5th Planet Games A/S
5PG.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 12,577 | NOK 10,479 | NOK 11,300 | NOK 4,809 |
| % Growth | 20% | -7.3% | 135% | – |
| Cost of Goods Sold | NOK 2,884 | NOK 977 | NOK 157 | NOK 121 |
| Gross Profit | NOK 9,693 | NOK 9,502 | NOK 11,143 | NOK 4,688 |
| % Margin | 77.1% | 90.7% | 98.6% | 97.5% |
| R&D Expenses | NOK 553 | NOK 183 | NOK 164 | NOK 3,998 |
| G&A Expenses | NOK 3,442 | NOK 2,909 | NOK 0 | NOK 0 |
| SG&A Expenses | NOK 3,442 | NOK 2,909 | NOK 0 | NOK 0 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 12,622 | NOK 6,546 | NOK 11,715 | NOK 15,756 |
| Operating Expenses | NOK 16,617 | NOK 9,638 | NOK 11,879 | NOK 19,754 |
| Operating Income | -NOK 6,924 | -NOK 136 | -NOK 737 | -NOK 15,066 |
| % Margin | -55.1% | -1.3% | -6.5% | -313.3% |
| Other Income/Exp. Net | NOK 1,984 | NOK 24,733 | -NOK 32,971 | NOK 8,385 |
| Pre-Tax Income | -NOK 4,940 | NOK 24,597 | -NOK 33,708 | -NOK 6,681 |
| Tax Expense | NOK 0 | NOK 54 | NOK 32,793 | -NOK 78 |
| Net Income | -NOK 4,940 | NOK 24,543 | -NOK 33,709 | -NOK 16,254 |
| % 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 | 268,369 | 314,654 | 167,315 | 113,148 |
| Weighted Avg Shares Out Dil | 355,989 | 314,821 | 167,315 | 113,148 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 711 | NOK 1,111 | NOK 0 | NOK 0 |
| Interest Expense | NOK 5 | NOK 0 | NOK 411 | NOK 98 |
| Depreciation & Amortization | NOK 6,933 | NOK 5,335 | NOK 2,413 | NOK 5,364 |
| EBITDA | NOK 2,472 | NOK 677 | -NOK 30,884 | -NOK 1,219 |
| % Margin | 19.7% | 6.5% | -273.3% | -25.3% |