Gaming Realms plc (AIM:GMR)
London · Delayed Price · Currency is GBP · Price in GBX 30.50
-0.70 (-2.24%)
Sep 17, 2026, 5:12 PM GMT
Gaming Realms Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 | 30.87 | 31.37 | 28.47 | 23.42 | 18.65 | 14.67 |
Other Revenue | - | - | - | - | - | 0.13 |
| 30.87 | 31.37 | 28.47 | 23.42 | 18.65 | 14.8 | |
Revenue Growth | -0.00% | 10.22% | 21.54% | 25.58% | 26.03% | 29.77% |
Cost of Revenue | 6.79 | 6.31 | 5.92 | 4.8 | 3.89 | 2.95 |
Gross Profit | 24.08 | 25.06 | 22.54 | 18.62 | 14.76 | 11.85 |
Selling, General & Admin | 10.44 | 10.38 | 9.66 | 8.7 | 7.08 | 6.05 |
Amortization of Goodwill & Intangibles | 5.19 | 4.62 | 4.01 | 3.86 | 3.67 | 3.06 |
Other Operating Expenses | -0.84 | -0.57 | -0.21 | -0.14 | -0.11 | - |
Operating Expenses | 16.14 | 16.3 | 14.55 | 13.33 | 11.25 | 10.03 |
Operating Income | 7.95 | 8.76 | 7.99 | 5.29 | 3.52 | 1.83 |
Interest Expense | -0.13 | -0.14 | -0.09 | -0.04 | -0.28 | -0.53 |
Interest & Investment Income | 0.56 | 0.63 | 0.44 | 0.12 | 0.03 | 0.03 |
Other Non Operating Income (Expenses) | - | - | - | - | 0.26 | -0.12 |
EBT Excluding Unusual Items | 8.37 | 9.24 | 8.34 | 5.36 | 3.52 | 1.2 |
Merger & Restructuring Charges | -0.12 | -0.12 | - | -0.19 | - | - |
Impairment of Goodwill | - | - | - | - | - | -0.07 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -0.04 |
Legal Settlements | -0.37 | -0.37 | - | - | - | - |
Pretax Income | 7.88 | 8.75 | 8.34 | 5.17 | 3.52 | 1.09 |
Income Tax Expense | 2.14 | 2.8 | -0.5 | -0.76 | -0.09 | -0.17 |
Earnings From Continuing Operations | 5.74 | 5.95 | 8.84 | 5.93 | 3.61 | 1.25 |
Net Income to Company | 5.74 | 5.95 | 8.84 | 5.93 | 3.61 | 1.25 |
Minority Interest in Earnings | - | - | - | - | - | 0 |
Net Income | 5.74 | 5.95 | 8.84 | 5.93 | 3.61 | 1.26 |
Net Income to Common | 5.74 | 5.95 | 8.84 | 5.93 | 3.61 | 1.26 |
Net Income Growth | -30.03% | -32.69% | 49.22% | 63.94% | 187.36% | - |
Shares Outstanding (Basic) | 286 | 294 | 295 | 293 | 292 | 288 |
Shares Outstanding (Diluted) | 304 | 311 | 308 | 303 | 299 | 302 |
Shares Change | -1.60% | 1.01% | 1.81% | 1.33% | -0.97% | 5.78% |
EPS (Basic) | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 | 0.00 |
EPS (Diluted) | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 | 0.00 |
EPS Growth | -28.79% | -33.45% | 46.44% | 61.98% | 188.09% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 | 11.64 | 14.6 | 11.41 | 9.19 | 6.43 | 4.83 |
Free Cash Flow Per Share | 0.04 | 0.05 | 0.04 | 0.03 | 0.02 | 0.02 |
Gross Margin | 78.00% | 79.87% | 79.19% | 79.50% | 79.16% | 80.09% |
Operating Margin | 25.74% | 27.91% | 28.06% | 22.58% | 18.85% | 12.34% |
Profit Margin | 18.59% | 18.97% | 31.06% | 25.30% | 19.38% | 8.50% |
Free Cash Flow Margin | 37.69% | 46.54% | 40.09% | 39.22% | 34.45% | 32.61% |
EBITDA | 6 | 9.01 | 8.31 | 6 | 4.44 | 2.65 |
EBITDA Margin | 19.42% | 28.72% | 29.21% | 25.61% | 23.79% | 17.93% |
D&A For EBITDA | -1.95 | 0.25 | 0.33 | 0.71 | 0.92 | 0.83 |
EBIT | 7.95 | 8.76 | 7.99 | 5.29 | 3.52 | 1.83 |
EBIT Margin | 25.74% | 27.91% | 28.06% | 22.58% | 18.85% | 12.34% |
Effective Tax Rate | 27.19% | 32.00% | - | - | - | - |