5th Planet Games A/S
IDGAF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $12,577 | $9,764 | $11,300 | $4,809 |
| % Growth | 28.8% | -13.6% | 135% | – |
| Cost of Goods Sold | $2,884 | $262 | $157 | $121 |
| Gross Profit | $9,693 | $9,502 | $11,143 | $4,688 |
| % Margin | 77.1% | 97.3% | 98.6% | 97.5% |
| R&D Expenses | $553 | $183 | $164 | $3,998 |
| G&A Expenses | $3,442 | $0 | $0 | $0 |
| SG&A Expenses | $3,442 | $0 | $1,289 | $794 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $12,622 | $9,455 | $0 | -$0 |
| Operating Expenses | $16,617 | $9,638 | $11,879 | $14,492 |
| Operating Income | -$6,924 | -$136 | -$736 | -$15,066 |
| % Margin | -55.1% | -1.4% | -6.5% | -313.3% |
| Other Income/Exp. Net | $1,984 | $24,733 | -$4,338 | $8,385 |
| Pre-Tax Income | -$4,940 | $24,597 | -$5,074 | -$6,681 |
| Tax Expense | $0 | $54 | $28,635 | -$78 |
| Net Income | -$4,940 | $24,543 | -$33,708 | -$16,254 |
| % Margin | -39.3% | 251.4% | -298.3% | -338% |
| EPS | -0.018 | 0.11 | -0.2 | -0.14 |
| % Growth | -116.7% | 155% | -42.9% | – |
| EPS Diluted | -0.014 | 0.078 | -0.2 | -0.14 |
| Weighted Avg Shares Out | 268,369 | 226,901 | 167,315 | 113,148 |
| Weighted Avg Shares Out Dil | 355,989 | 314,821 | 167,315 | 113,148 |
| Supplemental Information | – | – | – | – |
| Interest Income | $711 | $1,111 | $286 | $0 |
| Interest Expense | $5 | $0 | $411 | $98 |
| Depreciation & Amortization | $6,933 | $5,335 | $2,413 | $5,364 |
| EBITDA | $2,472 | $29,932 | -$30,885 | -$1,219 |
| % Margin | 19.7% | 306.6% | -273.3% | -25.3% |