Gentoo Media Inc. (FRA:GI11)
Germany · Delayed Price · Currency is EUR 0.7280
-0.0110 (-1.49%)
At close: Nov 28, 2025
Gentoo Media Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 108.19 | 122.77 | 88.62 | 61.86 | 82.57 | 63.03 | Upgrade | |
Revenue Growth (YoY) | -4.72% | 38.54% | 43.27% | -25.09% | 31.01% | 43.07% | Upgrade |
Cost of Revenue | 3.3 | - | - | - | 4.56 | 2.97 | Upgrade |
Gross Profit | 104.89 | 122.77 | 88.62 | 61.86 | 78.01 | 60.06 | Upgrade |
Selling, General & Admin | 46.98 | 47.88 | 37.38 | 25.16 | 45.06 | 40.46 | Upgrade |
Other Operating Expenses | 15.69 | 17.22 | 11.74 | 8.03 | 12.2 | 9.09 | Upgrade |
Operating Expenses | 80.13 | 82.73 | 61.61 | 40.21 | 71.85 | 68.95 | Upgrade |
Operating Income | 24.76 | 40.04 | 27.01 | 21.65 | 6.16 | -8.89 | Upgrade |
Interest Expense | -13.8 | -14.32 | -10.34 | -2.4 | -6.27 | -5.19 | Upgrade |
Interest & Investment Income | 0.17 | 0.17 | - | - | - | - | Upgrade |
Currency Exchange Gain (Loss) | -1.75 | 0.18 | -0.55 | - | - | -0.7 | Upgrade |
Other Non Operating Income (Expenses) | - | - | - | 0 | - | -0.83 | Upgrade |
EBT Excluding Unusual Items | 9.38 | 26.07 | 16.13 | 19.24 | -0.12 | -15.61 | Upgrade |
Merger & Restructuring Charges | -1.01 | -1.01 | - | - | - | - | Upgrade |
Asset Writedown | - | - | - | -0.21 | - | - | Upgrade |
Other Unusual Items | -4.74 | -1.47 | - | - | - | - | Upgrade |
Pretax Income | 3.62 | 23.6 | 16.13 | 19.04 | -0.12 | -15.61 | Upgrade |
Income Tax Expense | -2.11 | -0.03 | 3.24 | 0.74 | -0.52 | 0.32 | Upgrade |
Earnings From Continuing Operations | 5.73 | 23.63 | 12.88 | 18.3 | 0.4 | -15.93 | Upgrade |
Earnings From Discontinued Operations | -1.69 | -78.91 | -1.42 | -15.2 | -0.47 | -1.75 | Upgrade |
Net Income | 4.04 | -55.28 | 11.47 | 3.1 | -0.06 | -17.68 | Upgrade |
Net Income to Common | 4.04 | -55.28 | 11.47 | 3.1 | -0.06 | -17.68 | Upgrade |
Net Income Growth | - | - | 269.43% | - | - | - | Upgrade |
Shares Outstanding (Basic) | 121 | 132 | 128 | 116 | 94 | 90 | Upgrade |
Shares Outstanding (Diluted) | 121 | 132 | 130 | 119 | 95 | 90 | Upgrade |
Shares Change (YoY) | -7.11% | 1.95% | 9.11% | 24.88% | 5.82% | 0.00% | Upgrade |
EPS (Basic) | 0.03 | -0.42 | 0.09 | 0.03 | -0.00 | -0.20 | Upgrade |
EPS (Diluted) | 0.03 | -0.42 | 0.09 | 0.03 | -0.00 | -0.20 | Upgrade |
EPS Growth | - | - | 231.19% | - | - | - | Upgrade |
Free Cash Flow | 26.61 | 32.33 | 39.19 | 27.86 | 12.03 | 10.29 | Upgrade |
Free Cash Flow Per Share | 0.22 | 0.24 | 0.30 | 0.23 | 0.13 | 0.11 | Upgrade |
Gross Margin | 96.95% | 100.00% | 100.00% | 100.00% | 94.47% | 95.29% | Upgrade |
Operating Margin | 22.88% | 32.62% | 30.48% | 34.99% | 7.46% | -14.11% | Upgrade |
Profit Margin | 3.74% | -45.03% | 12.94% | 5.02% | -0.07% | -28.06% | Upgrade |
Free Cash Flow Margin | 24.59% | 26.33% | 44.23% | 45.04% | 14.57% | 16.32% | Upgrade |
EBITDA | -4.01 | 69.16 | 38.48 | 29.2 | 8.52 | -4.87 | Upgrade |
EBITDA Margin | -3.71% | 56.33% | 43.42% | 47.21% | 10.31% | -7.73% | Upgrade |
D&A For EBITDA | -28.77 | 29.12 | 11.46 | 7.56 | 2.36 | 4.02 | Upgrade |
EBIT | 24.76 | 40.04 | 27.01 | 21.65 | 6.16 | -8.89 | Upgrade |
EBIT Margin | 22.88% | 32.62% | 30.48% | 34.99% | 7.46% | -14.11% | Upgrade |
Effective Tax Rate | - | - | 20.11% | 3.88% | - | - | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.