Gentoo Media Inc. (STO:G2M)
Sweden · Delayed Price · Currency is SEK 6.83
+0.19 (2.86%)
Aug 24, 2026, 5:23 PM CET
Gentoo Media Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 97.35 | 98.74 | 118.05 | 88.62 | 61.86 | 82.57 | |
Revenue Growth | -15.71% | -16.36% | 33.21% | 43.27% | -25.09% | 31.01% |
Cost of Revenue | 20.94 | 21.9 | 19.39 | - | - | 4.56 |
Gross Profit | 76.41 | 76.84 | 98.67 | 88.62 | 61.86 | 78.01 |
Selling, General & Admin | 25.6 | 26.95 | 31.37 | 37.38 | 25.16 | 45.06 |
Other Operating Expenses | 6.16 | 6.41 | 14.01 | 11.74 | 8.03 | 12.2 |
Operating Expenses | 51.17 | 52.92 | 62.63 | 61.61 | 40.21 | 71.85 |
Operating Income | 25.25 | 23.92 | 36.04 | 27.01 | 21.65 | 6.16 |
Interest Expense | -12.39 | -12.45 | -13.8 | -10.34 | -2.4 | -6.27 |
Interest & Investment Income | 0.07 | 0.07 | - | - | - | - |
Currency Exchange Gain (Loss) | -0.75 | -2.89 | -0.03 | -0.55 | - | - |
Other Non Operating Income (Expenses) | -0.5 | -0.5 | - | - | 0 | - |
EBT Excluding Unusual Items | 11.68 | 8.15 | 22.21 | 16.13 | 19.24 | -0.12 |
Gain (Loss) on Sale of Assets | -0.23 | -0.23 | - | - | - | - |
Asset Writedown | - | - | - | - | -0.21 | - |
Other Unusual Items | -6.05 | -5.28 | -0.77 | - | - | - |
Pretax Income | 5.4 | 2.64 | 21.44 | 16.13 | 19.04 | -0.12 |
Income Tax Expense | 1.38 | 1.7 | -0.37 | 3.24 | 0.74 | -0.52 |
Earnings From Continuing Operations | 4.01 | 0.94 | 21.81 | 12.88 | 18.3 | 0.4 |
Earnings From Discontinued Operations | - | - | -78.91 | -1.42 | -15.2 | -0.47 |
Net Income to Company | 4.01 | 0.94 | -57.1 | 11.47 | 3.1 | -0.06 |
Minority Interest in Earnings | -0.01 | -0.01 | -0.46 | - | - | - |
Net Income | 4.01 | 0.94 | -57.56 | 11.47 | 3.1 | -0.06 |
Net Income to Common | 4.01 | 0.94 | -57.56 | 11.47 | 3.1 | -0.06 |
Net Income Growth | - | - | - | 269.43% | - | - |
Shares Outstanding (Basic) | - | 132 | 132 | 128 | 116 | 94 |
Shares Outstanding (Diluted) | - | 132 | 132 | 130 | 119 | 95 |
Shares Change | - | 0.06% | 1.95% | 9.11% | 24.88% | 5.82% |
EPS (Basic) | - | 0.01 | -0.44 | 0.09 | 0.03 | -0.00 |
EPS (Diluted) | - | 0.01 | -0.44 | 0.09 | 0.03 | -0.00 |
EPS Growth | - | - | - | 231.19% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
Free Cash Flow | 36.36 | 33.26 | 36.14 | 39.19 | 27.86 | 12.03 |
Free Cash Flow Per Share | - | 0.25 | 0.27 | 0.30 | 0.23 | 0.13 |
Gross Margin | 78.49% | 77.82% | 83.58% | 100.00% | 100.00% | 94.47% |
Operating Margin | 25.93% | 24.23% | 30.53% | 30.48% | 34.99% | 7.46% |
Profit Margin | 4.12% | 0.95% | -48.76% | 12.94% | 5.02% | -0.07% |
Free Cash Flow Margin | 37.35% | 33.68% | 30.62% | 44.23% | 45.04% | 14.57% |
EBITDA | 37.89 | 40.69 | 69.28 | 31 | 29.2 | 8.52 |
EBITDA Margin | 38.92% | 41.21% | 58.68% | 34.98% | 47.21% | 10.31% |
D&A For EBITDA | 12.64 | 16.76 | 33.24 | 3.98 | 7.56 | 2.36 |
EBIT | 25.25 | 23.92 | 36.04 | 27.01 | 21.65 | 6.16 |
EBIT Margin | 25.93% | 24.23% | 30.53% | 30.48% | 34.99% | 7.46% |
Effective Tax Rate | 25.59% | 64.27% | - | 20.11% | 3.88% | - |