YOLFTbeta
G5 Entertainment publ AB

G5 Entertainment publ AB

G5EN · ST · Communication Services / Electronic Gaming & Multimedia

73.00SEK+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close73.00
Open72.50
Day Range72.50 – 73.00
52-Week Range46.53 – 94.03
Volume4.85K
Market Cap519.36M
P/E (TTM)19.36
Forward P/E7.56
EPS3.61
Dividend Yield3.06%
Beta0.76
50-Day Avg63.75
200-Day Avg65.74

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

  • SectorCommunication Services
  • IndustryElectronic Gaming & Multimedia
  • CEOMr. Vladislav Suglobov
  • Employees550
  • HeadquartersNybrogatan 6, Stockholm, Sweden, 114 34, Sweden
  • 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: SEK2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue3.71M9.98M14.18M9.47M22.82M46.61M80.93M100.01M182.12M384.37M516.93M1.14B1.45B1.23B1.36B1.32B1.40B1.32B1.13B941.58M
Growth (%)-+168.86%+42.05%-33.17%+140.87%+104.24%+73.62%+23.58%+82.10%+111.06%+34.49%+119.66%+27.70%-14.96%+9.98%-2.98%+6.42%-5.73%-14.05%-17.01%
Cost of Revenue1.92M5.43M10.69M7.15M8.54M19.20M37.64M78.92M102.09M201.09M271.07M577.71M703.05M533.04M569.73M505.26M463.70M427.55M358.43M374.32M
Gross Profit---2.33M14.28M27.41M43.29M21.08M80.03M183.28M245.86M557.78M746.98M700.00M786.32M810.45M936.42M892.37M776.10M567.26M
Gross Margin---24.57%62.59%58.81%53.49%21.08%43.94%47.68%47.56%49.12%51.51%56.77%57.99%61.60%66.88%67.61%68.41%60.25%
Operating Expense---3.83M5.49M9.69M17.43M32.91M71.01M163.49M207.75M456.06M603.53M648.18M596.78M594.33M856.97M780.92M659.32M511.41M
Operating Income1.05M2.07M1.38M-1.50M8.79M17.72M25.86M-11.83M9.02M19.79M38.11M101.72M143.45M51.82M189.54M216.12M79.45M111.45M116.78M55.86M
Operating Margin28.31%20.76%9.70%-15.83%38.53%38.02%31.96%-11.83%4.95%5.15%7.37%8.96%9.89%4.20%13.98%16.43%5.67%8.44%10.29%5.93%
EBITDA----1.50M8.79M24.02M37.34M9.06M27.66M49.39M45.80M153.33M235.27M171.37M205.65M215.57M227.20M294.70M262.10M153.46M
EBITDA Margin----15.83%38.53%51.54%46.14%9.06%15.19%12.85%8.86%13.50%16.23%13.90%15.17%16.38%16.23%22.33%23.10%16.30%
Net Income1.60M1.48M1.50M-1.24M7.40M14.14M22.18M-11.66M6.81M15.33M33.20M89.30M128.81M45.03M167.27M198.21M66.95M127.57M118.97M30.02M
Net Income Margin43.21%14.83%10.61%-13.13%32.44%30.34%27.41%-11.66%3.74%3.99%6.42%7.86%8.88%3.65%12.33%15.06%4.78%9.67%10.49%3.19%
R&D-741.00K-1.14M1.35M-10.61M34.00M34.97M49.84M59.23M83.62M140.51M184.15M178.87M189.18M364.05M363.70M311.99M276.60M
R&D as % of Total Revenue-7.42%-11.98%5.91%-13.11%34.00%19.20%12.97%11.46%7.36%9.69%14.93%13.19%14.38%26.00%27.55%27.50%29.38%
Interest Expense0009.00K35.00K56.00K110.00K301.00K219.00K48.00K109.00K136.00K160.00K1.21M1.00M1.19M266.00K1.18M354.00K2.26M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.09%0.15%0.12%0.14%0.30%0.12%0.01%0.02%0.01%0.01%0.10%0.07%0.09%0.02%0.09%0.03%0.24%

Balance Sheet

Currency: SEK2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets4.91M6.29M14.76M12.70M22.74M53.85M88.78M111.51M147.19M176.58M260.23M420.21M533.42M548.30M593.19M625.79M657.88M610.15M666.71M543.98M
Total Liabilities628.00K1.08M1.10M1.33M5.07M9.55M22.64M22.52M42.84M53.24M99.06M189.73M185.92M162.70M161.38M133.38M158.15M118.75M112.39M86.95M
Total Equity4.29M5.21M12.89M11.18M17.67M44.29M66.15M88.99M104.36M123.34M161.17M230.48M347.49M385.61M431.81M492.41M499.73M491.40M554.32M457.04M
Cash2.26M1.13M3.81M1.96M4.89M17.54M13.66M27.43M32.86M33.87M70.58M91.19M138.53M152.27M188.41M149.96M177.47M182.33M275.54M216.25M
Total Debt-------------14.64M6.38M12.29M2.86M1.87M1.80M1.28M
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-182.33M-275.54M-214.96M

Cash Flow

Currency: SEK2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow163.00K1.12M923.00K3.35M10.61M16.43M31.46M22.69M39.82M54.78M89.60M125.52M217.51M168.68M269.09M360.63M304.76M241.16M283.33M143.30M
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 Flow2.31M-3.09M--11.62M-34.14M-1.00K171.00K113.00K-4.96M-29.73M-30.75M-97.63M-192.34M-108.62M-119.48M-76.64M-76.16M
Capital Expenditure217.00K1.06M326.00K232.00K546.00K1.35M35.21M43.03M34.73M54.09M53.54M98.35M142.80M124.46M129.00M172.22M175.60M110.31M105.16M2.06M
Free Cash Flow---3.12M10.06M15.08M-3.74M-20.34M5.09M689.00K36.06M27.17M74.70M44.22M140.09M188.41M129.15M130.85M178.17M141.24M
Dividends Paid-600.00K------6.60M6.60M6.60M6.60M22.22M22.46M21.87M54.10M59.08M64.50M62.39M62.23M
FCF to OCF---93.07%94.85%91.80%-11.89%-89.66%12.78%1.26%40.24%21.65%34.35%26.22%52.06%52.24%42.38%54.26%62.89%98.56%
Dividend Paid to FCF--------129.67%957.91%18.30%24.29%29.75%50.79%15.61%28.71%45.74%49.30%35.02%44.06%

Earnings

Report DateDec 31, 2008Mar 31, 2009Jun 30, 2009Sep 30, 2009Dec 31, 2009Mar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011May 30, 2012Aug 15, 2012Nov 15, 2012Feb 25, 2013May 15, 2013Aug 15, 2013Nov 15, 2013Feb 24, 2014May 15, 2014Aug 15, 2014Oct 31, 2014Feb 24, 2015May 8, 2015Jul 24, 2015Nov 6, 2015Feb 23, 2016May 9, 2016Jul 27, 2016Nov 3, 2016Feb 23, 2017May 4, 2017Jul 27, 2017Nov 7, 2017Feb 16, 2018May 3, 2018Jul 27, 2018Nov 6, 2018Feb 13, 2019May 3, 2019Jul 30, 2019Nov 5, 2019Feb 12, 2020May 5, 2020Aug 13, 2020Nov 5, 2020Feb 11, 2021May 5, 2021Aug 11, 2021Nov 5, 2021Feb 10, 2022May 5, 2022Aug 11, 2022Nov 9, 2022Feb 9, 2023May 4, 2023Aug 10, 2023Nov 8, 2023Feb 8, 2024May 8, 2024Aug 8, 2024Nov 6, 2024Feb 13, 2025May 7, 2025Aug 6, 2025Nov 5, 2025Feb 17, 2026May 6, 2026Aug 11, 2026Nov 4, 2026
EPS Estimate--------------0.581.081.050.680.510.390.630.720.580.430.41-0.551.120.63-0.430.871.401.632.403.133.043.664.663.842.333.222.922.311.361.632.783.115.076.066.006.516.526.591.874.835.224.324.234.033.833.473.193.072.803.242.612.291.450.890.060.86
EPS Actual0.03-0.080.070.12-0.280.170.200.180.450.440.460.370.620.580.380.701.110.970.37-0.21-0.290.460.200.030.520.240.050.701.390.760.891.500.892.053.163.201.504.834.962.501.873.941.87-0.38-0.483.725.365.595.306.264.675.826.427.48-0.315.555.535.824.963.831.124.763.023.144.291.530.881.73-0.280.921.66-
Surprise---------------34.48%-35.19%5.71%42.65%-27.45%-153.85%-146.03%-36.11%-65.52%-93.02%26.83%--90.91%-37.50%120.63%-106.98%72.41%-36.43%25.77%31.67%2.24%-50.66%31.97%6.44%-34.90%-19.74%22.36%-35.96%-116.45%-135.29%128.22%92.81%79.74%4.54%3.30%-22.17%-10.60%-1.53%13.51%-116.58%14.91%5.94%34.72%17.26%-4.96%-70.76%37.18%-5.33%2.28%53.21%-52.78%-66.28%-24.45%-119.31%3.37%2666.67%-
Timing--------------Pre-market-Pre-marketPre-marketPre-marketAfter-hoursAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-market

Key Statistics & Ratios

Market Cap519.36M
Enterprise Value211.29M
Trailing P/E19.36
Forward P/E7.56
PEG Ratio0.50
Price / Sales5.73
Price / Book1.02
EPS3.61
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 Outstanding7.43M
Shares Float5.44M
Beta0.76
Dividend Yield3.06%
Dividend Rate2.00
Payout Ratio49.63%

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