Gaming Realms

GMR · AIM · Consumer Products and Services · mcap £82m · 30.6p

Beta Briefing, track record and signals & risks are not ready for Gaming Realms yet.

We follow 817 UK small caps and every one of their announcements – often hundreds per company. 61 companies are already wired into a briefing: browse them.

Financials · LTM to 30 Jun 26

Source: results 08 Sep 26 ↗

Revenue: £30.9m
Operating profit: –
Net income: £5.7m
Free cash flow: £2.4m
Net cash: £13.5m
Market cap: £81.8m
EV / EBIT: –
FCF yield: +2.9%
Price / book: 2.3×

Latest half-year · H1 26 vs H1 25 results 08 Sep 26 ↗

Revenue: £15.5m
Net income: £2.4m
Cash from operations: £6.1m

Extracted automatically from the company's results announcements; check the source before relying on a figure. Not investment advice.

As reported Key figures

Income statement Balance sheet Cash flow

Annual Half-yearly

Every line as the company printed it, newest first – each period in the latest version the company published (restated figures where a later report restated them), in its own currency and units. Italic = calculated (H2 = full year − first half). The column headings link to the announcements.

Latest report: H1 26 (six months to 30 Jun 26), published 08 Sep 26 · read the results ↗

	FY 25 source	FY 24 source
Revenue	31,374,081	28,465,754
Other income	342,761	205,903
Marketing expenses	(382,446)	(367,847)
Operating expenses	(6,314,742)	(5,923,762)
Administrative expenses	(10,000,268)	(9,293,881)
Share option and related charges	(1,493,250)	(767,663)
EBITDA before adjusting items	13,526,136	12,318,504
Adjusting items	(267,838)	-
EBITDA*	13,258,298	12,318,504
Amortisation of intangible assets	(4,617,491)	(4,009,026)
Depreciation of property, plant and equipment	(376,279)	(321,855)
Finance expense	(137,994)	(91,275)
Finance income	625,398	443,962
Profit before tax	8,751,932	8,340,310
Tax (charge)/ credit	(2,800,621)	500,816
Profit for the financial year	5,951,311	8,841,126
Other comprehensive income
Items that will or may be reclassified to profit or loss
Exchange loss arising on translation of foreign operations	(107,524)	(122,391)
Gain on cash flow hedges (net)	67,302	-
Total other comprehensive loss	(40,222)	(122,391)
Total comprehensive income	5,911,089	8,718,735
Profit attributable to
Owners of the parent	5,951,311	8,841,126
Total profit attributable to	5,951,311	8,841,126
Total comprehensive income attributable to
Owners of the parent	5,911,089	8,718,735
	5,911,089	8,718,735
Earnings per share Pence Pence
Basic	2.03	3.00
Diluted	1.91	2.87

	H1 26 source	H2 25 calc.	H1 25 source
Revenue	15,491,294	15,382,963	15,991,118
Other income	230,719	238,891	103,870
Marketing expenses	(189,380)	(185,511)	(196,935)
Operating expenses	(3,545,496)	(3,245,442)	(3,069,300)
Administrative expenses	(5,393,283)	(4,671,829)	(5,328,439)
Share option and related charges	(485,741)	(487,921)	(1,005,329)
EBITDA before adjusting items	6,108,113	7,031,151	6,494,985
Adjusting items	-	(121,106)	(146,732)
EBITDA	6,108,113	6,910,045	6,348,253
Amortisation of intangible assets	(2,744,789)	(2,449,752)	(2,167,739)
Depreciation of property, plant and equipment	(182,825)	(186,531)	(189,748)
Finance expense	(53,536)	(77,237)	(60,757)
Finance income	231,039	326,649	298,749
Profit before tax	3,358,002	4,523,174	4,228,758
Taxation expense	(914,405)	–	(1,572,406)
Profit for the period	2,443,597	–	2,656,352
Other comprehensive income
Items that will or may be reclassified to profit or loss
Exchange loss arising on translation of foreign operations	(4,232)	35,791	(143,315)
Loss on cash flow hedges (net)	(53,634)	–	-
Total other comprehensive loss	(57,866)	103,093	(143,315)
Total comprehensive income	2,385,731	3,398,052	2,513,037
Profit attributable to
Owners of the parent	2,443,597	3,294,959	2,656,352
Total comprehensive income attributable to
Owners of the parent	2,385,731	3,398,052	2,513,037
Earnings per share Pence Pence
Basic	0.87	1.13	0.90
Diluted	0.83	1.05	0.86

	30 Jun 26 source	31 Dec 25 source	31 Dec 24 source
Non-current assets
Intangible assets	19,918,536	18,195,840	14,768,578
Property, plant and equipment	853,018	1,014,692	1,317,019
Deferred tax asset	1,098,834	1,617,564	2,654,415
Total non-current assets	21,870,388	20,828,096	18,740,012
Current assets
Trade and other receivables	5,650,322	6,536,893	6,768,580
Cash and cash equivalents	13,475,873	17,764,518	13,512,235
Total current assets	19,126,195	24,301,411	20,280,815
Total assets	40,996,583	45,129,507	39,020,827
Current liabilities
Trade and other payables	4,274,052	4,745,157	3,855,861
Lease liabilities	244,476	239,568	219,131
Total current liabilities	4,518,528	4,984,725	4,074,992
Non-current liabilities
Deferred tax liability	341,585	313,281	240,338
Lease liabilities	389,844	512,634	749,193
Total non-current liabilities	731,429	825,915	989,531
Total liabilities	5,249,957	5,810,640	5,064,523
Net assets	35,746,626	39,318,867	33,956,304
Equity
Share capital	296,266	296,266	294,826
Share premium	283,267	283,267	-
Treasury share reserve	(8,666,048)	(2,775,895)	-
Merger reserve	(68,393,657)	(68,393,657)	(68,393,657)
Deferred tax reserve	104,722	788,806	-
Cash flow hedge reserve	13,668	67,302	-
Foreign exchange reserve	1,210,550	1,214,782	1,322,306
Retained earnings	110,897,858	107,837,996	100,732,829
Total equity	35,746,626	39,318,867	33,956,304

	30 Jun 26 source	31 Dec 25 source	31 Dec 24 source
Non-current assets
Intangible assets	19,918,536	18,195,840	14,768,578
Property, plant and equipment	853,018	1,014,692	1,317,019
Deferred tax asset	1,098,834	1,617,564	2,654,415
Total non-current assets	21,870,388	20,828,096	18,740,012
Current assets
Trade and other receivables	5,650,322	6,536,893	6,768,580
Cash and cash equivalents	13,475,873	17,764,518	13,512,235
Total current assets	19,126,195	24,301,411	20,280,815
Total assets	40,996,583	45,129,507	39,020,827
Current liabilities
Trade and other payables	4,274,052	4,745,157	3,855,861
Lease liabilities	244,476	239,568	219,131
Total current liabilities	4,518,528	4,984,725	4,074,992
Non-current liabilities
Deferred tax liability	341,585	313,281	240,338
Lease liabilities	389,844	512,634	749,193
Total non-current liabilities	731,429	825,915	989,531
Total liabilities	5,249,957	5,810,640	5,064,523
Net assets	35,746,626	39,318,867	33,956,304
Equity
Share capital	296,266	296,266	294,826
Share premium	283,267	283,267	-
Treasury share reserve	(8,666,048)	(2,775,895)	-
Merger reserve	(68,393,657)	(68,393,657)	(68,393,657)
Deferred tax reserve	104,722	788,806	-
Cash flow hedge reserve	13,668	67,302	-
Foreign exchange reserve	1,210,550	1,214,782	1,322,306
Retained earnings	110,897,858	107,837,996	100,732,829
Total equity	35,746,626	39,318,867	33,956,304

	FY 25 source	FY 24 source
Cash flows from operating activities
Profit for the financial year	5,951,311	8,841,126
Adjustments for
Depreciation of property, plant and equipment	376,279	321,855
Loss on disposal of property, plant and equipment	-	3,067
Amortisation of intangible fixed assets	4,617,491	4,009,026
Other income	(342,761)	(205,903)
Other income received during the year	181,397	146,881
Finance income	(625,398)	(443,962)
Finance expense	137,994	91,275
Tax charge/ (credit)	2,800,621	(500,816)
Exchange differences	(36,859)	(918)
Equity settled share based payment expense	1,153,856	688,824
Decrease/ (Increase) in trade and other receivables	487,229	(963,811)
Increase in trade and other payables	1,034,558	381,690
Decrease in other assets	-	139,531
Net cash flows from operating activities before taxation	15,735,718	12,507,865
Net tax paid in the year	(1,053,579)	(892,088)
Net cash flows from operating activities	14,682,139	11,615,777
Investing activities
Acquisition of property, plant and equipment	(81,301)	(205,413)
Acquisition of intangible assets	(234,230)	(163,378)
Capitalised development costs	(7,918,688)	(5,448,619)
Interest received	621,098	418,095
Net cash used in investing activities	(7,613,121)	(5,399,315)
Financing activities
Principal paid on lease liability	(285,668)	(249,049)
Issue of share capital on exercise of options	284,707	151,316
Share buyback	(2,775,895)	-
Interest paid	(62,793)	(44,457)
Net cash used in financing activities	(2,839,649)	(142,190)
Net increase in cash and cash equivalents	4,229,369	6,074,272
Cash and cash equivalents at beginning of year	13,512,235	7,455,316
Exchange gain/ (loss) on cash and cash equivalents	22,914	(17,353)
Cash and cash equivalents at end of year	17,764,518	13,512,235

	H1 26 source	H2 25 calc.	H1 25 source
Cash flows from operating activities
Profit for the period	2,443,597	–	2,656,352
Adjustments for
Depreciation of property, plant and equipment	182,825	186,531	189,748
Amortisation of intangible fixed assets	2,744,789	2,449,752	2,167,739
Finance income	(231,039)	(326,649)	(298,749)
Finance expense	53,536	77,237	60,757
Income tax charge	914,405	–	1,572,406
Exchange differences	3,880	(36,632)	(227)
Equity settled share based payment expense	681,160	681,229	472,627
Decrease in trade and other receivables	190,097	(2,452,354)	2,939,583
Decrease in trade and other payables	(471,105)	–	(652,535)
Net cash flows from operating activities before taxation	6,512,145	6,628,017	9,107,701
Net tax paid in the period	(418,266)	–	(17,419)
Net cash flows from operating activities	6,093,879	5,591,857	9,090,282
Investing activities
Acquisition of property, plant and equipment	(24,197)	(25,631)	(55,670)
Acquisition of intangible assets	(65,340)	(141,267)	(92,963)
Capitalised development costs	(4,407,151)	(4,532,188)	(3,386,500)
Bank interest received	231,039	–	294,449
Net cash used in investing activities	(4,265,649)	(4,372,437)	(3,240,684)
Financing activities
IFRS 16 lease payments	(146,109)	–	(141,196)
Cash received on exercise of share options	20,100	–	185,460
Share buyback	(5,975,148)	(2,365,375)	(410,520)
Interest paid	(23,603)	(41,942)	(20,851)
Net cash used in financing activities	(6,124,760)	(2,452,542)	(387,107)
Net (decrease) / increase in cash and cash equivalents	(4,296,530)	(1,233,122)	5,462,491
Cash and cash equivalents at beginning of period	17,764,518	–	13,512,235
Exchange gain / (loss) on cash and cash equivalents	7,885	35,302	(12,388)
Cash and cash equivalents at end of period	13,475,873	–	18,962,338

	LTM Jun 26	FY 25	FY 24
Revenue to operating profit
Revenue	30.9	31.4	28.5
Adjusted EBITDA	14.6	15.0	13.1
EBITDA	13.0	13.3	12.3
Exceptional / adjusting items	(0.1)	(0.3)	0.0
Depreciation (owned assets)	(0.4)	(0.4)	(0.3)
Amortisation	(5.2)	(4.6)	(4.0)
Share-based payments	1.4	1.2	0.7
Operating profit to net income
Finance costs	(0.1)	(0.1)	(0.1)
Profit before tax	7.9	8.8	8.3
Tax	(2.1)	(2.8)	0.5
Net income (owners)	5.7	6.0	8.8
Per share
EPS basic	2.0p	2.0p	3.0p
EPS diluted	1.9p	1.9p	2.9p

	H1 26	vs H1 25	H2 25	H1 25
Revenue to operating profit
Revenue	15.5	−3%	15.4	16.0
Adjusted EBITDA	6.1	−6%	8.5	6.5
EBITDA	6.1	−4%	6.9	6.3
Exceptional / adjusting items	0.0	n/m	(0.1)	(0.1)
Depreciation (owned assets)	(0.2)	−4%	(0.2)	(0.2)
Amortisation	(2.7)	+27%	(2.4)	(2.2)
Share-based payments	0.7	+44%	0.7	0.5
Operating profit to net income
Finance costs	(0.1)	n/m	(0.1)	(0.1)
Profit before tax	3.4	−21%	4.5	4.2
Tax	(0.9)	−42%	(1.2)	(1.6)
Net income (owners)	2.4	−8%	3.3	2.7
Per share
EPS basic	0.9p	–	1.1p	0.9p
EPS diluted	0.8p	–	1.0p	0.9p

	LTM Jun 26	FY 25	FY 24
Operating activities
Cash from operations	11.7	14.7	11.6
Interest paid	(0.1)	(0.1)	(0.0)
Tax paid	(1.5)	(1.1)	(0.9)
Investing activities
Capex (PP&E)	(0.0)	(0.1)	(0.2)
Capex (intangibles)	(8.9)	(7.9)	(5.4)
Financing activities
Lease principal paid	(0.3)	(0.3)	(0.2)
Share buybacks	(8.3)	(2.8)	0.0
Shares issued	0.1	0.3	0.2

	H1 26	vs H1 25	H2 25	H1 25
Operating activities
Cash from operations	6.1	−33%	5.6	9.1
Interest paid	(0.0)	n/m	(0.0)	(0.0)
Tax paid	(0.4)	n/m	(1.0)	(0.0)
Investing activities
Capex (PP&E)	(0.0)	n/m	(0.0)	(0.1)
Capex (intangibles)	(4.4)	+30%	(4.5)	(3.4)
Financing activities
Lease principal paid	(0.1)	+3%	(0.1)	(0.1)
Share buybacks	(6.0)	n/m	(2.4)	(0.4)
Shares issued	0.0	−89%	0.1	0.2

	30 Jun 26	31 Dec 25	31 Dec 24
Non-current assets
Goodwill	–	5.0	–
Other intangibles	19.9	18.2	–
Property, plant & equipment	0.9	1.0	1.3
Non-current assets	21.9	20.8	18.7
Current assets
Trade receivables	5.7	6.5	6.8
Cash	13.5	17.8	13.5
Current assets	19.1	24.3	20.3
Total assets	41.0	45.1	39.0
Current liabilities
Trade payables	4.3	4.7	3.9
Lease liabilities, current	0.2	0.2	0.2
Current liabilities	4.5	5.0	4.1
Non-current liabilities
Lease liabilities, non-current	0.4	0.5	0.7
Non-current liabilities	0.7	0.8	1.0
Total liabilities	5.2	5.8	5.1
Equity
Total equity	35.7	39.3	34.0
Net cash and other figures
Shares in issue	296.3m	–	–
Treasury shares	23.7m	6.6m	–

	30 Jun 26	31 Dec 25	30 Jun 25	31 Dec 24
Non-current assets
Goodwill	–	5.0	–	–
Other intangibles	19.9	18.2	–	–
Property, plant & equipment	0.9	1.0	–	1.3
Non-current assets	21.9	20.8	–	18.7
Current assets
Trade receivables	5.7	6.5	–	6.8
Cash	13.5	17.8	–	13.5
Current assets	19.1	24.3	–	20.3
Total assets	41.0	45.1	–	39.0
Current liabilities
Trade payables	4.3	4.7	–	3.9
Lease liabilities, current	0.2	0.2	–	0.2
Current liabilities	4.5	5.0	–	4.1
Non-current liabilities
Lease liabilities, non-current	0.4	0.5	–	0.7
Non-current liabilities	0.7	0.8	–	1.0
Total liabilities	5.2	5.8	–	5.1
Equity
Total equity	35.7	39.3	–	34.0
Net cash and other figures
Shares in issue	296.3m	–	295.8m	–
Treasury shares	23.7m	6.6m	1.1m	–

Read automatically from each results announcement. Check the source before relying on a figure.

Company filings. Not investment advice.