Explore 3 Stock Ideas & Industry Insights Download Free Report

8082-737-676
Shopping Cart 0
countryflagUK
Login

Gaming Realms plc

Communication Services GB GMR

31.0GBX
-1.4(4.32%)

Last update at 2026-06-05T15:35:00Z

Day Range

31.0033.30
LowHigh

52 Week Range

29.5057.20
LowHigh

Fundamentals

  • Previous Close 32.40
  • Market Cap88.85M
  • Volume226267
  • P/E Ratio16.00
  • Dividend Yield-%
  • EBITDA9.28M
  • Revenue TTM31.37M
  • Revenue Per Share TTM0.11
  • Gross Profit TTM 25.06M
  • Diluted EPS TTM0.02

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 8.75M 8.34M 5.17M 3.52M 0.96M
Minority interest - - - 0.00000M 0.00355M
Net income 5.95M 8.84M 5.93M 3.61M 1.26M
Selling general administrative - 9.29M 8.17M 6.94M 6.41M
Selling and marketing expenses - 0.37M 0.53M 0.13M 0.38M
Gross profit 20.07M 18.21M 14.48M 18.65M 14.67M
Reconciled depreciation - 4.33M 4.14M 3.93M 3.28M
Ebit 8.19M 8.43M 5.21M 3.54M 1.65M
Ebitda 13.18M 12.76M 9.35M 7.47M 4.93M
Depreciation and amortization 4.99M 4.33M 4.14M 3.93M 3.28M
Non operating income net other - - - - -
Operating income 8.19M 7.78M 5.29M 3.54M 1.65M
Other operating expenses 23.18M 20.67M 18.13M 15.13M 12.97M
Interest expense - 0.09M 0.04M 0.28M 0.53M
Tax provision - -0.50082M -0.75767M -0.09036M -0.29644M
Interest income - 0.44M 0.12M 0.00000M 0.00741M
Net interest income - 0.35M 0.07M -0.25538M -0.50758M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 2.80M -0.50082M -0.75767M -0.09036M -0.29644M
Total revenue 31.37M 28.47M 23.42M 18.65M 14.67M
Total operating expenses - 10.43M 18.13M 15.13M 12.97M
Cost of revenue - 10.25M 8.94M - -
Total other income expense net 0.56M 0.56M -0.12226M -0.01904M -0.68993M
Discontinued operations - - - - -
Net income from continuing ops - 8.84M 5.93M 3.61M 1.25M
Net income applicable to common shares - - - - 1.26M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 45.13M 39.02M 28.19M 21.64M 20.12M
Intangible assets 13.24M 9.73M 8.18M 7.27M 6.79M
Earning assets - - - - -
Other current assets - - 0.22M - 3.26M
Total liab - 5.06M 3.79M 3.73M 7.02M
Total stockholder equity 39.32M 33.96M 24.40M 17.91M 13.11M
Deferred long term liab - - - - 5.37M
Other current liab - -0.21913M 2.23M - 4.23M
Common stock 0.30M 0.29M 29.37M 29.20M 28.97M
Capital stock - 0.29M 29.37M 29.20M 28.97M
Retained earnings 39.44M 32.34M -26.47328M -32.81824M -36.97723M
Other liab - - - - 0.20M
Good will 4.96M 5.04M 5.10M 5.15M 5.02M
Other assets - 0.00000M - - 5.52M
Cash 17.76M 13.51M 7.46M 2.92M 4.41M
Cash and equivalents - - - - -
Total current liabilities 4.98M 4.07M 3.44M 3.49M 6.65M
Current deferred revenue - - -2.12886M - -
Net debt -17.01232M -12.54391M -7.26974M -2.53736M -4.07126M
Short term debt 0.24M 0.44M 0.10M 0.22M 0.17M
Short long term debt - - - - -
Short long term debt total 0.75M 0.97M 0.19M 0.39M 0.34M
Other stockholder equity -2.49263M 0.00000M 20.06M 21.53M 21.12M
Property plant equipment - - - - 0.48M
Total current assets 24.30M 20.28M 12.52M 8.26M 7.67M
Long term investments - - - - -
Net tangible assets - - - - 6.66M
Short term investments - - - - -
Net receivables 6.54M 6.77M 4.84M 5.34M 3.26M
Long term debt - - - - -
Inventory - - -5.06053M - -
Accounts payable 4.75M 3.86M 0.73M 3.27M 2.24M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 2.07M 1.32M 1.44M - -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - -0.00000M -8.03762M 0.14M 0.15M
Deferred long term asset charges - - - - -
Non current assets total 20.83M 18.74M 15.67M 13.38M 12.45M
Capital lease obligations - 0.97M 0.19M 0.39M 0.34M
Long term debt total - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Investments -5.39931M -4.79519M -4.25896M -3.39138M -2.30633M
Change to liabilities - - - 0.21M -0.23354M
Total cashflows from investing activities -5.81741M -4.88087M - -3.39138M -2.30633M
Net borrowings - 0.00000M - -0.38849M -0.30009M
Total cash from financing activities -0.09773M 0.00856M -3.71219M 0.79M -0.24399M
Change to operating activities - - - - -
Net income 8.84M 5.93M 3.61M 1.25M -1.53406M
Change in cash 6.06M 4.53M -1.48960M 2.33M -0.52167M
Begin period cash flow 7.46M 2.92M 4.41M 2.09M 2.61M
End period cash flow 13.51M 7.46M 2.92M 4.41M 2.09M
Total cash from operating activities 11.99M 9.33M 6.55M 4.97M 2.02M
Issuance of capital stock 0.15M 0.25M 0.01M 0.42M 0.28M
Depreciation 4.33M 4.14M 3.93M 3.28M 3.03M
Other cashflows from investing activities - -4.79115M - 0.00015M 0.00005M
Dividends paid - - - - -
Change to inventory - - - - -
Change to account receivables -0.96381M 0.37M - -0.74578M -0.46324M
Sale purchase of stock - - - - -
Other cashflows from financing activities -0.24905M -0.23666M -0.35052M 0.37M -0.52560M
Change to netincome - - - 0.97M 1.21M
Capital expenditures 0.21M 4.88M 4.26M 3.90M 2.47M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -0.44259M 0.61M -1.35387M -0.53738M -0.69678M
Stock based compensation 0.69M 0.42M 0.44M 0.47M 0.33M
Other non cash items -0.01097M -0.30570M -0.07936M 0.66M 0.55M
Free cash flow 11.78M 4.45M 2.29M 1.07M -0.45509M

Peer Comparison

Sector: Communication Services Industry: Electronic Gaming & Multimedia

Company Change (GBX) Price (GBX) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
GMR
Gaming Realms plc		 -1.4 4.32% 31.00 16.00 14.58 2.83 2.28 2.32 5.24
KNM
Konami Holdings Corp		 120.00 0.61% 19700.00 0.31 23.31 5.68 4.90 5.14 15.60
EVPL
Everplay Group PLC		 -1.5 0.59% 252.00 12.79 8.55 2.12 1.16 1.75 4.31
WVIA
Winvia Entertainment PLC		 -5.0 1.96% 250.00 45.28 - 6.25 - 1.80 32.04
FDEV
Frontier Developments Plc		 -4.0 0.87% 457.50 7.30 11.79 1.25 1.32 1.00 2.49

Reports Covered

Stock Research & News

View All

Profile

Gaming Realms plc, together with its subsidiaries, develops, publishes, and licenses mobile gaming content in the United Kingdom, the United States, Isle of Man, Malta, Gibraltar, and internationally. It operates through two segments, Licensing and Social Publishing. The Licensing segment is involved in brand and content licensing to partners. Its Social Publishing segment provides freemium games. The company's games include Slingo, bingo, slots, and other casual games. It also engages in software development; and provision of marketing services. Gaming Realms plc is based in London, the United Kingdom.

Gaming Realms plc

Two Valentine Place, London, United Kingdom, SE1 8QH

Key Executives

Name Title Year Born
Mr. Michael Buckley Co-Founder & Exec. Chairman 1948
Mr. Mark Kevin Segal CFO, Sec. & Director 1977
Mr. Michael Buckley Co-Founder & Executive Chairman 1946
Mr. Mark Kevin Segal CEO, Secretary & Director 1977
Geoffrey Robert Green CFO & Director 1988
Mr. Gareth Scott Chief Commercial Officer NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.

We use cookies to help us improve, promote, and protect our services. By continuing to use this site, we assume you consent to our Cookies Policy. For more information, read our Privacy Policy and Terms and Conditions