Gentoo Media Inc. (STO:G2M)
Sweden · Delayed Price · Currency is SEK 6.49
-0.39 (-5.67%)
Jul 31, 2026, 5:29 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 |
| 96.74 | 98.74 | 118.05 | 88.62 | 61.86 | 82.57 | |
Revenue Growth | -16.24% | -16.36% | 33.21% | 43.27% | -25.09% | 31.01% |
Cost of Revenue | - | - | - | - | - | 4.56 |
Gross Profit | 96.74 | 98.74 | 118.05 | 88.62 | 61.86 | 78.01 |
Selling, General & Admin | 1.2 | 49.24 | 51.02 | -16.17 | 25.78 | 45.06 |
Depreciation & Amortization Expenses | -13.62 | 19.55 | 17.26 | -12.49 | 7.02 | 14.59 |
Other Operating Expenses | -0.59 | 13.14 | 16.06 | -11.74 | 7.62 | 12.2 |
Total Operating Expenses | -13.01 | 81.92 | 84.34 | -40.4 | 40.42 | 71.85 |
Operating Income | 3.69 | 16.35 | 33.72 | 27.01 | 21.44 | 6.16 |
Total Non-Operating Income (Expense) | -10.66 | -16.17 | -14.64 | -10.89 | -2.4 | -6.27 |
Pretax Income | 2.51 | 0.18 | 19.08 | 16.13 | 19.04 | -0.12 |
Provision for Income Taxes | - | 2.76 | 1.74 | - | - | - |
Net Income | 4.1 | -2.58 | 17.34 | 12.88 | 18.3 | 0.4 |
Minority Interest in Earnings | - | 0.01 | 0.46 | 0.08 | - | - |
Earnings From Discontinued Operations | - | - | -83.67 | -1.42 | -15.2 | -0.47 |
Net Income to Common | 4.1 | -2.58 | -66.79 | 11.47 | 3.1 | -0.06 |
Net Income Growth | - | - | - | 269.43% | - | - |
Shares Outstanding (Basic) | 512 | 132 | 132 | 128 | 116 | 94 |
Shares Outstanding (Diluted) | 512 | 132 | 132 | 130 | 119 | 95 |
Shares Change | 282.56% | 0.06% | 1.95% | 9.11% | 24.88% | 5.82% |
EPS (Basic) | 0.01 | -0.02 | -0.50 | 0.10 | 0.03 | - |
EPS (Diluted) | 0.01 | -0.02 | -0.50 | -0.01 | 0.03 | - |
EPS Growth | - | - | - | - | - | - |
Free Cash Flow | 34.14 | 33.17 | 32.33 | 39.19 | 27.86 | 12.03 |
Free Cash Flow Growth | 28.60% | 2.62% | -17.52% | 40.68% | 131.59% | -24.94% |
Free Cash Flow Per Share | 0.07 | 0.25 | 0.24 | 0.30 | 0.23 | 0.13 |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 94.47% |
Operating Margin | 3.81% | 16.56% | 28.56% | 30.48% | 34.66% | 7.46% |
Profit Margin | 4.24% | -2.61% | 14.69% | 14.54% | 29.58% | 0.49% |
FCF Margin | 35.29% | 33.60% | 27.38% | 44.23% | 45.04% | 14.57% |
EBITDA | 3.69 | 33.11 | 67.11 | 55.67 | 42.95 | 20.75 |
EBITDA Margin | 3.81% | 33.53% | 56.85% | 62.82% | 69.43% | 25.13% |
EBIT | 3.69 | 16.35 | 33.72 | 27.01 | 21.44 | 6.16 |
EBIT Margin | 3.81% | 16.56% | 28.56% | 30.48% | 34.66% | 7.46% |
Effective Tax Rate | - | 1524.86% | 9.12% | 0.00% | 0.00% | 0.00% |