Gentoo Media Inc. (G2M.ST)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in EUR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | €m | 63 | 83 | 60 | 91 | 122 | 101 | 95 | 99 |
| Operating profit | €m | 22 | 27 | ||||||
| Net profit | €m | -16 | 0 | 18 | 13 | -55 | 2 | 8 | 8 |
| EPS reported | € | 0.03 | 0.04 | ||||||
| Operating cashflow per share | € | 0.41 | 0.19 | ||||||
| Capex per share | € | 0.03 | 0.01 | ||||||
| FCF per share | € | 0.38 | 0.18 | ||||||
| Free cash flow | €m | 21 | 23 | ||||||
| Net debt | €m | 12 | 111 | ||||||
| Book value equity | €m | -14 | -18 | ||||||
| Book value per share | € | -0.25 | -0.13 | ||||||
| Number of shares | m | 56.09 | 134.71 | ||||||
| DPS (TTM paid) | € | 0.00 | 0.00 |
Financial summary
Financials in EUR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 21.09 | 29.58 | ||||||
| P/B LTM | x | -2.59 | -1.99 | ||||||
| P/S LTM | x | 0.36 | 0.38 | ||||||
| P/FCF LTM | x | 1.68 | 1.53 | ||||||
| EV/EBITDA LTM | x | 1.23 | 1.20 | ||||||
| EV/Sales LTM | x | 0.52 | 2.00 | ||||||
| Earnings Yield LTM | % | +4.74% | +3.38% | ||||||
| FCF Yield | % | +59.47% | +65.19% | ||||||
| Quality | |||||||||
| ROE | % | -12.37% | -25.39% | ||||||
| ROIC | % | +2.41% | +23.58% | ||||||
| Operating margin | % | +22.06% | +24.24% | ||||||
| Gross margin | % | +30.26% | +32.12% | ||||||
| FCF/Sales | % | +21.24% | +24.99% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | - | ||||||
| Sales Growth YoY | % | -17.51% | -22.24% | ||||||
| Net Income Growth YoY | % | - | - | ||||||
| FCF Growth | % | -0.92% | +8.61% | ||||||
| Operating Profit Growth | % | -42.76% | -29.72% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | -100.00% | -100.00% | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | 1.11 | 0.21 | ||||||
| Net Debt/EBITDA | x | 0.38 | 2.66 | ||||||
| EBIT/Net interest | x | 1.63 | 1.77 | ||||||
| Net debt/market cap | % | +43.10% | +1.41% | ||||||
| Net debt/Equity | x | -0.88 | -6.15 | ||||||
| Gross debt/equity | x | -1.39 | -6.27 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Gentoo Media Inc., an iGaming technology company, provides a comprehensive array of solutions, products, and services to online gaming operators worldwide, specifically targeting Nordic and other European regions. The company operates through two main divisions: Publishing and Paid. Its offerings encompass the management of casinos and sports betting sites, including an omnichannel Sportsbook solution. Additionally, Gentoo Media delivers managed services, a Data platform for enhanced business intelligence, Logic (a real-time rules engine for actionable business rules), a marketing compliance solution, and Frontend development. Established in 1992 and headquartered in St. Julian's, Malta, the company underwent a name change from Gaming Innovation Group Inc. in September 2024.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
Gentoo Media Inc., an iGaming technology company, provides a comprehensive array of solutions, products, and services to online gaming operators worldwide, specifically targeting Nordic and other European regions. The company operates through two main divisions: Publishing and Paid. Its offerings encompass the management of casinos and sports betting sites, including an omnichannel Sportsbook solution. Additionally, Gentoo Media delivers managed services, a Data platform for enhanced business intelligence, Logic (a real-time rules engine for actionable business rules), a marketing compliance solution, and Frontend development. Established in 1992 and headquartered in St. Julian's, Malta, the company underwent a name change from Gaming Innovation Group Inc. in September 2024.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free