G5 Entertainment AB (publ)
STO:G5EN

Watchlist Manager
G5 Entertainment AB (publ) Logo
G5 Entertainment AB (publ)
STO:G5EN
Watchlist
Price: 100.8 SEK -3.45% Market Closed
Market Cap: 812.8m SEK
Have any thoughts about
G5 Entertainment AB (publ)?
Write Note

Income Statement

Earnings Waterfall
G5 Entertainment AB (publ)

Revenue
1.2B SEK
Cost of Revenue
-394.8m SEK
Gross Profit
833.8m SEK
Operating Expenses
-652.3m SEK
Operating Income
181.5m SEK
Other Expenses
-80.8m SEK
Net Income
100.7m SEK

Income Statement
G5 Entertainment AB (publ)

Rotate your device to view
Income Statement
Currency: SEK
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
165
N/A
206
+25%
260
+26%
302
+16%
333
+10%
365
+10%
384
+5%
388
+1%
403
+4%
434
+8%
517
+19%
650
+26%
822
+26%
964
+17%
1 135
+18%
1 274
+12%
1 393
+9%
1 466
+5%
1 450
-1%
1 383
-5%
1 286
-7%
1 246
-3%
1 233
-1%
1 239
+0%
1 318
+6%
1 349
+2%
1 356
+1%
1 371
+1%
1 331
-3%
1 326
0%
1 316
-1%
1 322
+0%
1 329
+0%
1 361
+2%
1 400
+3%
1 412
+1%
1 400
-1%
1 367
-2%
1 320
-3%
1 272
-4%
1 229
-3%
Gross Profit
Cost of Revenue
(116)
(136)
(144)
(163)
(177)
(191)
(201)
(201)
(209)
(226)
(271)
(342)
(430)
(497)
(578)
(643)
(691)
(719)
(703)
(660)
(605)
(549)
(533)
(524)
(549)
(577)
(570)
(569)
(548)
(531)
(505)
(482)
(459)
(457)
(464)
(465)
(457)
(444)
(428)
(410)
(395)
Gross Profit
48
N/A
71
+47%
116
+64%
139
+19%
156
+13%
174
+11%
183
+5%
188
+2%
195
+4%
207
+6%
246
+19%
308
+25%
392
+27%
467
+19%
558
+20%
631
+13%
701
+11%
747
+7%
747
0%
723
-3%
681
-6%
697
+2%
700
+0%
714
+2%
769
+8%
771
+0%
786
+2%
801
+2%
784
-2%
796
+2%
810
+2%
841
+4%
869
+3%
904
+4%
936
+4%
947
+1%
943
0%
922
-2%
892
-3%
862
-3%
834
-3%
Operating Income
Operating Expenses
(66)
(85)
(107)
(130)
(148)
(160)
(163)
(163)
(164)
(168)
(208)
(258)
(318)
(373)
(456)
(501)
(553)
(606)
(604)
(590)
(579)
(622)
(648)
(664)
(692)
(638)
(593)
(591)
(575)
(584)
(589)
(631)
(702)
(816)
(857)
(882)
(840)
(774)
(779)
(710)
(652)
Selling, General & Administrative
(53)
(61)
(71)
(89)
(104)
(111)
(111)
(108)
(106)
(115)
(148)
(193)
(253)
(301)
(382)
(421)
(454)
(483)
(463)
(434)
(415)
(456)
(464)
(479)
(491)
(440)
(414)
(403)
(400)
(400)
(400)
(425)
(481)
(505)
(514)
(508)
(446)
(427)
(416)
(349)
(285)
Research & Development
(15)
(25)
(35)
(36)
(39)
(45)
(50)
(54)
(55)
(56)
(59)
(64)
(72)
(78)
(84)
(90)
(105)
(124)
(141)
(157)
(165)
(171)
(184)
(193)
(200)
(193)
(179)
(133)
(128)
(138)
(189)
(208)
(228)
(330)
(364)
(391)
(413)
(361)
(364)
(359)
(350)
Other Operating Expenses
2
1
(1)
(5)
(4)
(4)
(3)
(1)
(3)
3
(0)
(0)
6
5
10
10
5
1
0
1
2
5
0
9
(1)
(6)
0
(55)
(46)
(45)
0
2
7
19
22
17
20
13
(0)
(3)
(17)
Operating Income
(18)
N/A
(14)
+22%
9
N/A
9
-6%
8
-2%
14
+66%
20
+43%
24
+22%
31
+27%
39
+27%
38
-3%
50
+32%
74
+47%
93
+26%
102
+9%
130
+28%
148
+14%
141
-5%
143
+2%
134
-7%
102
-23%
74
-27%
52
-30%
51
-3%
77
+51%
133
+73%
194
+46%
211
+9%
209
-1%
212
+1%
221
+4%
210
-5%
168
-20%
88
-47%
79
-10%
66
-17%
103
+58%
149
+44%
113
-24%
152
+34%
181
+20%
Pre-Tax Income
Interest Income Expense
0
(0)
(0)
(1)
(1)
0
(0)
0
0
0
(0)
0
0
0
0
0
0
0
1
0
0
0
(1)
(0)
(0)
(1)
(5)
(1)
(1)
(3)
(12)
(7)
(8)
(8)
(4)
6
14
25
24
27
26
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(50)
(100)
Total Other Income
(1)
(0)
0
(0)
0
1
0
1
0
0
0
0
(2)
0
(0)
0
0
1
(0)
1
1
(0)
0
0
0
0
(0)
0
0
0
0
0
0
0
0
(0)
0
0
(1)
0
0
Pre-Tax Income
(18)
N/A
(14)
+20%
9
N/A
8
-8%
8
-3%
14
+79%
20
+43%
24
+22%
31
+27%
39
+27%
38
-3%
50
+32%
74
+47%
93
+26%
102
+9%
130
+28%
148
+14%
141
-5%
144
+2%
134
-7%
103
-23%
75
-27%
52
-31%
51
-2%
76
+51%
132
+73%
189
+43%
210
+11%
208
-1%
209
+0%
209
+0%
203
-3%
159
-21%
80
-50%
76
-6%
72
-5%
118
+64%
174
+48%
137
-21%
128
-6%
107
-16%
Net Income
Tax Provision
1
(2)
(2)
(3)
(4)
(5)
(4)
(4)
(4)
(4)
(5)
(5)
(7)
(10)
(13)
(16)
(18)
(15)
(15)
(13)
(10)
(8)
(7)
(8)
(11)
(16)
(22)
(22)
(20)
(19)
(11)
(9)
(8)
(5)
(9)
(7)
(10)
(10)
(9)
(11)
(7)
Income from Continuing Operations
(17)
(16)
7
5
4
9
15
20
27
35
33
45
66
83
89
115
131
125
129
121
93
66
45
43
65
117
167
188
188
190
198
194
152
75
67
65
108
164
128
117
101
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(17)
N/A
(16)
+8%
7
N/A
5
-28%
4
-24%
9
+146%
15
+68%
20
+30%
27
+37%
35
+28%
33
-5%
45
+36%
66
+47%
83
+26%
89
+7%
115
+28%
131
+14%
125
-4%
129
+3%
121
-6%
93
-23%
66
-28%
45
-32%
43
-5%
65
+52%
117
+80%
167
+43%
188
+12%
188
+1%
190
+1%
198
+4%
194
-2%
152
-22%
75
-50%
67
-11%
65
-3%
108
+66%
164
+53%
128
-22%
117
-8%
101
-14%
EPS (Diluted)
-1.97
N/A
-1.81
+8%
0.77
N/A
0.56
-27%
0.41
-27%
1.02
+149%
1.74
+71%
2.26
+30%
3.1
+37%
3.98
+28%
3.77
-5%
4.91
+30%
7.21
+47%
9.06
+26%
9.73
+7%
12.59
+29%
14.35
+14%
13.79
-4%
14.24
+3%
13.26
-7%
10.25
-23%
7.39
-28%
4.97
-33%
4.73
-5%
7.34
+55%
13.47
+84%
19.11
+42%
21.84
+14%
21.89
+0%
22.13
+1%
23.32
+5%
23
-1%
17.95
-22%
9.01
-50%
7.95
-12%
7.89
-1%
13.3
+69%
20.45
+54%
15.84
-23%
14.9
-6%
12.91
-13%

See Also

Discover More