Subscribe

Gentoo Media Inc. (G2M.ST)

SEK6.96 -0.09 (-1.28%)
MT STO Consumer Cyclical Gambling, Resorts & Casinos
Address Golden Mile Business Centre STJ 3148
St. Julian's, MT
CEO Jonas Warrer
IPO 2014-05-22
ISIN US36467X2062

Explore sections of this company profile

Also trades on Oslo Stock Exchange · GIG.OL (NOK) Other OTC · GIGI (USD) Stockholm Stock Exchange · G2M.ST (SEK) Stockholm Stock Exchange · GIGSEK.ST (SEK)
Description

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.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK6.96 -0.09 (-1.28%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
136.1K
Beta
0.15
Float Shares
64.34M
Free Float %
47.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.23% -3.45% -6.04% -24.32% -32.93% -19.66% -59.60% -78.83% -72.75% -84.44% -41.05%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
6.96
DCF (Unlevered) 185.42 +2,564.1%
DCF (Levered) 248.07 +3,464.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.88
Distress
Piotroski F-Score
8 / 9
Strong
MOAT Score
5 / 10
Developing
Operational MOAT
✗ Below peers ★ Strong MOAT
  • Revenue growth Gambling, Resorts & Casinos: +5.3%
    +13.5% Q1'26: +1,947.3% (vs Q4'23)
  • EPS growth Gambling, Resorts & Casinos: +9.4%
    -69.4% Q1'26: +132.1% (vs Q4'23)
  • FCF margin FCF growth · Gambling, Resorts & Casinos: +17.3%
    +47.3% Q1'26: +20.8% (vs Q4'23)
  • EBIT margin Gambling, Resorts & Casinos: +17.5%
    +22.1% Q1'26: +22.0% (vs Q4'23)
  • ROIC Gambling, Resorts & Casinos: +8.0%
    +605.7% Q1'26: +13.5% (vs Q4'23)
  • Share dilution Gambling, Resorts & Casinos: +0.3%
    -56.8% Q1'26: +2.9% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Gambling, Resorts & Casinos: 0.94×
    0.46× Q1'26: 2.79× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.16) × ERP
WACC = 46% × Ke + 54% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 185.42 Current price: 6.96
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2024
actual
Dec 2025
actual
Dec 2026
4 Rev. Ana.
3 EPS Ana.
Dec 2027
5 Rev. Ana.
5 EPS Ana.
Dec 2028
5 Rev. Ana.
5 EPS Ana.
Revenue
124.88M
est.
100.59M
est: 100.32M (+0.3%)
104.04M
102.89M – 105.97M
+3.7% YoY
110.48M
107.78M – 111.81M
+6.2% YoY
117.15M
113.92M – 120.38M
+6.0% YoY
EBITDA
15.21M
est.
42.19M
est: 12.22M (+245.3%)
12.67M
12.53M – 12.91M
+3.7% YoY
13.46M
13.13M – 13.62M
+6.2% YoY
14.27M
13.87M – 14.66M
+6.0% YoY
EBIT
3.12M
est.
22.19M
est: 2.50M (+786.6%)
2.60M
2.57M – 2.64M
+3.7% YoY
2.76M
2.69M – 2.79M
+6.2% YoY
2.92M
2.84M – 3.00M
+6.0% YoY
Net Income
-8.15M
est.
1.71M
est: 10.87M (-84.2%)
20.56M
14.95M – 26.17M
+89.1% YoY
22.69M
18.38M – 36.75M
+10.4% YoY
26.97M
17.55M – 36.35M
+18.9% YoY
SGA
66.67M
est.
10.59M
est: 53.56M (-80.2%)
55.54M
54.93M – 56.57M
+3.7% YoY
58.98M
57.54M – 59.69M
+6.2% YoY
62.54M
60.82M – 64.26M
+6.0% YoY
EPS
-0.06
est.
0.03
est: 0.08 (-63.8%)
0.14
0.12 – 0.20
+69.3% YoY
0.20
0.14 – 0.28
+38.3% YoY
0.23
0.14 – 0.28
+19.0% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
39.93M
OE per share TTM
0.31
Owner's Yield
5.53%
Maintenance CapEx ratio
10.27%
Maint CapEx / Avg PPE
13.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
63.2K
Shares Outstanding
134.71M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jonas Warrer Chief Executive Officer 458.0K male
Mads Haugegaard Albrechtsen Chief Financial Officer male
Micha Leth Hellerøe Chief People Officer female
Milorad Matejic Chief Operating Officer male
Morten Hillestad Chief Strategy Officer male
Paul Gatt General Counsel male
Dijana Radunovic Senior Director of Sales female
Tore Formo Company Secretary & Head of Corporate Governance male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits