G5 Entertainment Statements
0Q
Data from G5 Entertainment`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
SEK - Swedish krone
Last reporting period:
30 Jun, 2024
Next reporting period:
28 Sep, 2024
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
06 Nov, 2024
G5 Entertainment Income Statement
B
M
SEK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
287.87
-3.2 %
100
92.807
32.2
195.06
-3.7 %
67.8
79.254
27.5
40.383
14
126.43
3.3 %
43.9
68.63
-14.3 %
23.8
5.957
2.1
—
0
24.388
-41.3 %
8.5
0.863
0.3
23.525
-37.2 %
8.2
3.016
7.799
297.41
-6.1 %
100
94.928
31.9
202.48
-5.4 %
68.1
83.638
28.1
38.8
29.9
122.41
-39.8 %
58.1
80.072
665 %
10
11.772
4
0.001
0.0003
41.577
304.2 %
14
4.096
1.4
37.481
319.9 %
12.6
4.764
7.867
316.67
-3 %
100
102.74
32.4
213.93
-3.8 %
67.6
88.006
27.8
101.35
32
203.46
1.7 %
64.3
10.467
-53.1 %
3.3
-0.181
-0.06
-0.001
-0.0003
10.285
-67.1 %
3.2
1.358
0.4
8.927
-71 %
2.8
1.126
7.929
326.63
-1.4 %
100
104.32
31.9
222.31
-0.5 %
68.1
99.072
30.3
104.81
32.1
200
8.4 %
61.2
22.314
-42.6 %
6.8
8.922
2.7
—
0
31.236
-31.1 %
9.6
0.456
0.1
30.78
-23.2 %
9.4
3.829
8.038
331.24
-4.1 %
100
107.86
32.6
223.38
-4 %
67.4
88.367
26.7
103.59
31.3
184.51
-4.4 %
55.7
38.866
-2.4 %
11.7
6.441
1.9
—
0
45.307
-9.1 %
13.7
5.204
1.6
40.103
-16 %
12.1
4.962
8.082
345.37
-5 %
100
112.62
32.6
232.75
-4.6 %
67.4
88.256
25.6
105.81
30.6
192.94
-1.8 %
55.9
39.805
-16.4 %
11.5
10.064
2.9
-0.001
-0.0003
49.868
4.7 %
14.4
2.104
0.6
47.764
4.4 %
13.8
5.818
8.209
363.64
1 %
100
119.63
32.9
244.01
0.3 %
67.1
84.982
23.4
112.29
30.9
196.39
-26.2 %
54
47.619
308.8 %
13.1
-0.01
-0.003
-0.001
-0.0003
47.608
291.4 %
13.1
1.849
0.5
45.76
275.4 %
12.6
5.443
8.407
359.91
4.8 %
100
116.74
32.4
243.17
7 %
67.6
151.36
42.1
124.77
34.7
265.97
17.6 %
73.9
-22.801
-2389.3 %
-6.3
-2.077
-0.6
-0.001
-0.0003
-24.879
-3384.5 %
-6.9
1.209
0.3
-26.088
-909.2 %
-7.2
-3.118
8.367
343.5
3.1 %
100
116.27
33.8
227.24
2.4 %
66.2
65.937
19.2
165.53
48.2
226.24
34.4 %
65.9
0.996
-98.1 %
0.3
-1.711
-0.5
0.001
0.0003
-0.714
-101.3 %
-0.2
1.871
0.5
-2.585
-105.2 %
-0.8
-0.306
8.44
333.06
2.6 %
100
111.06
33.3
222
4.7 %
66.7
61.775
18.5
111.87
33.6
168.37
8.3 %
50.6
53.637
-5.2 %
16.1
-0.045
-0.01
—
0
53.592
2.6 %
16.1
3.731
1.1
49.861
-8.1 %
15
5.908
8.44
324.58
-0.9 %
100
112.56
34.7
212.02
1.9 %
65.3
50.908
15.7
102.78
31.7
155.42
2.5 %
47.9
56.596
0.2 %
17.4
-4.385
-1.4
—
0
52.211
-4 %
16.1
-2.035
-0.6
54.246
8.5 %
16.7
6.6
8.219
327.56
-2.8 %
100
119.48
36.5
208.08
4.8 %
63.5
49.676
15.2
100.5
30.7
151.63
-2.4 %
46.3
56.455
30.8 %
17.2
-2.053
-0.6
0.001
0.0003
54.403
26.8 %
16.6
4.423
1.4
49.98
24.3 %
15.3
5.824
8.581
337
3.2 %
100
138.41
41.1
198.59
3.6 %
58.9
45.596
13.5
109.52
32.5
155.42
17.9 %
46.1
43.173
-27.9 %
12.8
-0.275
-0.08
—
0
42.898
-28 %
12.7
2.688
0.8
40.211
-25.2 %
11.9
4.672
8.607
326.57
-2.6 %
100
134.81
41.3
191.76
-2.9 %
58.7
43
13.2
87.344
26.7
131.86
-9.1 %
40.4
59.896
14.5 %
18.3
-0.323
-0.1
—
0
59.573
14.1 %
18.2
5.802
1.8
53.771
17 %
16.5
6.263
8.585
335.33
0.9 %
100
137.92
41.1
197.41
0.8 %
58.9
—
0
102.9
30.7
145.09
2.1 %
43.3
52.323
-2.5 %
15.6
-0.134
-0.04
—
0
52.189
-2.2 %
15.6
6.232
1.9
45.957
-5.3 %
13.7
5.708
8.052
332.44
-11.7 %
100
136.58
41.1
195.85
-9.5 %
58.9
39.243
11.8
100.73
30.3
142.17
-17.2 %
42.8
53.684
19.9 %
16.1
-0.302
-0.09
—
0
53.382
19.8 %
16.1
4.851
1.5
48.531
23.6 %
14.6
5.59
8.681
376.32
20.6 %
100
159.94
42.5
216.38
22.5 %
57.5
50.71
13.5
111.56
29.6
171.62
24.4 %
45.6
44.764
15.5 %
11.9
-0.194
-0.05
0.001
0.0003
44.571
15.2 %
11.8
5.31
1.4
39.261
17.1 %
10.4
4.432
8.858
311.96
-4.9 %
100
135.28
43.4
176.68
-3.2 %
56.6
49.372
15.8
98.505
31.6
137.9
-26.1 %
44.2
38.772
1052.4 %
12.4
-0.096
-0.03
0.001
0.0003
38.677
1034.2 %
12.4
5.159
1.7
33.518
868.8 %
10.7
3.716
9.021
328.09
8.8 %
100
145.54
44.4
182.56
-5.5 %
55.6
53.294
16.2
129.22
39.4
186.63
-4.7 %
56.9
-4.071
-52.6 %
-1.2
-0.069
-0.02
—
0
-4.14
-52.5 %
-1.3
0.221
0.07
-4.36
-29 %
-1.3
-0.483
9.02
301.54
1.4 %
100
108.37
35.9
193.17
19.2 %
64.1
47.004
15.6
151.3
50.2
195.84
36.6 %
64.9
-2.667
-114.3 %
-0.9
-0.049
-0.02
0.001
0.0003
-2.715
-114.5 %
-0.9
0.664
0.2
-3.379
-120 %
-1.1
-0.376
8.984
297.35
-2.8 %
100
135.28
45.5
162.07
-0.1 %
54.5
43.553
14.6
100.47
33.8
143.38
17 %
48.2
18.692
-52.9 %
6.3
0.046
0.02
-0.001
-0.0003
18.737
-53 %
6.3
1.855
0.6
16.882
-53 %
5.7
1.872
9.019
306.06
-10.2 %
100
143.86
47
162.2
-9.5 %
53
40.297
13.2
82.589
27
122.49
-23.7 %
40
39.705
113.1 %
13
0.12
0.04
-0.001
-0.0003
39.824
111.9 %
13
3.939
1.3
35.885
110.4 %
11.7
3.94
9.108
340.69
-0.4 %
100
161.44
47.4
179.25
0.9 %
52.6
40.394
11.9
121.91
35.8
160.63
5.5 %
47.1
18.63
-26.4 %
5.5
0.162
0.05
—
0
18.79
-25.7 %
5.5
1.734
0.5
17.058
-24.9 %
5
1.865
9.134
341.9
-13.4 %
100
164.3
48.1
177.6
-13.1 %
51.9
41.1
12
110.2
32.2
152.3
-1.2 %
44.5
25.3
-49.5 %
7.4
—
0
1
0.3
25.3
-49.5 %
7.4
2.5
0.7
22.7
-49.6 %
6.6
2.5
9.1
394.8
6 %
100
190.5
48.3
204.4
10 %
51.8
34.9
8.8
119
30.1
154.2
13 %
39.1
50.1
1.4 %
12.7
—
0
—
0
50.1
1.4 %
12.7
5.1
1.3
45
2.3 %
11.4
4.96
9.1
372.6
4.4 %
100
186.8
50.1
185.8
3.7 %
49.9
24.1
6.5
112.2
30.1
136.4
-16.5 %
36.6
49.4
210.7 %
13.3
—
0
0.1
0.03
49.4
208.8 %
13.3
5.4
1.4
44
221.2 %
11.8
4.83
9.1
356.8
33 %
100
177.6
49.8
179.2
35.8 %
50.2
24.3
6.8
141.1
39.5
163.3
64.5 %
45.8
15.9
-51.2 %
4.5
0.1
0.03
—
0
16
-50.9 %
4.5
2.3
0.6
13.7
-50.9 %
3.8
1.5
9.2
268.3
-2.8 %
100
136.3
50.8
132
-1.1 %
49.2
21.4
8
81.4
30.3
99.3
-2.2 %
37
32.6
1.6 %
12.2
—
0
—
0
32.6
1.6 %
12.2
4.8
1.8
27.9
-3.8 %
10.4
3.03
9.2
275.9
17.7 %
100
142.4
51.6
133.5
18 %
48.4
20
7.2
86.3
31.3
101.5
10.3 %
36.8
32.1
52.1 %
11.6
—
0
—
0
32.1
52.1 %
11.6
3.1
1.1
29
55.1 %
10.5
3.16
9.2
234.5
26.9 %
100
121.4
51.8
113.1
28.7 %
48.2
18
7.7
73.4
31.3
92
14.3 %
39.2
21.1
189 %
9
—
0
0.7
0.3
21.1
189 %
9
2.4
1
18.7
139.7 %
8
2.04
9.2
184.8
46.1 %
100
96.9
52.4
87.9
52.9 %
47.6
18.1
9.8
60.1
32.5
80.5
81.3 %
43.6
7.3
-44.3 %
4
—
0
0
0
7.3
-44.3 %
4
-0.5
-0.3
7.8
-28.4 %
4.2
0.89
8.8
126.5
21.1 %
100
68.9
54.5
57.5
15.9 %
45.5
16.2
12.8
32.7
25.8
44.4
8.6 %
35.1
13.1
50.6 %
10.4
—
0
—
0
13.1
50.6 %
10.4
2.2
1.7
10.9
39.7 %
8.6
1.24
8.8
104.5
3.3 %
100
54.9
52.5
49.6
-2.6 %
47.5
12
11.5
27.1
25.9
40.9
-2.4 %
39.1
8.7
-2.2 %
8.3
—
0
1.8
1.7
8.7
-2.2 %
8.3
0.9
0.9
7.8
16.4 %
7.5
0.89
8.8
101.2
-0.1 %
100
50.4
49.8
50.9
3.5 %
50.3
12.9
12.7
28.6
28.3
41.9
2.4 %
41.4
8.9
6 %
8.8
—
0
—
0
8.9
6 %
8.8
2.2
2.2
6.7
-30.2 %
6.6
0.76
8.8
101.3
5.4 %
100
52
51.3
49.2
9.6 %
48.6
14.5
14.3
26.5
26.2
40.9
2 %
40.4
8.4
78.7 %
8.3
—
0
—
0
8.4
78.7 %
8.3
-1.2
-1.2
9.6
200 %
9.5
1.09
8.8
96.1
7.4 %
100
51.2
53.3
44.9
5.6 %
46.7
15.8
16.4
23.6
24.6
40.1
-0.5 %
41.7
4.7
113.6 %
4.9
—
0
0.7
0.7
4.7
113.6 %
4.9
1.6
1.7
3.2
540 %
3.3
0.36
8.8
89.5
-8.3 %
100
47
52.5
42.5
-9 %
47.5
11.2
12.5
29.5
33
40.3
-4.5 %
45
2.2
-51.1 %
2.5
—
0
—
0
2.2
-51.1 %
2.5
1.7
1.9
0.5
-76.2 %
0.6
0.05
8.8
97.6
18.7 %
100
50.8
52
46.7
17.6 %
47.8
8.3
8.5
31.2
32
42.2
12.8 %
43.2
4.5
87.5 %
4.6
—
0
—
0
4.5
87.5 %
4.6
2.3
2.4
2.1
-36.4 %
2.2
0.24
8.8
82.2
28.8 %
100
42.4
51.6
39.7
45.4 %
48.3
10
12.2
26.8
32.6
37.4
33.1 %
45.5
2.4
400 %
2.9
—
0
0.6
0.7
2.4
271.4 %
2.9
-0.9
-1.09
3.3
250 %
4
0.37
8.8
63.8
10 %
100
36.5
57.2
27.3
10.1 %
42.8
9.8
15.4
16.7
26.2
28.1
24.9 %
44
-0.8
-133.3 %
-1.3
-0.6
-0.9
1.6
2.5
-1.4
-158.3 %
-2.2
0.8
1.3
-2.2
-229.4 %
-3.4
-0.25
8.8
58
3.8 %
100
33.2
57.2
24.8
2.1 %
42.8
8
13.8
14.7
25.3
22.5
17.8 %
38.8
2.4
-53.8 %
4.1
0.1
0.2
—
0
2.4
-53.8 %
4.1
0.7
1.2
1.7
-57.5 %
2.9
0.2
8.8
55.9
94.8 %
100
31.6
56.5
24.3
550 %
43.5
7.1
12.7
12.6
22.5
19.1
27.3 %
34.2
5.2
125.4 %
9.3
0.1
0.2
—
0
5.2
125.4 %
9.3
1.2
2.1
4
120.7 %
7.2
0.46
8.8
28.7
31.1 %
100
34.2
119.2
-5.4
-220 %
-18.8
—
0
17.1
59.6
15
64.8 %
52.3
-20.5
-345.7 %
-71.4
—
0
-2
-7
-20.5
-318.4 %
-71.4
-1.2
-4.2
-19.3
-436.1 %
-67.2
-2.22
8.7
21.9
—
100
17.4
79.5
4.5
—
20.5
—
0
8.1
37
9.1
—
41.6
-4.6
—
-21.005
-0.2
-0.9
1.1
5
-4.9
—
-22.4
-1.3
-5.9
-3.6
—
-16.4
-0.41
8.8