Gentoo Media Inc. (STO:G2M)
Sweden
· Delayed Price · Currency is SEK 6.78
+0.02 (0.30%)
At close: Mar 6, 2026
Gentoo Media Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 98.74 | 122.77 | 88.62 | 61.86 | 82.57 | Upgrade
|
| Revenue Growth (YoY) | -19.58% | 38.54% | 43.27% | -25.09% | 31.01% | Upgrade
|
| Cost of Revenue | 22.29 | - | - | - | 4.56 | Upgrade
|
| Gross Profit | 76.45 | 122.77 | 88.62 | 61.86 | 78.01 | Upgrade
|
| Selling, General & Admin | 26.95 | 47.88 | 37.38 | 25.16 | 45.06 | Upgrade
|
| Other Operating Expenses | 7.72 | 17.22 | 11.74 | 8.03 | 12.2 | Upgrade
|
| Operating Expenses | 54.3 | 82.73 | 61.61 | 40.21 | 71.85 | Upgrade
|
| Operating Income | 22.16 | 40.04 | 27.01 | 21.65 | 6.16 | Upgrade
|
| Interest Expense | -13.33 | -14.32 | -10.34 | -2.4 | -6.27 | Upgrade
|
| Interest & Investment Income | - | 0.17 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -1.84 | 0.18 | -0.55 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 0 | - | - | 0 | - | Upgrade
|
| EBT Excluding Unusual Items | 6.99 | 26.07 | 16.13 | 19.24 | -0.12 | Upgrade
|
| Merger & Restructuring Charges | - | -1.01 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.24 | - | - | - | - | Upgrade
|
| Asset Writedown | - | - | - | -0.21 | - | Upgrade
|
| Other Unusual Items | -5.5 | -1.47 | - | - | - | Upgrade
|
| Pretax Income | 1.26 | 23.6 | 16.13 | 19.04 | -0.12 | Upgrade
|
| Income Tax Expense | -0.42 | -0.03 | 3.24 | 0.74 | -0.52 | Upgrade
|
| Earnings From Continuing Operations | 1.68 | 23.63 | 12.88 | 18.3 | 0.4 | Upgrade
|
| Earnings From Discontinued Operations | - | -78.91 | -1.42 | -15.2 | -0.47 | Upgrade
|
| Net Income | 1.68 | -55.28 | 11.47 | 3.1 | -0.06 | Upgrade
|
| Net Income to Common | 1.68 | -55.28 | 11.47 | 3.1 | -0.06 | Upgrade
|
| Net Income Growth | - | - | 269.43% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 135 | 132 | 128 | 116 | 94 | Upgrade
|
| Shares Outstanding (Diluted) | 135 | 132 | 130 | 119 | 95 | Upgrade
|
| Shares Change (YoY) | 1.81% | 1.95% | 9.11% | 24.88% | 5.82% | Upgrade
|
| EPS (Basic) | 0.01 | -0.42 | 0.09 | 0.03 | -0.00 | Upgrade
|
| EPS (Diluted) | 0.01 | -0.42 | 0.09 | 0.03 | -0.00 | Upgrade
|
| EPS Growth | - | - | 231.19% | - | - | Upgrade
|
| Free Cash Flow | 31.56 | 32.33 | 39.19 | 27.86 | 12.03 | Upgrade
|
| Free Cash Flow Per Share | 0.23 | 0.24 | 0.30 | 0.23 | 0.13 | Upgrade
|
| Gross Margin | 77.43% | 100.00% | 100.00% | 100.00% | 94.47% | Upgrade
|
| Operating Margin | 22.44% | 32.62% | 30.48% | 34.99% | 7.46% | Upgrade
|
| Profit Margin | 1.70% | -45.03% | 12.94% | 5.02% | -0.07% | Upgrade
|
| Free Cash Flow Margin | 31.96% | 26.33% | 44.23% | 45.04% | 14.57% | Upgrade
|
| EBITDA | 27.53 | 59.14 | 31 | 29.2 | 8.52 | Upgrade
|
| EBITDA Margin | 27.88% | 48.17% | 34.98% | 47.21% | 10.31% | Upgrade
|
| D&A For EBITDA | 5.37 | 19.1 | 3.98 | 7.56 | 2.36 | Upgrade
|
| EBIT | 22.16 | 40.04 | 27.01 | 21.65 | 6.16 | Upgrade
|
| EBIT Margin | 22.44% | 32.62% | 30.48% | 34.99% | 7.46% | Upgrade
|
| Effective Tax Rate | - | - | 20.11% | 3.88% | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.