Gaming Realms plc (AIM:GMR)
London · Delayed Price · Currency is GBP · Price in GBX 30.30
+0.30 (1.00%)
Jul 28, 2026, 8:33 AM GMT
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 |
| 31.37 | 28.47 | 23.42 | 18.65 | 14.67 | |
Revenue Growth | 10.22% | 21.54% | 25.58% | 27.15% | 28.63% |
Cost of Revenue | 6.31 | 5.92 | 4.8 | 3.89 | 2.95 |
Gross Profit | 25.06 | 22.54 | 18.62 | 14.76 | 11.72 |
Selling, General & Admin | 10.38 | 9.66 | 8.7 | 7.08 | 6.05 |
Depreciation & Amortization Expenses | 4.99 | 4.33 | 4.14 | 3.93 | 3.28 |
Other Operating Expenses | 1.76 | 0.77 | 0.83 | 0.35 | 0.77 |
Total Operating Expenses | 17.14 | 14.76 | 13.66 | 11.36 | 10.1 |
Operating Income | 7.92 | 7.78 | 4.96 | 3.4 | 1.62 |
Interest Income | 0.63 | 0.44 | 0.12 | 0.4 | 0.03 |
Interest Expense | -0.14 | -0.09 | -0.04 | -0.39 | -0.69 |
Other Non-Operating Income (Expense) | 0.34 | 0.21 | 0.14 | 0.11 | 0.13 |
Total Non-Operating Income (Expense) | 0.83 | 0.56 | 0.21 | 0.12 | -0.53 |
Pretax Income | 8.75 | 8.34 | 5.17 | 3.52 | 1.09 |
Provision for Income Taxes | 2.8 | -0.5 | -0.76 | -0.09 | -0.17 |
Net Income | 5.95 | 8.84 | 5.93 | 3.61 | 1.25 |
Minority Interest in Earnings | - | - | - | - | -0 |
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 | 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% | 46.43% | 61.98% | 188.09% | - |
Additional Metrics
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 |
Free Cash Flow | 14.6 | 11.41 | 9.21 | 6.43 | 4.83 |
Free Cash Flow Growth | 27.96% | 23.95% | 43.27% | 33.14% | 143.08% |
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% | 79.91% |
Operating Margin | 25.25% | 27.34% | 21.16% | 18.25% | 11.05% |
Profit Margin | 18.97% | 31.06% | 25.30% | 19.38% | 8.55% |
FCF Margin | 46.54% | 40.08% | 39.31% | 34.45% | 32.90% |
EBITDA | 12.92 | 12.11 | 9.1 | 7.33 | 4.9 |
EBITDA Margin | 41.17% | 42.55% | 38.84% | 39.32% | 33.42% |
EBIT | 7.92 | 7.78 | 4.96 | 3.4 | 1.62 |
EBIT Margin | 25.25% | 27.34% | 21.16% | 18.25% | 11.05% |
Effective Tax Rate | 32.00% | -6.00% | -14.66% | -2.56% | -15.21% |