We would love to hear your thoughts about our site and services, please take our survey here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksGaming Realms Regulatory News (GMR)

Share Price Information for Gaming Realms (GMR)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 34.00
Bid: 33.00
Ask: 34.50
Change: 0.30 (0.89%)
Spread: 1.50 (4.545%)
Open: 34.50
High: 34.50
Low: 33.00
Prev. Close: 33.70
GMR Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

13 Sep 2017 07:00

RNS Number : 5674Q
Gaming Realms PLC
13 September 2017
 

Gaming Realms plc

 

(the "Company" or the "Group")

 

Interim results for the six months ended 30 June 2017

 

Group on track to deliver positive Adjusted EBITDA in full yearAdjusted EBITDA loss reduced significantly in H1

 

Gaming Realms plc, which creates, publishes and licenses next generation mobile games, today announces its interim results for the six months ended 30 June 2017.

 

Financial highlights:

H1 2017

£'000s

H1 2016

£'000s

Movement

%

Revenue** (excluding disposals)

15,692

14,923

5

Marketing expense

(6,475)

(9,524)

(32)

Adjusted EBITDA loss

(894)

(3,078)

(71)

EPS from continuing operations (pence)

(1.37)

(2.22)

(38)

Loss before tax from continuing operations

(4,062)

(5,808)

(30)

 

· Like-for-like** revenue growth of 5% to £15.7m (H1/16: £14.9m) driven by the continued success from the Company's proprietary mobile platform ("Grizzly") and our own unique Slingo IP driven games, plus steady growth in social publishing, which contributed £4.0m (H1/16: £3.4m) of social gaming revenues in H1/17

· Adjusted EBITDA loss reduced by 71% to £0.9m (H1/16: £3.1m), with Loss before Tax on continuing operations reducing by 30% to £4.1m (H1/17: £5.8m)

· Continued execution in cost reductions, in particular marketing optimization on real money gaming, was 26% lower at £4.8m (H116: £6.5m), whilst revenues grew 5% to £10.7m (H1/16: £10.2m) and head count reduction of 28 staff through synergies in our social publishing for annualized costs saving of approximately £2.0m, reflecting both improved operational and marketing efficiency

 

Operational highlights:

· Launch of 'white label' real money gaming sites, dealornodealcasino.com (March 2017) and loveislandgames.com (June 2017) in partnership with Endemol and ITV respectively

· Continued investment in product development, in line with the Group's strategy of highly focused investment in our games (with three games launched in the period), platform and player acquisition

· Signed four licensing partnerships for distribution of our games on our Remote Game Server ("RGS") with Caesar's Interactive, Rush Street Interactive, Resorts Digital Gaming and Pala Interactive

 

Post-period end:

· The Group has gone live in New Jersey with Resorts Digital Gaming and Rush Street Interactive

· Remote game server to be launched with Pala Interactive, Caesars Interactive, Betfair and Bwin in New Jersey and Betvictor in Europe in H2 2017

· Newly developed technical solutions for tighter monitoring of bonus abuse will improve average lifetime values on real money gaming

· £1.1m raised from existing shareholders and management at 11p per share

· The Company has appointed an adviser who is in discussions with a number of lenders to finance the repayment of the deferred consideration to Real Networks in December 2017

 

Outlook for 2017:

· The Group is expected to be EBITDA positive for 2017 as a whole and significantly EBITDA positive in H2 2017

· Real money gaming average daily revenue up 11% so far in Q3 2017 compared to same period in 2016

· Social publishing is now EBITDA positive

 

Following significant cost optimization and continued growth in real money gaming while bringing the social publishing to profitability, the Group has successfully executed its strategic deliverables within its control for H1/17. Delays in 3rd party integrations of our RGS to other operators, particularly New Jersey and the UK in H1, will result in a reduction in our anticipated licensing revenue for the year. This, coupled with the earlier than previously forecast timing of the new Point of Consumption tax in H2/17, is likely to impact EBITDA for 2017. However, the Board remains confident that profitable growth will continue and these are simply short term timing issues.

 

Patrick Southon, Chief Executive, said:

 

"The Group has made significant progress towards profitability in the first half of 2017, with H1 losses reduced, the Board anticipates that the Group will be EBITDA positive for the year as a whole. 

 

Our strategy of focusing our resources and capital on real money gaming, whilst continuing to deliver content to other operators, is driving revenue growth. Additionally, our focus on synergies, cost management and reduction is driving improved profitability.

 

The Group has been successful in agreeing new B2B content licences for the Slingo Originals portfolio of games and has launched new real money gaming sites dealornodealcasino.com and loveislandgames.com in partnership with Endemol and ITV respectively.

 

Further progress is expected in the second half of 2017 across the business with the RGS partnerships with Resorts Digital Gaming and Rush Street Interactive becoming fully operational, the first European partnership with BetVictor recently launched and our game portfolio expanded."

 

 

- Ends -

 

For more information contact

 

Gaming Realms plc

Patrick Southon, CEO

Mark Segal, FD

 

 0845 123 3773

Peel Hunt LLP, Nomad and Broker

Dan Webster, George Sellar

 

020 7418 8900

 

Instinctif

Matthew Smallwood

020 7457 2020

 

 

About Gaming Realms

 

Gaming Realms creates and publishes innovative real money and social games for mobile, with operations in the UK, U.S and Canada. Through its market leading mobile platform and unique IP and brands, Gaming Realms is bringing together media, entertainment and gaming assets in new game formats. The Gaming Realms management team includes accomplished entrepreneurs and experienced executives from a wide range of leading gaming and media companies.

 

 

Business review

 

Overview

 

The Board is pleased to report that the Group has made further progress during the first half of the year during which it delivered revenues of £15.7m (H1/16: £16.6m,) and a reduction of £2.2m in Adjusted EBITDA loss to £0.9m (H1/16: £3.1m). The reduction in Adjusted EBITDA loss was primarily due to the Group's cost synergy execution and focused marketing strategy in the period, which included a reduction in marketing spend of £3.0m to £6.5m (H1/16: £9.5m).

 

Real money gaming

 

Our proprietary platform continues to be the focus of the Group's strategy with revenue growth of 5% to £10.7m (H1/16: £10.2m) despite the reduction in marketing spend and transactional costs (together representing 65% (H1/16: 86%) of revenue). The Group continues to invest heavily in platform and game development and player acquisition and engagement.

 

During the period, the Group have developed and launched three proprietary games on the Grizzly platform taking the Slingo Originals' portfolio of proprietary games to eleven from eight at 31 December 2016. Overall, the Group's own proprietary games have contributed 36% (H1/16: 21%) of gross gaming revenue.

 

Mobile content and delivery continues to drive game play on mobile devices with 87% (H1/16: 84%) of funded players using mobile devices.

 

Social publishing

 

The social publishing segment has shown improved performance with revenue up 16% to £4.0m (H1/16: £3.4m). This was led by the growth on Slingo Arcade which launched in December 2016. The Group focused marketing spend on its key apps which has also led to improved returns on investment with marketing spend as a percentage of revenue reducing to 42% from 57% in H1/16.

 

The Group continues to review its allocation of resources and investment. It has seen significant benefits from the integration of the social business in the period which resulted in its first EBITDA positive month in June 2017.

 

Licensing

 

During the period, the Group entered into four new licensing deals with Resorts Digital Gaming, Rush Street Interactive, Pala Interactive and Caesars Interactive. The licensing deals will allow us to expand our presence in New Jersey, where the Group will distribute its Slingo Originals proprietary games through the Group's RGS.

 

 

* EBITDA and adjusted EBITDA are non-GAAP measures. Adjusted EBITDA excludes acquisition, restructuring and other expenses, net foreign exchange gains and losses and share based payment charges.

** excludes disposed activities in the comparative period.

 

 

Consolidated statement of profit or loss and other comprehensive income

for the 6 months ended 30 June 2017

 

 

Note

6 months ended

30 Jun 17

6 months ended

30 Jun 16

12 months ended

31 Dec 16

£

£

£

Unaudited

Unaudited

Audited

Revenue

2

15,692,422

16,631,937

33,958,118

Marketing expenses

(6,475,090)

(9,524,423)

(14,810,915)

Operating expenses

(4,796,526)

(4,292,551)

(9,337,851)

Administrative expenses

(5,314,672)

(5,892,476)

(11,100,464)

Adjusted EBITDA*

(893,866)

(3,077,513)

(1,291,112)

Profit on disposal of digital marketing agency and third-party platform driven website properties

-

269,226

318,834

Restructuring costs

(60,689)

-

-

Share-based payments

(373,049)

(491,172)

(993,349)

Net foreign exchange (loss)/gain

(207,626)

78,749

273,695

EBITDA*

(1,535,230)

(3,220,710)

(1,691,932)

Amortisation of intangible assets

6

(2,487,333)

(1,772,822)

(3,979,941)

Depreciation of property, plant and equipment

(84,122)

(44,489)

(120,789)

Finance expense

3

(125,993)

(773,044)

(1,178,154)

Finance income

3

170,824

2,954

3,022

Loss before tax on continuing operations

(4,061,854)

(5,808,111)

(6,967,794)

Tax credit

4

305,405

146,456

272,451

Loss for the financial period attributable to owners of the parent

(3,756,449)

(5,661,655)

(6,695,343)

Other comprehensive income

Exchange (loss)/gain arising on translation of foreign operations

 (456,058)

1,076,941

1,836,352

 

Total other comprehensive (loss)/income

 

(456,058)

 

1,076,941

 

1,836,352

 

Total comprehensive loss

 

(4,212,507)

 

 

(4,584,714)

 

 

(4,858,991)

 

 

Loss attributable to:

Owners of the parent

(3,738,614)

(5,661,655)

(6,685,120)

Non-controlling interest

(17,835)

-

(10,223)

(3,756,449)

(5,661,655)

(6,695,343)

Total comprehensive (loss)/income attributable to:

Owners of the parent

(4,167,966)

(4,584,714)

(4,882,234)

Non-controlling interest

(44,541)

-

23,243

(4,212,507)

(4,584,714)

(4,858,991)

Loss per share

Basic and diluted (pence)

5

(1.37)

(2.22)

(2.55)

 

* EBITDA and adjusted EBITDA are non-GAAP measures. Adjusted EBITDA excludes acquisition, restructuring and other expenses, net foreign exchange gains and losses and share based payment charges.

 

 

Consolidated statement of financial position

as at 30 June 2017

 

Note

30 Jun 17

30 Jun 16

31 Dec 16

£

£

£

Assets

Unaudited

Unaudited

Audited

Non-current assets

Property, plant and equipment

337,154

208,144

373,307

Goodwill

6

16,251,518

16,074,077

16,545,864

Intangible assets

6

11,001,921

11,456,659

12,115,973

Available-for-sale investment

7

540,000

540,000

540,000

Other assets

8

164,303

152,000

152,000

28,294,896

28,430,880

29,727,144

Current assets

Trade and other receivables

9

3,376,555

5,176,983

3,347,595

Cash and cash equivalents

10

1,103,373

2,999,358

2,616,267

4,479,928

8,176,341

5,963,862

Total assets

32,774,824

36,607,221

35,691,006

Current liabilities

Trade and other payables

11

8,433,493

8,119,071

7,058,781

Deferred consideration

3,051,557

2,992,028

3,135,356

11,485,050

11,111,099

10,194,137

Non-current liabilities

Deferred tax liability

4

835,252

1,240,228

1,202,889

Deferred consideration

-

2,826,572

-

835,252

4,066,800

1,202,889

Total liabilities

12,320,302

15,177,899

11,397,026

Net assets

20,454,522

21,429,322

24,293,980

Equity

Share capital

12

27,413,329

26,163,329

27,413,329

Share premium reserve

87,095,455

85,890,455

87,095,455

Merger reserve

(67,673,657)

(67,673,657)

(67,673,657)

Foreign exchange reserve

1,979,080

1,682,487

2,408,432

Retained earnings

(28,520,145)

(24,633,292)

(25,154,580)

Total equity attributable to owners of the parent

20,294,062

21,429,322

24,088,979

Non-controlling interest

160,460

-

205,001

Total equity

20,454,522

21,429,322

24,293,980

 

 

Consolidated statement of cash flows

for the 6 months ended 30 June 2017

 

Note

6 months ended

30 Jun 17

6 months ended

30 Jun 16

12 months ended

31 Dec 16

£

£

£

Unaudited

Unaudited

Audited

Cash flows from operating activities

Loss for the period

(3,756,449)

(5,661,655)

(6,695,343)

Adjustments for:

Depreciation of property, plant and equipment

84,122

44,489

120,789

Amortisation of intangible fixed assets

6

2,487,333

1,772,822

3,979,941

Finance income

3

(1,513)

(2,954)

(3,022)

Finance expense

3

40,482

19,943

36,850

Movement in deferred and contingent consideration

3

(83,800)

753,101

1,141,304

Unrealised currency translation loss/(gain)

126,441

(69,290)

(191,548)

Income tax credit

4

(305,223)

(118,595)

(248,941)

Loss on disposal of property, plant and equipment

115

4,763

6,531

Profit on disposal of digital marketing agency and third-party platform driven website properties

-

(269,226)

(318,834)

Share-based payment expense

373,049

491,172

993,349

(Increase)/decrease in trade and other receivables

(60,960)

(1,173,661)

643,961

Increase in trade and other payables

1,374,712

3,899,165

2,759,244

Increase in other assets

19,697

-

-

Net cash from operating activities

298,006

(309,926)

2,224,281

Investing activities

Acquisition of subsidiary, net of cash acquired

-

-

18,759

Purchases of property, plant and equipment

(49,971)

(61,545)

(289,256)

Purchase of intangible assets

6

(1,739,245)

(1,878,994)

(3,969,611)

Proceeds from disposal of third-party platform driven website properties

-

1,200,000

1,200,000

Interest received

1,513

2,954

3,022

Net cash from investing activities

(1,787,703)

(737,585)

(3,037,086)

Financing activities

Proceeds of Ordinary Share issue

12

-

1,525,000

4,025,000

Issuance cost of shares

-

-

(45,000)

Payment of contingent consideration

-

-

(3,071,447)

Interest paid

(40,482)

(19,943)

(36,850)

Net cash from financing activities

(40,482)

1,505,057

871,703

Net (decrease)/increase in cash and cash equivalents

(1,530,179)

457,546

58,898

Cash and cash equivalents at beginning of period

2,597,465

2,516,820

2,516,820

Exchange gain on cash and cash equivalents

 

Cash and cash equivalents at end of period

 

 

10

17,385

 

1,084,671

5,424

 

2,979,790

21,747

 

2,597,465

 

 

 

Consolidated statement of changes in equity

for the 6 months ended 30 June 2017

 

Share capital

Share premium

Merger reserve

Foreign exchange reserve

Retained earnings

Total to equity holders of parent

Non-controlling interest

Total equity

 

 

£

£

£

£

£

£

£

£

 

 

1 January 2016

24,920,829

85,127,955

(68,393,657)

605,546

(19,462,809)

22,797,864

-

22,797,864

 

Loss for the period

-

-

-

-

(5,661,655)

(5,661,655)

-

(5,661,655)

 

Other comprehensive income

-

-

-

1,076,941

-

1,076,941

-

1,076,941

 

 

Total comprehensive income for the period

-

-

-

1,076,941

(5,661,655)

(4,584,714)

-

(4,584,714)

 

 

 

Contributions by and distributions to owners

 

Shares issued as part of capital raising

762,500

762,500

-

-

-

1,525,000

-

1,525,000

 

Shares issued as part of the consideration in a business combination

480,000

-

720,000

-

-

1,200,000

-

1,200,000

 

Share-based payment on share options

-

-

-

-

491,172

491,172

-

491,172

 

 

 

30 June 2016 (unaudited)

26,163,329

85,890,455

(67,673,657)

1,682,487

(24,633,292)

21,429,322

-

21,429,322

 

 

 

Loss for the period

-

-

-

-

(1,023,465)

(1,023,465)

(10,223)

(1,033,688)

 

Other comprehensive income

-

-

-

725,945

-

725,945

33,466

759,411

 

 

Total comprehensive income for the period

-

-

-

725,945

(1,023,465)

(297,520)

23,243

(274,277)

 

 

 

Contributions by and distributions to owners

 

Shares issued as part of capital raising

1,250,000

1,250,000

-

-

-

2,500,000

-

2,500,000

 

Cost of issue of Ordinary Share capital

-

(45,000)

-

-

-

(45,000)

-

(45,000)

 

Share-based payment on share options

-

-

-

-

502,177

502,177

-

502,177

 

Non-controlling interest on acquisition of subsidiary

-

-

-

-

-

-

181,758

181,758

 

 

 

31 December 2016

27,413,329

87,095,455

(67,673,657)

2,408,432

(25,154,580)

24,088,979

205,001

24,293,980

 

 

 

Loss for the period

(3,738,614)

(3,738,614)

(17,835)

(3,756,449)

 

Other comprehensive income

 

(429,352)

-

(429,352)

(26,706)

(456,058)

 

 

Total comprehensive income for the period

 

-

-

-

(429,352)

(3,738,614)

(4,167,966)

(44,541)

(4,212,507)

 

 

Contributions by and distributions to owners

 

Share-based payment on share options

-

-

-

-

373,049

373,049

-

373,049

 

 

 

30 June 2017 (unaudited)

27,413,329

87,095,455

(67,673,657)

1,979,080

(28,520,145)

20,294,062

160,460

20,454,522

 

 

 

Notes forming part of the consolidated financial statements

For the 6 months ended 30 June 2017

 

1. Accounting policies

 

General Information

 

Gaming Realms plc ("the Company") and its subsidiaries (together "the Group").

 

The Company is admitted to trading on AIM of the London Stock Exchange. It is incorporated and domiciled in the UK. The address of its registered office is One Valentine Place, London, SE18QH.

 

The results for the six months ended 30 June 2017 and 30 June 2016 are unaudited.

 

Basis of preparation

 

The financial information for the year ended 31 December 2016 does not constitute the full statutory accounts for that year. The Annual Report and Financial Statements for 2016 have been filed with the Registrar of Companies. The Independent Auditors' Report on the Annual Report and Financial Statement for 2016 was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006.

 

This interim report, which has neither been audited nor reviewed by independent auditors, was approved by the board of directors on 12 September 2016. The financial information in this interim report has been prepared in accordance with the recognition and measurement requirements of International Financial Reporting Standards as adopted for use in the EU (IFRSs). The accounting policies applied by the Group in this financial information are the same as those applied by the Group in its financial statements for the year ended 31 December 2016 and which will form the basis of the 2017 financial statements. There are no new standards, interpretations or amendments which became effective in the period which have had a material effect on the Group's financial information. Management are considering whether IFRS 15 Contracts with customers and IFRS 16 Leases, which are effective for periods beginning after 1 January 2018 and 1 January 2019 respectively, will have a material effect on the Group's future financial statements.

 

The consolidated financial statements are presented in sterling.

 

Adjusted EBITDA

 

EBITDA is a non-GAAP, company specific measure. Adjusted EBITDA excludes adjusting items from EBITDA. Adjusting items are non-recurring material items which are outside the normal scope of the Group's ordinary activities. These items are separately disclosed in order to enhance the reader's understanding of the Group's profitability and cash flow generation. Adjusting items include costs arising from a fundamental restructuring of the Group's operations, acquisition costs, non-trading foreign exchange gains/losses and share-based payment charges. The comparative adjusted EBITDA has been restated to reflect the including of foreign exchange gains/losses as an adjusting item. This has resulted in a decrease in adjusted EBITDA of £78,747 in H1/16 and £273,695 in 2016.

 

2. Segment information

 

The Board is the Group's chief operating decision-maker. Management has determined the operating segments based on the information reviewed by the Board for the purposes of allocating resources and assessing performance. The Group has three reportable segments. The social publishing provides freemium games to the US and Europe. Licensing includes IP brand and content licensing to partners in the US and Europe. The real money gaming products and marketing services operates our brands and provides other digital marketing services to both gaming and non-gaming clients in the UK.

 

Revenue by product:

 

6M 30 Jun 17

6M 30 Jun 16

12M 31 Dec 16

£

£

£

Real money gaming and affiliate marketing

11,441,260

11,153,687

23,313,208

Disposed white label and agency business

-

1,708,921

1,928,451

Social publishing

3,989,943

3,446,827

7,884,101

Licensing

228,639

322,502

786,843

Other

32,580

-

45,515

15,692,422

16,631,937

33,958,118

 

Geographical information

 

The Group considers that its primary geographic regions are the UK, including Channel Islands, USA and the rest of the world. No revenue is derived from real money gaming in the US. Revenues from customers outside the UK (including Channel Islands) and USA are not considered sufficiently significant to warrant separate reporting. All non-current assets are based in the UK.

 

External revenue

by location of customers

External revenue

by location of customers

External revenue

by location of customers

6M 30 Jun 17

6M 30 Jun 16

12M 31 Dec 16

£

£

£

UK, including Channel Islands

11,427,248

12,405,254

23,925,469

USA

2,782,952

3,769,329

6,754,016

Rest of the world

1,482,222

457,354

3,278,633

15,692,422

16,631,937

33,958,118

 

 

3. Finance income and expense

 

6M 30 Jun 17

6M 30 Jun 16

12M 31 Dec 16

£

£

£

Finance income

Interest received

1,513

2,954

3,022

Foreign exchange gain on deferred consideration

169,311

-

-

Total finance income

170,824

2,954

3,022

Finance expense

Bank interest expense paid

40,482

19,943

36,850

Deferred consideration unwinding

85,511

186,998

292,212

Foreign exchange loss on deferred consideration

-

566,103

849,092

Total finance expense

125,993

773,044

1,178,154

 

The deferred consideration in relation to the acquisition from RealNetworks, Inc. was retranslated at the period-end exchange rate which resulted in a gain of £169,311 (6M 30 Jun 2016: loss of £566,103, 12M 31 Dec 2016: loss of £849,092) charge in the current period.

 

 

4. Tax credit

6M 30 Jun 17

6M 30 Jun 16

12M 31 Dec 16

£

£

£

Current tax expense

Adjustment for over provision in prior periods

-

-

(4,451)

Research and development tax credit

175,000

27,861

27,961

Total current tax

175,000

27,861

23,510

Deferred tax expense

Origination and reversal of temporary differences

130,405

118,595

248,941

Total deferred tax

130,405

118,595

248,941

Total tax expense

305,405

146,456

272,451

 

The reasons for the difference between the actual tax charge for the period and the standard rate of corporation tax in the UK applied to profits for the period are as follows:

6M 30 Jun 17

6M 30 Jun 16

12M 31 Dec 16

£

£

£

Loss for the period

(4,061,854)

(5,808,111)

(6,967,794)

Income tax credit

305,405

146,456

272,451

Loss after income taxes

(3,756,449)

(5,661,655)

(6,695,343)

Loss for the period

(4,061,854)

(5,808,111)

(6,967,794)

Expected tax at effective rate of corporation tax in the UK of 20% (30 Jun 2016: 20% and 31 Dec 2016: 20%)

(812,371)

(1,161,622)

(1,393,559)

Expenses not deductible for tax purposes

63,466

256,580

224,896

Depreciation in excess of capital allowances

16,824

8,898

7,543

Effects of overseas taxation

39,316

(195,089)

(224,795)

Adjustment in respect of loss carried back

-

169,879

-

Unwind of deferred tax recognised on business acquisition

(130,405)

(118,595)

(248,941)

Research and development tax credit

(175,000)

(27,861)

(27,961)

Adjustment for over provision in prior periods

-

-

4,451

Tax losses carried forward

692,765

921,354

1,385,915

Total tax credit

(305,405)

(146,456)

(272,451)

 

 

5. Loss per share

 

6M 30 Jun 17

6M 30 Jun 16

12M 31 Dec 16

£

£

£

Loss after tax

(3,756,449)

(5,661,655)

(6,695,343)

Number

Number

Number

Weighted average number of Ordinary Shares used in calculating basic loss per share

274,133,291

254,857,879

262,432,743

Weighted average number of Ordinary Shares used in calculating dilutive loss per share

274,133,291

254,857,879

262,432,743

Basic and diluted loss per share (pence)

(1.37)

(2.22)

(2.55)

 

 

6. Intangible assets

 

Goodwill

Customer database

Software

Development costs

Domain names

Intellectual property

Total

£

£

£

£

£

£

£

Cost

At 1 January 2016

18,092,116

4,543,648

1,091,241

2,888,724

363,401

5,354,379

32,333,509

Additions

-

-

-

1,873,868

5,126

-

1,878,994

Disposal

(2,513,764)

(698,447)

-

-

-

-

(3,212,211)

FX movement

495,725

110,102

88,733

-

27,393

528,262

1,250,215

At 30 June 2016

16,074,077

3,955,303

1,179,974

4,762,592

395,920

5,882,641

32,250,507

Acquired through business combination

75,413

-

217,216

-

-

-

292,629

Additions

-

-

-

2,090,617

-

-

2,090,617

FX movement

396,374

156,668

141,310

-

38,824

518,789

1,251,965

At 31 December 2016

16,545,864

4,111,971

1,538,500

6,853,209

434,744

6,401,430

35,885,718

Additions

-

-

-

1,739,245

-

-

1,739,245

FX movement

(294,346)

(86,966)

(82,115)

(4,696)

(21,637)

(342,354)

(832,114)

At 30 June 2017

16,251,518

4,025,005

1,456,385

8,587,758

413,107

6,059,076

36,792,849

 

Amortisation

At 1 January 2016

-

2,055,945

135,717

919,856

45,581

248,609

3,405,708

Amortisation charge

-

584,349

189,187

588,541

64,190

346,555

1,772,822

Disposal

-

(452,365)

-

-

-

-

(452,365)

FX movement

-

(1,811)

(1,459)

-

(451)

(2,673)

(6,394)

At 30 June 2016

-

2,186,118

323,445

1,508,397

109,320

592,491

4,719,771

Amortisation charge

-

571,804

251,032

924,322

73,901

386,060

2,207,119

FX movement

-

83,750

68,511

260

20,837

123,633

296,991

At 31 December 2016

-

2,841,672

642,988

2,432,979

204,058

1,102,184

7,223,881

Amortisation charge

-

573,926

250,926

1,208,034

63,985

390,462

2,487,333

FX movement

-

(47,731)

(40,842)

(895)

(11,875)

(70,461)

(171,804)

At 30 June 2017

-

3,367,867

853,072

3,640,118

256,168

1,422,185

9,539,410

Net book value

At 30 June 2016

16,074,077

1,769,185

856,529

3,254,195

286,600

5,290,150

27,530,736

At 31 December 2016

16,545,864

1,270,299

895,512

4,420,230

230,686

5,299,246

28,661,837

At 30 June 2017

16,251,518

657,138

603,313

4,947,640

156,939

4,636,891

27,253,439

 

 

7. Available-for-sale investments

 

30 Jun 17

30 Jun 16

31 Dec 16

£

£

£

Available-for-sale investments

540,000

540,000

540,000

 

 

 

8. Other assets

 

30 Jun 17

30 Jun 16

31 Dec 16

£

£

£

Other assets

164,303

152,000

152,000

 

Other assets represent the rental deposits on operating leases.

 

 

9. Trade and other receivables

 

30 Jun 17

30 Jun 16

31 Dec 16

£

£

£

Trade and other receivables

1,794,268

3,841,642

2,736,038

Allowance for doubtful debts

(1,477)

(8,938)

(1,477)

1,792,791

3,832,704

2,734,561

Prepayments and accrued income

1,583,764

1,344,279

613,034

3,376,555

5,176,983

3,347,595

 

All amounts shown fall due for payment within one year

 

 

10. Cash and cash equivalents

 

30 Jun 17

30 Jun 16

31 Dec 16

£

£

£

Cash and cash equivalents

1,084,671

2,979,790

2,597,465

Restricted cash

18,702

19,568

18,802

1,103,373

2,999,358

2,616,267

 

Restricted cash of £18,702 (30 Jun 2016: £19,568 and 31 Dec 2016: £18,802) relates to funds held in Swiss subsidiaries which are currently undergoing liquidation. The funds are restricted and are not included in the consolidated statement of cash flows.

 

Included within cash and cash equivalents is the Group's overdraft facility. The total facility is £1.500,000 and at 30 June 2017 was drawn down by £993,968 (30 Jun and 31 Dec 2016: nil).

 

 

11. Trade and other payables

 

30 Jun 17

30 Jun 16

31 Dec 16

£

£

£

Trade and other payables

2,932,740

3,388,604

2,012,196

Accruals

5,105,067

4,317,263

4,681,212

Player liabilities

395,686

413,204

365,373

8,433,493

8,119,071

7,058,781

The carrying value of trade and other payables classified as financial liabilities measured at amortised cost approximates fair value.

 

 

12. Share capital

 

Ordinary Shares

30 Jun 17

30 Jun 16

31 Dec 16

£

£

£

274,133,292 (30 Jun 16: 261,633,292 and 31 Dec 16: 274,133,292) Ordinary Shares of 10 pence each

27,413,329

26,163,329

27,413,329

 

Movements in share capital

 

 

Number

£

At 1 January 2016

249,208,292

24,920,829

Ordinary shares issued for cash consideration

7,625,000

762,500

Ordinary shares issued for settling the Blueburra Holdings Limited contingent consideration

4,800,000

480,000

At 30 June 2016

261,633,292

26,163,329

Ordinary shares issued for cash consideration

12,500,000

1,250,000

At 31 December 2016 and 30 June 2017

274,133,292

27,413,329

 

 

13. Events after reporting date

 

On 17 July 2017, the Company amended the Asset Purchase Agreement with Real Networks Inc, which provided for a final payment to Real Networks of $4m by the 10 August 2017. The final payment to Real Networks was amended, and it was agreed that the final payment of $4.5m will be made by the 15 December 2017.

 

On 8 August 2017, the Company raised £1,132,500 by issuing 10,295,455 shares at £0.11 per share.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR OKBDPCBKDKCD
Date   Source Headline
2nd Apr 20247:01 amRNSInvestor Presentation
2nd Apr 20247:00 amRNSAnnual Results 2023
27th Mar 20244:05 pmRNSTotal Voting Rights and Share Capital
5th Feb 20247:00 amRNSPre-Close Trading Update
30th Jan 20244:00 pmRNSBlock Listing Six Monthly Return
30th Jan 20244:00 pmRNSTotal Voting Rights and Share Capital
30th Nov 20237:00 amRNSTotal Voting Rights and Share Capital
28th Sep 20237:00 amRNSInvestor Presentation
12th Sep 20237:00 amRNSInterim Results
14th Aug 20237:00 amRNSDirector/PDMR Shareholding
7th Aug 20237:00 amRNSDirector/PDMR Shareholding
3rd Aug 20234:59 pmRNSDirector/PDMR Shareholding
28th Jul 20232:00 pmRNSTotal Voting Rights and Share Capital
28th Jul 20232:00 pmRNSBlock Listing Six Monthly Return
27th Jul 20237:00 amRNSPre-Close Trading Update
30th Jun 20233:02 pmRNSTotal Voting Rights and Share Capital
31st May 202312:35 pmRNSResult of AGM
3rd Apr 20237:00 amRNSAnnual Results 2022
1st Feb 20237:00 amRNSPre-Close Trading Update and Board Changes
30th Jan 20231:05 pmRNSBLOCK LISTING SIX MONTHLY RETURN
24th Jan 20237:00 amRNSGaming Realms to Introduce Tetris® Slingo®
20th Jan 20234:40 pmRNSSecond Price Monitoring Extn
20th Jan 20234:35 pmRNSPrice Monitoring Extension
14th Dec 20227:00 amRNSAppointment of Joint Broker
12th Dec 20227:00 amRNSRepayment of Loan
25th Nov 20224:40 pmRNSSecond Price Monitoring Extn
25th Nov 20224:35 pmRNSPrice Monitoring Extension
1st Nov 20227:00 amRNSBoard Appointment
25th Oct 20227:00 amRNSGaming Realms launches content in Connecticut
14th Oct 20224:40 pmRNSSecond Price Monitoring Extn
14th Oct 20224:36 pmRNSPrice Monitoring Extension
20th Sep 20227:00 amRNSInterim Results
16th Sep 20227:00 amRNSRetail Investor Conference Call
22nd Aug 20224:41 pmRNSSecond Price Monitoring Extn
22nd Aug 20224:35 pmRNSPrice Monitoring Extension
10th Aug 20227:00 amRNSNotice of Results
28th Jul 20222:14 pmRNSBLOCK LISTING SIX MONTHLY RETURN
15th Jul 20224:41 pmRNSSecond Price Monitoring Extn
15th Jul 20224:35 pmRNSPrice Monitoring Extension
12th Jul 20223:45 pmRNSDirector/PDMR Shareholding
11th Jul 20224:35 pmRNSPrice Monitoring Extension
23rd Jun 202212:40 pmRNSDirector/PDMR Shareholding
21st Jun 20227:00 amRNSGaming Realms granted Licence in Connecticut
8th Jun 202212:03 pmRNSResult of AGM
12th May 20224:41 pmRNSSecond Price Monitoring Extn
12th May 20224:35 pmRNSPrice Monitoring Extension
11th May 20227:00 amRNSDirector/PDMR Shareholding
26th Apr 20227:00 amRNSAnnual Results 2021
6th Apr 20227:00 amRNSGaming Realms launches content in Ontario
31st Mar 20222:25 pmRNSTotal Voting Rights and Share Capital

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.