Gaming Realms Income Statement

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Operating Revenue	31.37	28.47	23.42	18.65	14.67
Other Revenue	-	-	-	-	0.13
Revenue	31.37	28.47	23.42	18.65	14.8
Revenue Growth (YoY)	10.22%	21.54%	25.58%	26.03%	29.77%
Cost of Revenue	6.31	5.92	4.8	3.89	2.95
Gross Profit	25.06	22.54	18.62	14.76	11.85
Selling, General & Admin	10.38	9.66	8.7	7.08	6.05
Amortization of Goodwill & Intangibles	4.62	4.01	3.86	3.67	3.06
Other Operating Expenses	-0.57	-0.21	-0.14	-0.11	-
Operating Expenses	16.3	14.55	13.33	11.25	10.03
Operating Income	8.76	7.99	5.29	3.52	1.83
Interest Expense	-0.14	-0.09	-0.04	-0.28	-0.53
Interest & Investment Income	0.63	0.44	0.12	0.03	0.03
Other Non Operating Income (Expenses)	-	-	-	0.26	-0.12
EBT Excluding Unusual Items	9.24	8.34	5.36	3.52	1.2
Merger & Restructuring Charges	-0.12	-	-0.19	-	-
Impairment of Goodwill	-	-	-	-	-0.07
Gain (Loss) on Sale of Investments	-	-	-	-	-0.04
Legal Settlements	-0.37	-	-	-	-
Pretax Income	8.75	8.34	5.17	3.52	1.09
Income Tax Expense	2.8	-0.5	-0.76	-0.09	-0.17
Earnings From Continuing Operations	5.95	8.84	5.93	3.61	1.25
Net Income to Company	5.95	8.84	5.93	3.61	1.25
Minority Interest in Earnings	-	-	-	-	0
Net Income	5.95	8.84	5.93	3.61	1.26
Net Income to Common	5.95	8.84	5.93	3.61	1.26
Net Income Growth	-32.69%	49.22%	63.94%	187.36%	-
Shares Outstanding (Basic)	294	295	293	292	288
Shares Outstanding (Diluted)	311	308	303	299	302
Shares Change (YoY)	1.01%	1.81%	1.33%	-0.97%	5.78%
EPS (Basic)	0.02	0.03	0.02	0.01	0.00
EPS (Diluted)	0.02	0.03	0.02	0.01	0.00
EPS Growth	-33.45%	46.44%	61.98%	188.09%	-
Free Cash Flow	14.6	11.41	9.19	6.43	4.83
Free Cash Flow Per Share	0.05	0.04	0.03	0.02	0.02
Gross Margin	79.87%	79.19%	79.50%	79.16%	80.09%
Operating Margin	27.91%	28.06%	22.58%	18.85%	12.34%
Profit Margin	18.97%	31.06%	25.30%	19.38%	8.50%
Free Cash Flow Margin	46.54%	40.09%	39.22%	34.45%	32.61%
EBITDA	9.28	8.31	6	4.44	2.65
EBITDA Margin	29.57%	29.21%	25.61%	23.79%	17.93%
D&A For EBITDA	0.52	0.33	0.71	0.92	0.83
EBIT	8.76	7.99	5.29	3.52	1.83
EBIT Margin	27.91%	28.06%	22.58%	18.85%	12.34%
Effective Tax Rate	32.00%	-	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.