
Gaming Realms PLC
LSE:GMR

Income Statement
Earnings Waterfall
Gaming Realms PLC
Revenue
|
28.5m
GBP
|
Operating Expenses
|
-20.5m
GBP
|
Operating Income
|
8m
GBP
|
Other Expenses
|
853.5k
GBP
|
Net Income
|
8.8m
GBP
|
Income Statement
Gaming Realms PLC
Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||
Revenue |
10
N/A
|
6
-40%
|
9
+51%
|
7
-26%
|
9
+29%
|
11
+28%
|
14
+23%
|
15
+5%
|
15
+5%
|
19
+21%
|
22
+16%
|
23
+8%
|
25
+9%
|
28
+12%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(21)
|
(10)
|
(17)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(15)
|
(17)
|
(18)
|
(19)
|
(20)
|
|
Selling, General & Administrative |
(12)
|
(6)
|
(9)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
|
Depreciation & Amortization |
(7)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Other Operating Expenses |
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
|
Operating Income |
(11)
N/A
|
(4)
+63%
|
(8)
-100%
|
(4)
+53%
|
(2)
+37%
|
(1)
+76%
|
1
N/A
|
2
+195%
|
2
+16%
|
4
+79%
|
4
+26%
|
5
+19%
|
6
+16%
|
8
+30%
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
0
|
(2)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
Total Other Income |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(12)
N/A
|
(6)
+48%
|
(9)
-41%
|
(5)
+45%
|
(3)
+38%
|
(2)
+45%
|
(0)
+95%
|
1
N/A
|
1
+56%
|
4
+137%
|
5
+29%
|
5
+14%
|
6
+23%
|
8
+31%
|
|
Net Income | |||||||||||||||
Tax Provision |
1
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
|
Income from Continuing Operations |
(11)
|
(6)
|
(8)
|
(5)
|
(3)
|
(2)
|
(0)
|
1
|
2
|
4
|
5
|
6
|
7
|
9
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(11)
N/A
|
1
N/A
|
(2)
N/A
|
(5)
-144%
|
(3)
+47%
|
(2)
+46%
|
(0)
+96%
|
1
N/A
|
2
+43%
|
4
+101%
|
5
+31%
|
6
+25%
|
7
+13%
|
9
+32%
|
|
EPS (Diluted) |
-0.04
N/A
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|