5th Planet Games A/S
5PG.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 13 | NOK 10 | NOK 11 | NOK 5 |
| % Growth | 20% | -7.3% | 135% | – |
| Cost of Goods Sold | NOK 3 | NOK 1 | NOK 0 | NOK 0 |
| Gross Profit | NOK 10 | NOK 10 | NOK 11 | NOK 5 |
| % Margin | 77.1% | 90.7% | 98.6% | 97.5% |
| R&D Expenses | NOK 1 | NOK 0 | NOK 0 | NOK 4 |
| G&A Expenses | NOK 3 | NOK 3 | NOK 0 | NOK 0 |
| SG&A Expenses | NOK 3 | NOK 3 | NOK 0 | NOK 0 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 13 | NOK 7 | NOK 12 | NOK 16 |
| Operating Expenses | NOK 17 | NOK 10 | NOK 12 | NOK 20 |
| Operating Income | -NOK 7 | -NOK 0 | -NOK 1 | -NOK 15 |
| % Margin | -55.1% | -1.3% | -6.5% | -313.3% |
| Other Income/Exp. Net | NOK 2 | NOK 25 | -NOK 33 | NOK 8 |
| Pre-Tax Income | -NOK 5 | NOK 25 | -NOK 34 | -NOK 7 |
| Tax Expense | NOK 0 | NOK 0 | NOK 33 | -NOK 0 |
| Net Income | -NOK 5 | NOK 25 | -NOK 34 | -NOK 16 |
| % Margin | -39.3% | 234.2% | -298.3% | -338% |
| EPS | -0.018 | 0.078 | -0.2 | -0.058 |
| % Growth | -123.6% | 139% | -242.5% | – |
| EPS Diluted | -0.014 | 0.078 | -0.2 | -0.058 |
| Weighted Avg Shares Out | 268 | 315 | 167 | 113 |
| Weighted Avg Shares Out Dil | 356 | 315 | 167 | 113 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 1 | NOK 1 | NOK 0 | NOK 0 |
| Interest Expense | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Depreciation & Amortization | NOK 7 | NOK 5 | NOK 2 | NOK 5 |
| EBITDA | NOK 2 | NOK 1 | -NOK 31 | -NOK 1 |
| % Margin | 19.7% | 6.5% | -273.3% | -25.3% |