Gentoo Media Inc. (FRA:GI11)
Germany
· Delayed Price · Currency is EUR 0.6760
+0.0010 (0.15%)
Last updated: Dec 3, 2025, 8:01 AM 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 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 |
| Revenue | 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.