61% | 66.88% | 61.60% | Upgrade
|
| Operating Margin | 5.93% | 9.47% | 8.57% | 9.32% | 16.81% | Upgrade
|
| Profit Margin | 3.19% | 10.49% | 9.66% | 4.78% | 15.07% | Upgrade
|
| Free Cash Flow Margin | 15.00% | 24.85% | 17.97% | 21.16% | 26.67% | Upgrade
|
| EBITDA | 58.41 | 111.22 | 119.73 | 137.19 | 226.42 | Upgrade
|
| EBITDA Margin | 6.20% | 9.80% | 9.07% | 9.80% | 17.21% | Upgrade
|
| D&A For EBITDA | 2.56 | 3.82 | 6.63 | 6.75 | 5.29 | Upgrade
|
| EBIT | 55.86 | 107.41 | 113.1 | 130.44 | 221.12 | Upgrade
|
| EBIT Margin | 5.93% | 9.47% | 8.57% | 9.32% | 16.81% | Upgrade
|
| Effective Tax Rate | - | 5.55% | 6.67% | 11.46% | 5.20% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.