Gentoo Media Inc. (STO:G2M)
Sweden
· Delayed Price · Currency is SEK 21.10
-0.30 (-1.40%)
At close: Feb 21, 2025
Gentoo Media Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Revenue | 124.52 | 88.62 | 61.86 | 82.57 | 63.03 | Upgrade
|
| Revenue Growth (YoY) | 40.51% | 43.27% | -25.09% | 31.01% | 43.07% | Upgrade
|
| Cost of Revenue | 0.05 | - | - | 4.56 | 2.97 | Upgrade
|
| Gross Profit | 124.47 | 88.62 | 61.86 | 78.01 | 60.06 | Upgrade
|
| Selling, General & Admin | 32.25 | 35.8 | 25.16 | 45.06 | 40.46 | Upgrade
|
| Other Operating Expenses | 35.04 | 13.32 | 8.03 | 12.2 | 9.09 | Upgrade
|
| Operating Expenses | 85.15 | 61.61 | 40.21 | 71.85 | 68.95 | Upgrade
|
| Operating Income | 39.32 | 27.01 | 21.65 | 6.16 | -8.89 | Upgrade
|
| Interest Expense | -9.3 | -10.89 | -2.4 | -6.27 | -5.19 | Upgrade
|
| Currency Exchange Gain (Loss) | 1.63 | - | - | - | -0.7 | Upgrade
|
| Other Non Operating Income (Expenses) | -4.42 | 0 | 0 | - | -0.83 | Upgrade
|
| EBT Excluding Unusual Items | 27.22 | 16.13 | 19.24 | -0.12 | -15.61 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.37 | - | - | - | - | Upgrade
|
| Asset Writedown | - | - | -0.21 | - | - | Upgrade
|
| Other Unusual Items | -1.47 | - | - | - | - | Upgrade
|
| Pretax Income | 25.38 | 16.13 | 19.04 | -0.12 | -15.61 | Upgrade
|
| Income Tax Expense | -0.05 | 3.25 | 0.74 | -0.52 | 0.32 | Upgrade
|
| Earnings From Continuing Operations | 25.43 | 12.88 | 18.3 | 0.4 | -15.93 | Upgrade
|
| Earnings From Discontinued Operations | -76.85 | -1.42 | -15.2 | -0.47 | -1.75 | Upgrade
|
| Net Income | -51.42 | 11.47 | 3.1 | -0.06 | -17.68 | Upgrade
|
| Net Income to Common | -51.42 | 11.47 | 3.1 | -0.06 | -17.68 | Upgrade
|
| Net Income Growth | - | 269.43% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 132 | 128 | 116 | 94 | 90 | Upgrade
|
| Shares Outstanding (Diluted) | 132 | 130 | 119 | 95 | 90 | Upgrade
|
| Shares Change (YoY) | 1.81% | 9.11% | 24.88% | 5.82% | 0.00% | Upgrade
|
| EPS (Basic) | -0.39 | 0.09 | 0.03 | -0.00 | -0.20 | Upgrade
|
| EPS (Diluted) | -0.39 | 0.09 | 0.03 | -0.00 | -0.20 | Upgrade
|
| EPS Growth | - | 233.94% | - | - | - | Upgrade
|
| Free Cash Flow | 30.51 | 39.19 | 27.86 | 12.03 | 10.29 | Upgrade
|
| Free Cash Flow Per Share | 0.23 | 0.30 | 0.23 | 0.13 | 0.11 | Upgrade
|
| Gross Margin | 99.96% | 100.00% | 100.00% | 94.47% | 95.29% | Upgrade
|
| Operating Margin | 31.57% | 30.48% | 34.99% | 7.46% | -14.11% | Upgrade
|
| Profit Margin | -41.30% | 12.94% | 5.02% | -0.08% | -28.06% | Upgrade
|
| Free Cash Flow Margin | 24.50% | 44.23% | 45.04% | 14.57% | 16.32% | Upgrade
|
| EBITDA | 122.69 | 37.6 | 29.2 | 8.52 | -4.87 | Upgrade
|
| EBITDA Margin | 98.52% | 42.43% | 47.21% | 10.31% | -7.73% | Upgrade
|
| D&A For EBITDA | 83.37 | 10.59 | 7.56 | 2.36 | 4.02 | Upgrade
|
| EBIT | 39.32 | 27.01 | 21.65 | 6.16 | -8.89 | Upgrade
|
| EBIT Margin | 31.57% | 30.48% | 34.99% | 7.46% | -14.11% | Upgrade
|
| Effective Tax Rate | - | 20.12% | 3.88% | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.