Gentoo Media Inc. (STO: G2M)
Sweden
· Delayed Price · Currency is SEK 25.00
0.00 (0.00%)
At close: Nov 20, 2024
Gentoo Media Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 101.9 | 88.62 | 61.86 | 82.57 | 63.03 | 44.05 | Upgrade
|
| Revenue Growth (YoY) | 69.05% | 43.27% | -25.09% | 31.01% | 43.07% | -14.56% | Upgrade
|
| Cost of Revenue | -1.15 | - | - | 4.56 | 2.97 | 0.91 | Upgrade
|
| Gross Profit | 103.04 | 88.62 | 61.86 | 78.01 | 60.06 | 43.15 | Upgrade
|
| Selling, General & Admin | 37.29 | 35.8 | 25.16 | 45.06 | 40.46 | 29.56 | Upgrade
|
| Other Operating Expenses | 15.51 | 13.32 | 8.03 | 12.2 | 9.09 | 10.36 | Upgrade
|
| Operating Expenses | 67.48 | 61.61 | 40.21 | 71.85 | 68.95 | 63.57 | Upgrade
|
| Operating Income | 35.56 | 27.01 | 21.65 | 6.16 | -8.89 | -20.42 | Upgrade
|
| Interest Expense | -14.75 | -10.89 | -2.4 | -6.27 | -5.19 | -6.1 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.58 | - | - | - | -0.7 | 1.1 | Upgrade
|
| Other Non Operating Income (Expenses) | 3.01 | 0 | 0 | - | -0.83 | -3.02 | Upgrade
|
| EBT Excluding Unusual Items | 23.24 | 16.13 | 19.24 | -0.12 | -15.61 | -28.43 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | - | -3 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | - | -0.91 | Upgrade
|
| Asset Writedown | - | - | -0.21 | - | - | 0 | Upgrade
|
| Other Unusual Items | -10.4 | - | - | - | - | - | Upgrade
|
| Pretax Income | 12.47 | 16.13 | 19.04 | -0.12 | -15.61 | -32.34 | Upgrade
|
| Income Tax Expense | 3.34 | 3.25 | 0.74 | -0.52 | 0.32 | 0.63 | Upgrade
|
| Earnings From Continuing Operations | 9.13 | 12.88 | 18.3 | 0.4 | -15.93 | -32.97 | Upgrade
|
| Earnings From Discontinued Operations | -76.1 | -1.42 | -15.2 | -0.47 | -1.75 | -31.72 | Upgrade
|
| Net Income | -66.97 | 11.47 | 3.1 | -0.06 | -17.68 | -64.69 | Upgrade
|
| Net Income to Common | -66.97 | 11.47 | 3.1 | -0.06 | -17.68 | -64.69 | Upgrade
|
| Net Income Growth | - | 269.43% | - | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 131 | 128 | 116 | 94 | 90 | 90 | Upgrade
|
| Shares Outstanding (Diluted) | 131 | 130 | 119 | 95 | 90 | 90 | Upgrade
|
| Shares Change (YoY) | 1.64% | 9.11% | 24.88% | 5.82% | 0.00% | 0.49% | Upgrade
|
| EPS (Basic) | -0.51 | 0.09 | 0.03 | -0.00 | -0.20 | -0.72 | Upgrade
|
| EPS (Diluted) | -0.51 | 0.09 | 0.03 | -0.00 | -0.20 | -0.72 | Upgrade
|
| EPS Growth | - | 233.94% | - | - | - | - | Upgrade
|
| Free Cash Flow | 34.2 | 39.19 | 27.86 | 12.03 | 10.29 | 7.11 | Upgrade
|
| Free Cash Flow Per Share | 0.26 | 0.30 | 0.23 | 0.13 | 0.11 | 0.08 | Upgrade
|
| Gross Margin | 101.13% | 100.00% | 100.00% | 94.47% | 95.29% | 97.94% | Upgrade
|
| Operating Margin | 34.90% | 30.48% | 34.99% | 7.46% | -14.11% | -46.35% | Upgrade
|
| Profit Margin | -65.72% | 12.94% | 5.02% | -0.08% | -28.06% | -146.84% | Upgrade
|
| Free Cash Flow Margin | 33.57% | 44.23% | 45.04% | 14.57% | 16.32% | 16.14% | Upgrade
|
| EBITDA | 106.81 | 37.6 | 29.2 | 8.52 | -4.87 | -13.8 | Upgrade
|
| EBITDA Margin | 104.82% | 42.43% | 47.21% | 10.31% | -7.73% | -31.33% | Upgrade
|
| D&A For EBITDA | 71.25 | 10.59 | 7.56 | 2.36 | 4.02 | 6.62 | Upgrade
|
| EBIT | 35.56 | 27.01 | 21.65 | 6.16 | -8.89 | -20.42 | Upgrade
|
| EBIT Margin | 34.90% | 30.48% | 34.99% | 7.46% | -14.11% | -46.35% | Upgrade
|
| Effective Tax Rate | 26.80% | 20.12% | 3.88% | - | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.