G5 Entertainment AB (publ) Income Statement
Concept
Total Revenue
YoY
Cost of Goods Sold (COGS)
Gross Profit
Operating expenses
Selling, General & Administrative
Research & Development
Operating Income
Interest Expense
Income Before Tax
Tax Provision
Net Income
YoY
Total Expenses
Net Interest Income
EBITDA
Reconciled Depreciation
EBIT
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
2013
2012
2011
2010
2009
1,320M
-5.73%
584M
736M
612M
427M
353M
124M
12M
137M
10M
128M
90.56%
1,196M
31M
281M
0M
124M
1,400M
6.42%
464M
936M
879M
114M
364M
79M
0M
76M
9M
67M
-66.22%
1,342M
1M
232M
151M
79M
1,316M
-2.98%
505M
810M
589M
85M
189M
216M
1M
209M
11M
198M
18.50%
1,095M
-1M
349M
133M
216M
1,356M
9.98%
570M
786M
593M
75M
179M
190M
1M
189M
22M
167M
271.47%
1,162M
-1M
311M
121M
190M
1,233M
-14.96%
533M
700M
648M
74M
184M
52M
1M
52M
7M
45M
-65.04%
1,181M
0M
171M
118M
52M
1,450M
27.70%
703M
747M
604M
64M
141M
143M
0M
144M
15M
129M
44.25%
1,307M
0M
239M
96M
143M
1,135M
119.66%
578M
558M
466M
50M
84M
102M
0M
102M
13M
89M
168.94%
1,043M
0M
150M
58M
92M
517M
34.49%
271M
246M
208M
32M
59M
38M
0M
38M
5M
33M
116.60%
479M
0M
85M
0M
38M
384M
111.06%
201M
183M
161M
28M
50M
20M
0M
20M
0M
15M
124.98%
362M
0M
52M
0M
23M
182M
82.10%
102M
80M
70M
70M
0M
9M
0M
9M
0M
7M
-158.42%
172M
0M
30M
0M
11M
100M
23.58%
79M
21M
33M
34M
0M
-12M
0M
-12M
0M
-12M
-152.59%
111M
0M
10M
0M
-11M
81M
73.62%
38M
43M
16M
16M
0M
26M
0M
26M
0M
22M
56.84%
53M
0M
39M
0M
28M
47M
104.24%
19M
27M
10M
9M
0M
18M
0M
18M
0M
14M
91.03%
29M
0M
18M
0M
18M
23M
140.87%
9M
14M
5M
4M
0M
9M
0M
9M
0M
7M
-695.10%
14M
0M
9M
0M
9M
9M
-
7M
2M
4M
3M
0M
-2M
0M
-2M
0M
-1M
-695.10%
11M
0M
-2M
0M
-2M
Concept
Total Revenue
YoY
Cost of Goods Sold (COGS)
Gross Profit
Operating expenses
Selling, General & Administrative
Research & Development
Operating Income
Interest Expense
Income Before Tax
Tax Provision
Net Income
YoY
Total Expenses
Net Interest Income
EBITDA
Reconciled Depreciation
EBIT
4Q2023
3Q2023
2Q2023
1Q2023
4Q2022
3Q2022
2Q2022
1Q2022
4Q2021
3Q2021
2Q2021
1Q2021
4Q2020
3Q2020
2Q2020
1Q2020
4Q2019
3Q2019
2Q2019
1Q2019
4Q2018
3Q2018
2Q2018
1Q2018
4Q2017
3Q2017
2Q2017
1Q2017
4Q2016
3Q2016
2Q2016
1Q2016
4Q2015
3Q2015
2Q2015
1Q2015
4Q2014
3Q2014
2Q2014
1Q2014
4Q2013
3Q2013
2Q2013
1Q2013
4Q2012
3Q2012
2Q2012
1Q2012
4Q2011
3Q2011
2Q2011
1Q2011
4Q2010
3Q2010
2Q2010
1Q2010
4Q2009
3Q2009
2Q2009
1Q2009
1Q2008
1Q2007
317M
-12.92%
142M
175M
150M
0M
88M
25M
0M
10M
0M
9M
-80.49%
292M
0M
63M
0M
25M
327M
-9.24%
104M
222M
200M
25M
99M
22M
1M
31M
0M
31M
-217.99%
304M
9M
32M
0M
22M
331M
-3.57%
108M
223M
185M
26M
88M
39M
0M
45M
5M
40M
-1,651.37%
292M
6M
39M
0M
39M
345M
3.69%
113M
233M
193M
26M
88M
40M
0M
50M
2M
48M
-4.21%
306M
10M
50M
0M
40M
364M
12.04%
120M
244M
218M
27M
85M
48M
4M
48M
2M
46M
-15.64%
338M
5M
43M
0M
48M
360M
9.88%
117M
243M
266M
28M
151M
-23M
2M
-25M
1M
-26M
-152.20%
383M
-2M
-23M
0M
-23M
344M
1.93%
116M
227M
226M
28M
66M
1M
2M
-1M
2M
-3M
-106.43%
343M
-2M
1M
0M
1M
333M
1.99%
111M
222M
168M
31M
62M
54M
0M
54M
4M
50M
-7.27%
279M
0M
54M
0M
54M
325M
-3.21%
113M
212M
150M
24M
51M
57M
2M
52M
-2M
54M
18.04%
263M
2M
51M
0M
57M
328M
-1.47%
119M
208M
152M
21M
50M
56M
2M
54M
4M
50M
2.99%
271M
-2M
56M
0M
56M
337M
-10.45%
138M
199M
155M
21M
46M
43M
0M
43M
3M
40M
2.42%
294M
0M
43M
0M
43M
327M
4.69%
135M
192M
132M
20M
43M
60M
0M
60M
6M
54M
60.42%
267M
0M
60M
0M
60M
335M
2.21%
138M
197M
141M
18M
40M
52M
0M
52M
6M
46M
-1,154.06%
279M
0M
52M
0M
52M
332M
10.25%
137M
196M
142M
20M
39M
54M
0M
53M
5M
49M
-1,536.25%
279M
0M
54M
0M
54M
376M
26.56%
160M
216M
172M
18M
51M
45M
0M
45M
5M
39M
132.56%
332M
0M
45M
0M
45M
312M
1.93%
135M
177M
138M
19M
49M
39M
0M
39M
5M
34M
-6.60%
273M
0M
39M
0M
39M
328M
-3.70%
146M
183M
186M
22M
53M
-4M
0M
-4M
0M
-4M
-125.56%
332M
0M
-4M
0M
-4M
302M
-11.80%
108M
193M
196M
18M
47M
-3M
0M
-3M
1M
-3M
-114.87%
304M
0M
-2M
0M
-3M
297M
-24.69%
135M
162M
144M
18M
44M
19M
0M
19M
2M
17M
-62.48%
279M
0M
19M
0M
19M
306M
-17.86%
144M
162M
122M
16M
40M
40M
0M
40M
4M
36M
-18.51%
266M
0M
40M
0M
40M
341M
-4.52%
161M
179M
161M
19M
40M
19M
0M
19M
0M
17M
24.18%
322M
0M
18M
0M
19M
342M
27.44%
164M
178M
152M
14M
41M
25M
0M
25M
0M
23M
-18.44%
317M
0M
25M
0M
26M
395M
43.10%
190M
204M
154M
17M
35M
50M
0M
50M
0M
45M
55.10%
345M
0M
50M
0M
50M
373M
58.90%
187M
186M
136M
13M
24M
49M
0M
49M
0M
44M
135.54%
323M
0M
49M
0M
0M
357M
93.11%
178M
179M
173M
17M
24M
16M
0M
16M
0M
14M
75.16%
351M
0M
6M
0M
16M
268M
112.15%
136M
132M
99M
12M
21M
33M
0M
33M
0M
28M
155.38%
236M
0M
33M
0M
33M
276M
164.11%
142M
133M
101M
11M
20M
32M
0M
32M
0M
29M
272.17%
244M
0M
32M
0M
32M
234M
131.61%
121M
113M
92M
10M
18M
21M
0M
21M
0M
19M
180.75%
213M
0M
21M
0M
0M
185M
82.44%
97M
88M
81M
10M
18M
7M
0M
7M
0M
8M
-17.97%
177M
0M
7M
0M
7M
126M
31.62%
69M
58M
44M
9M
16M
13M
0M
13M
0M
11M
244.57%
113M
0M
13M
0M
13M
104M
16.77%
55M
50M
41M
7M
12M
9M
0M
9M
0M
8M
1,590.89%
96M
0M
9M
0M
9M
101M
3.79%
50M
51M
42M
7M
13M
9M
0M
9M
0M
7M
210.88%
92M
0M
9M
0M
9M
101M
75.47%
52M
49M
38M
8M
15M
8M
0M
8M
0M
10M
193.70%
90M
0M
11M
0M
8M
96M
115.16%
51M
45M
40M
6M
16M
5M
0M
5M
0M
3M
-243.32%
91M
0M
5M
0M
5M
89M
120.17%
47M
42M
40M
6M
11M
2M
0M
2M
0M
0M
-73.51%
87M
0M
2M
0M
2M
98M
149.42%
51M
47M
42M
8M
8M
5M
0M
4M
0M
2M
-46.84%
93M
0M
5M
0M
5M
58M
100.98%
28M
29M
26M
26M
0M
2M
0M
2M
0M
3M
-116.87%
54M
0M
4M
0M
2M
45M
103.80%
28M
17M
18M
16M
0M
-1M
1M
-1M
0M
-2M
-38.55%
46M
0M
-1M
0M
0M
41M
86.21%
24M
17M
14M
14M
0M
2M
0M
2M
0M
2M
-46.31%
38M
0M
2M
0M
2M
39M
41.93%
22M
17M
12M
12M
0M
5M
0M
5M
0M
4M
-49.57%
34M
0M
5M
0M
5M
29M
38.81%
34M
-5M
15M
17M
0M
-21M
0M
-20M
0M
-19M
-316.96%
49M
0M
-20M
0M
-21M
22M
-9.30%
17M
5M
9M
8M
0M
-5M
0M
-5M
0M
-4M
-164.51%
27M
0M
-5M
0M
0M
22M
16.73%
14M
7M
4M
4M
0M
3M
0M
5M
0M
3M
6.19%
18M
0M
5M
0M
3M
28M
58.48%
13M
15M
5M
5M
0M
9M
1M
9M
0M
8M
71.44%
18M
0M
9M
0M
0M
21M
34.31%
6M
14M
3M
3M
0M
10M
0M
10M
0M
9M
87.42%
9M
0M
11M
0M
10M
24M
100.22%
13M
11M
4M
4M
0M
7M
0M
7M
0M
6M
102.43%
17M
0M
7M
0M
0M
19M
94.85%
11M
7M
4M
4M
0M
4M
0M
4M
0M
3M
-10.29%
15M
0M
4M
0M
4M
17M
82.11%
7M
10M
5M
5M
0M
6M
0M
6M
0M
5M
43.78%
12M
0M
6M
0M
0M
15M
89.82%
4M
11M
5M
4M
0M
7M
0M
6M
0M
5M
42.99%
9M
0M
7M
0M
0M
12M
85.59%
6M
6M
3M
3M
0M
3M
0M
4M
0M
3M
106.37%
9M
0M
3M
0M
0M
10M
116.57%
5M
5M
1M
1M
0M
4M
0M
4M
0M
3M
133.81%
6M
0M
4M
0M
0M
10M
152.86%
4M
5M
1M
1M
0M
4M
0M
4M
0M
3M
150.27%
6M
0M
4M
0M
0M
8M
331.88%
3M
5M
2M
2M
0M
2M
0M
3M
0M
3M
-261.98%
6M
0M
2M
0M
0M
7M
123.25%
1M
6M
2M
1M
0M
4M
0M
3M
0M
1M
46.92%
3M
0M
4M
0M
0M
4M
83.59%
3M
2M
0M
0M
0M
2M
0M
2M
0M
1M
199.38%
3M
0M
2M
0M
0M
4M
66.27%
1M
2M
1M
1M
0M
1M
0M
1M
0M
1M
-319.86%
2M
0M
1M
0M
0M
2M
-38.41%
1M
0M
3M
2M
0M
-3M
0M
-2M
0M
-2M
-238.45%
4M
0M
-3M
0M
0M
3M
42.96%
2M
1M
0M
0M
0M
1M
0M
1M
0M
1M
-50.33%
2M
0M
1M
0M
0M
2M
-
2M
1M
0M
0M
0M
0M
0M
0M
0M
0M
-50.33%
2M
0M
0M
0M
0M
2M
-
2M
0M
1M
0M
0M
-1M
0M
-1M
0M
-1M
-50.33%
3M
0M
-1M
0M
0M
3M
-
2M
1M
1M
0M
0M
0M
0M
0M
0M
1M
-50.33%
3M
0M
0M
0M
0M
2M
-
1M
1M
0M
0M
0M
0M
0M
0M
0M
2M
-50.33%
2M
0M
0M
0M
0M