Financials in USD. Standardized financial statements.
A compact view of how 5th Planet Games A/S turns revenue into operating income and net income.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $3.58M | $12.58M | $9.76M | $11.30M | $4.81M | $2.85M | $2.18M | $3.85M | $3.62M | $5.33M |
| Revenue Growth? | -71.6% | +28.8% | -13.6% | +135.0% | +68.9% | +30.6% | -43.5% | +6.6% | -32.1% | 0.0% |
| Cost of Revenue? | $1.29M | $2.88M | $262,000 | $157,000 | $121,000 | $185,000 | $136,000 | $305,000 | $161,000 | $465,000 |
| Gross Profit? | $2.29M | $9.69M | $9.50M | $11.14M | $4.69M | $2.66M | $2.04M | $3.55M | $3.46M | $4.87M |
| Gross Margin? | +64.0% | +77.1% | +97.3% | +98.6% | +97.5% | +93.5% | +93.8% | +92.1% | +95.6% | +91.3% |
| Operating Expenses? | $6.93M | $16.62M | $9.64M | $11.88M | $14.49M | $8.24M | $20.74M | $17.53M | $29.82M | $33.35M |
| Operating Income? | -$4.64M | -$6.92M | -$136,000 | -$736,000 | -$15.07M | -$5.58M | -$18.39M | -$22.83M | -$25.98M | -$63.96M |
| EBITDA? | $4.62M | $2.47M | $29.93M | -$30.89M | -$1.22M | -$5.94M | -$5.72M | -$7.12M | -$18.57M | -$21.67M |
| Income Before Tax | $4.62M | -$4.94M | $24.60M | -$5.07M | -$6.68M | -$6.29M | -$18.52M | -$22.77M | -$26.43M | -$64.34M |
| Income Tax Expense | $6.00M | $0 | $54,000 | $28.64M | -$78,000 | -$292,000 | -$2.16M | $0 | -$2.94M | -$5.37M |
| Net Income? | -$1.38M | -$4.94M | $24.54M | -$33.71M | -$16.25M | -$14.25M | -$32.22M | -$43.54M | -$23.49M | -$58.97M |
| EPS? | $-0.01 | $-0.02 | $0.11 | $-0.20 | $-0.14 | $-0.19 | $-0.67 | $-0.79 | $-1.06 | $-4.75 |
| Diluted EPS? | $-0.01 | $-0.01 | $0.08 | $-0.20 | $-0.14 | $-0.19 | $-0.67 | $-0.79 | $-1.04 | $-4.75 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality