Gentoo Media
Gentoo Media Inc., an iGaming technology company, together with its subsidiaries, provides solutions, products, and services to iGaming operators in Nordic countries, other European countries, and internationally. It operates through two segments: Publishing and Paid. The company operates casinos; sports betting sites; and platform. It also provides Sportsbook, a sports betting omnichannel soluti… Read more
Gentoo Media (G2M) - Net Assets
Latest net assets as of March 2024: Skr95.88 Million SEK
Based on the latest financial reports, Gentoo Media (G2M) has net assets worth Skr95.88 Million SEK as of March 2024.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr265.70 Million) and total liabilities (Skr169.82 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Skr95.88 Million |
| % of Total Assets | 36.09% |
| Annual Growth Rate | 48.04% |
| 5-Year Change | 341.26% |
| 10-Year Change | N/A |
| Growth Volatility | 310.41 |
Gentoo Media - Net Assets Trend (2014–2023)
This chart illustrates how Gentoo Media's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Gentoo Media (2014–2023)
The table below shows the annual net assets of Gentoo Media from 2014 to 2023.
| Year | Net Assets | Change |
|---|---|---|
| 2023-12-31 | Skr92.31 Million | +42.09% |
| 2022-12-31 | Skr64.97 Million | +444.74% |
| 2021-12-31 | Skr11.93 Million | +230.73% |
| 2020-12-31 | Skr3.61 Million | -82.76% |
| 2019-12-31 | Skr20.92 Million | -76.25% |
| 2018-12-31 | Skr88.08 Million | -19.04% |
| 2017-12-31 | Skr108.78 Million | +3.43% |
| 2016-12-31 | Skr105.17 Million | +277.70% |
| 2015-12-31 | Skr27.85 Million | +929.91% |
| 2014-12-31 | Skr2.70 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Gentoo Media's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 9118288700.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2023)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Skr114.14 Million | 124.07% |
| Other Comprehensive Income | Skr-2.60 Million | -2.83% |
| Other Components | Skr71.86 Million | 78.11% |
| Total Equity | Skr92.00 Million | 100.00% |
Gentoo Media Competitors by Market Cap
The table below lists competitors of Gentoo Media ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Serrano 61 Desarrollo SOCIMI SA
MC:YSRR
|
$44.29 Million |
|
Scott Technology Limited
PINK:SCTTF
|
$44.30 Million |
|
CarParts.Com Inc
NASDAQ:PRTS
|
$44.35 Million |
|
Data International Co Ltd
TWO:5432
|
$44.35 Million |
|
Sucro Limited
V:SUGR
|
$44.24 Million |
|
Nicola Mining Inc
OTCQB:HUSIF
|
$44.22 Million |
|
Empresas Gasco S.A
SN:GASCO
|
$44.20 Million |
|
Sungei Bagan Rubber Malaya
KLSE:2569
|
$44.19 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Gentoo Media's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2022 to 2023, total equity changed from 64,726,000 to 91,996,000, a change of 27,270,000 (42.1%).
- Net income of 12,883,000 contributed positively to equity growth.
- Other comprehensive income decreased equity by 259,000.
- Other factors increased equity by 14,646,000.
Equity Change Factors (2022 to 2023)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr12.88 Million | +14.0% |
| Other Comprehensive Income | Skr-259.00K | -0.28% |
| Other Changes | Skr14.65 Million | +15.92% |
| Total Change | Skr- | 42.13% |
Book Value vs Market Value Analysis
This analysis compares Gentoo Media's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 9.59x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 97.56x to 9.59x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2014-12-31 | Skr0.07 | Skr6.80 | x |
| 2015-12-31 | Skr0.69 | Skr6.80 | x |
| 2016-12-31 | Skr1.66 | Skr6.80 | x |
| 2017-12-31 | Skr1.22 | Skr6.80 | x |
| 2018-12-31 | Skr0.98 | Skr6.80 | x |
| 2019-12-31 | Skr0.23 | Skr6.80 | x |
| 2020-12-31 | Skr0.04 | Skr6.80 | x |
| 2021-12-31 | Skr0.12 | Skr6.80 | x |
| 2022-12-31 | Skr0.54 | Skr6.80 | x |
| 2023-12-31 | Skr0.71 | Skr6.80 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Gentoo Media utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 14.00%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 14.54%
- • Asset Turnover: 0.33x
- • Equity Multiplier: 2.96x
- Recent ROE (14.00%) is above the historical average (-57.91%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2014 | -6.65% | -1.53% | 2.25x | 1.93x | Skr-367.94K |
| 2015 | -7.72% | -12.16% | 0.49x | 1.29x | Skr-4.95 Million |
| 2016 | 2.28% | 4.47% | 0.42x | 1.20x | Skr-8.12 Million |
| 2017 | -0.38% | -0.35% | 0.59x | 1.89x | Skr-11.29 Million |
| 2018 | -10.96% | -18.72% | 0.27x | 2.16x | Skr-18.46 Million |
| 2019 | -157.79% | -74.84% | 0.33x | 6.46x | Skr-35.06 Million |
| 2020 | -443.51% | -25.28% | 0.68x | 25.93x | Skr-16.29 Million |
| 2021 | 3.39% | 0.49% | 0.94x | 7.37x | Skr-787.30K |
| 2022 | 28.27% | 29.58% | 0.33x | 2.86x | Skr11.83 Million |
| 2023 | 14.00% | 14.54% | 0.33x | 2.96x | Skr3.68 Million |
Industry Comparison
This section compares Gentoo Media's net assets metrics with peer companies in the Gambling industry.
Industry Context
- Industry: Gambling
- Average net assets among peers: $29,278,377
- Average return on equity (ROE) among peers: -40.58%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Gentoo Media (G2M) | Skr95.88 Million | -6.65% | 1.77x | $44.25 Million |
| Acroud AB (ACROUD) | $36.42 Million | 3.45% | 0.68x | $9.98 Million |
| Gaming Corps AB (GCOR) | $27.70 Million | -61.67% | 0.14x | $9.56 Million |
| Tangiamo Touch Technology AB (TANGI) | $23.71 Million | -63.50% | 0.30x | $452.63K |