G5 Entertainment AB

0QUS · LSE

73.00SEK+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close73.00

Open73.00

Day Range73.00 – 73.00

52-Week Range47.97 – 92.16

Volume115

Market Cap565.69M

P/E (TTM)0.03

Forward P/E0.00

EPS22.96

Dividend Yield6.52%

Beta0.76

50-Day Avg143.68

200-Day Avg163.94

About

G5 Entertainment AB (publ) develops and publishes free-to-play games for smartphones, tablets, and personal computers in Sweden. The company's primary portfolio of games includes Jewels of Rome, Sherlock: Hidden Match-3 Cases, Jewels of the Wild West, Hidden City, Mahjong Journey, and The Secret Society, as well as Sheriff of Mahjong, Jewels of Egypt, Pyramid of Mahjong, and Emperor of Mahjong. It distributes games through the G5 Store, Apple App store, Google Play, Amazon Appstore, Microsoft Store, Mac App Store, and Microsoft Windows Store, as well as other proprietary store. G5 Entertainment AB (publ) was founded in 2001 and is headquartered in Stockholm, Sweden.

Company Details

CEOMr. Vladislav Suglobov
Employees550
HeadquartersNybrogatan 6, Stockholm, Sweden, 114 34, UK
Websitehttps://www.g5.com

Leadership

Mr. Vladislav SuglobovCo-Founder, CEO & Director · b. 1977
Mr. Alexander TabunovCo-Founder & COO · b. 1974
Mr. Stefan WikstrandCFO & Deputy CEO · b. 1980
Ms. Olga AbashovaChief People Officer · b. 1987

Financials

Income Statement

Currency: SEK	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	9.47M	22.82M	46.61M	80.93M	100.01M	259.84M	384.37M	516.93M	1.14B	1.45B	1.23B	1.36B	1.32B	1.40B	1.32B	1.13B	941.58M
Growth (%)	-	+140.87%	+104.24%	+73.62%	+23.58%	+159.82%	+47.93%	+34.49%	+119.66%	+27.70%	-14.96%	+9.98%	-2.98%	+6.42%	-5.73%	-14.05%	-17.01%
Cost of Revenue	7.15M	8.54M	19.20M	37.64M	65.02M	143.69M	230.70M	311.74M	629.18M	794.71M	651.50M	585.55M	522.43M	471.87M	427.55M	494.21M	374.32M
Gross Profit	2.33M	14.28M	27.41M	43.29M	34.99M	116.15M	153.67M	205.19M	506.31M	655.32M	581.54M	770.50M	793.27M	928.24M	892.37M	640.32M	567.26M
Gross Margin	24.57%	62.59%	58.81%	53.49%	34.99%	44.70%	39.98%	39.69%	44.59%	45.19%	47.16%	56.82%	60.29%	66.30%	67.61%	56.44%	60.25%
Operating Expense	3.83M	5.49M	9.69M	15.68M	34.20M	104.11M	122.90M	161.36M	410.13M	507.65M	521.82M	576.33M	572.15M	797.81M	780.92M	535.11M	511.41M
Operating Income	-1.50M	8.79M	17.72M	27.61M	786.00K	12.03M	30.76M	43.83M	96.18M	147.66M	59.72M	194.17M	221.12M	130.44M	111.45M	105.21M	55.86M
Operating Margin	-15.83%	38.53%	38.02%	34.12%	0.79%	4.63%	8.00%	8.48%	8.47%	10.18%	4.84%	14.32%	16.81%	9.32%	8.44%	9.27%	5.93%
EBITDA	-1.50M	8.79M	24.02M	28.54M	1.79M	13.19M	60.37M	84.50M	147.66M	235.27M	171.37M	209.99M	238.30M	84.05M	119.73M	262.10M	153.46M
EBITDA Margin	-15.83%	38.53%	51.54%	35.27%	1.79%	5.07%	15.71%	16.35%	13.00%	16.23%	13.90%	15.49%	18.11%	6.00%	9.07%	23.10%	16.30%
Net Income	-1.24M	7.40M	14.14M	22.18M	-11.66M	6.81M	15.33M	33.20M	89.30M	128.81M	45.03M	167.27M	198.21M	66.95M	127.57M	118.97M	30.02M
Net Income Margin	-13.13%	32.44%	30.34%	27.41%	-11.66%	2.62%	3.99%	6.42%	7.86%	8.88%	3.65%	12.33%	15.06%	4.78%	9.67%	10.49%	3.19%
R&D	-	-	-	10.61M	34.00M	34.97M	12.05M	14.83M	30.44M	48.16M	103.69M	178.46M	189.18M	291.52M	363.70M	311.99M	276.60M
R&D as % of Total Revenue	-	-	-	13.11%	34.00%	13.46%	3.14%	2.87%	2.68%	3.32%	8.41%	13.16%	14.38%	20.82%	27.55%	27.50%	29.38%
Interest Expense	9.00K	35.00K	56.00K	110.00K	301.00K	219.00K	48.00K	109.00K	136.00K	160.00K	1.21M	1.00M	1.19M	266.00K	11.91M	354.00K	2.26M
Interest Expense % of Total Revenue	0.09%	0.15%	0.12%	0.14%	0.30%	0.08%	0.01%	0.02%	0.01%	0.01%	0.10%	0.07%	0.09%	0.02%	0.90%	0.03%	0.24%

Balance Sheet

Currency: SEK	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	12.70M	22.74M	53.85M	88.78M	111.51M	147.19M	176.58M	260.23M	423.77M	533.42M	548.30M	593.19M	625.79M	657.88M	610.15M	666.71M	543.98M
Total Liabilities	1.33M	5.07M	9.55M	22.05M	22.52M	42.84M	53.24M	99.06M	193.29M	185.92M	162.70M	161.38M	133.38M	158.15M	118.75M	112.39M	86.95M
Total Equity	11.18M	17.67M	44.29M	66.15M	88.99M	104.36M	123.34M	161.17M	230.48M	347.49M	385.61M	431.81M	492.41M	499.73M	491.40M	554.32M	457.04M
Cash	1.96M	4.89M	17.54M	13.66M	27.43M	32.86M	33.87M	70.58M	91.19M	138.53M	152.27M	188.41M	149.96M	177.47M	182.33M	275.54M	216.25M
Total Debt	-	-	-	-	-	-	-	-	-	-	14.64M	6.38M	12.29M	2.86M	1.87M	1.80M	1.28M
Net Debt	-1.96M	-4.89M	-17.54M	-13.66M	-27.43M	-32.86M	-33.87M	-70.58M	-91.19M	-138.53M	-137.63M	-182.03M	-137.67M	-174.61M	-180.46M	-273.74M	-214.96M

Cash Flow

Currency: SEK	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	3.35M	10.61M	16.43M	31.46M	22.69M	39.82M	54.78M	89.60M	125.52M	217.51M	168.68M	269.09M	360.63M	304.76M	241.16M	283.33M	143.30M
Investing Cash Flow	-5.09M	-7.66M	-15.38M	-35.21M	-43.03M	-34.73M	-54.09M	-53.54M	-98.35M	-142.80M	-124.46M	-129.00M	-208.53M	-176.66M	-113.25M	-119.32M	-98.10M
Financing Cash Flow	-	-	11.62M	17.54M	34.14M	-1.00K	171.00K	113.00K	-4.96M	-29.73M	-30.75M	-97.63M	-192.34M	-108.62M	-119.48M	-76.64M	-76.16M
Capital Expenditure	232.00K	546.00K	1.35M	1.27M	1.12M	2.37M	54.09M	53.54M	98.35M	142.80M	124.46M	129.00M	172.22M	175.60M	4.03M	1.35M	2.06M
Free Cash Flow	3.12M	10.06M	15.08M	30.19M	21.57M	37.45M	689.00K	36.06M	27.17M	74.70M	44.22M	140.09M	188.41M	129.15M	237.13M	281.97M	141.24M
Dividends Paid	-	-	-	-	-	-	-	-	6.60M	22.22M	22.46M	21.87M	54.10M	59.08M	64.50M	62.39M	62.23M
FCF to OCF	93.07%	94.85%	91.80%	95.95%	95.07%	94.04%	1.26%	40.24%	21.65%	34.35%	26.22%	52.06%	52.24%	42.38%	98.33%	99.52%	98.56%
Dividend Paid to FCF	-	-	-	-	-	-	-	-	24.29%	29.75%	50.79%	15.61%	28.71%	45.74%	27.20%	22.13%	44.06%

Earnings

Report Date	Dec 31, 2016	Mar 31, 2017	Jun 30, 2017	Sep 30, 2017	Dec 31, 2017	Mar 31, 2018	Jun 30, 2018	Sep 30, 2018	Dec 31, 2018	Mar 31, 2019	Jun 30, 2019	Sep 30, 2019	Dec 31, 2019	Mar 31, 2020	Jun 30, 2020	Sep 30, 2020	Dec 31, 2020	Mar 31, 2021	Jun 30, 2021	Sep 30, 2021	Dec 31, 2021	Mar 31, 2022	Jun 30, 2022	Sep 30, 2022	Dec 31, 2022	Mar 31, 2023	Jun 30, 2023	Sep 30, 2023	Feb 8, 2024	May 8, 2024	Aug 8, 2024	Nov 6, 2024	Feb 13, 2025	May 7, 2025	Aug 7, 2025	Nov 5, 2025	Feb 17, 2026	May 6, 2026	Aug 12, 2026	Nov 4, 2026
EPS Estimate	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.43	0.44	1.45	0.89	-0.49	0.86
EPS Actual	0.89	2.04	3.16	3.03	1.50	4.83	4.96	2.50	1.87	3.94	1.87	-0.38	-0.48	3.72	4.43	5.59	5.30	6.26	4.67	5.82	6.42	5.91	-0.31	-3.12	5.53	5.82	4.96	3.83	1.12	4.76	3.02	3.14	4.29	1.53	0.88	1.73	-0.28	0.95	0.71	-
Surprise	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	104.49%	294.14%	-119.61%	6.71%	244.80%	-
Timing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	After-hours	After-hours	After-hours	After-hours	After-hours	Pre-market

Key Statistics & Ratios

Market Cap565.69M

Enterprise Value463.32M

Trailing P/E0.03

Forward P/E0.00

Price / Sales0.60

Price / Book0.00

EPS22.96

Book Value6.34

Revenue (TTM)90.62M

Gross Profit (TTM)65.31M

EBITDA1.22M

Profit Margin2.90%

Operating Margin-3.74%

Return on Equity5.43%

Return on Assets1.02%

Shares Outstanding8.98M

Shares Float5.44M

Beta0.76

Dividend Yield6.52%

Dividend Rate0.00

Payout Ratio64.33%

Dividends

20261×

2.00Jun 16, 2026

20251×

8.00Jun 18, 2025

20241×

8.00Jun 13, 2024

20231×

8.00Jun 15, 2023

20221×

7.00Jun 16, 2022

20211×

6.25Jun 16, 2021

20201×

2.50Jun 9, 2020

20191×

2.50May 9, 2019

20181×

2.50May 8, 2018

20171×

0.75May 15, 2017