Main menu
Edison Group
  • Home
  • Equities

    Equities

    View All Equities

    Equities by Sector

    Portobello SpA

    MCap

    EUR16m

    Last close

    EUR2.90

    ▲ 0.52 (21.85%)

    ICL Group

    MCap

    USD5,729m

    Last close

    USD4.44

    ▲ 0.29 (6.99%)

    Alphamin Resources

    MCap

    CAD1,583m

    Last close

    CAD1.25

    ▲ 0.08 (6.84%)

  • Sectors

    Sectors

  • Thematics

    Thematics

    View All Thematics

    Latest

  • Audiovisual

    Audiovisual

    View All Audiovisual

    Latest

Gaming Realms — Update 18 February 2016

Gaming Realms — Update 18 February 2016

Gaming Realms

Analyst avatar placeholder

Written by

Gaming Realms

Refocusing to play to its strengths

Asset disposal

Travel & leisure

19 February 2016

Price

18.75p

Market cap

£47m

$1.43/€1.29/£

Net cash (£m) as at 30 June 2015

1.3

Shares in issue

249.2m

Free float

69%

Code

GMR

Primary exchange

AIM

Secondary exchange

N/A

Share price performance

%

1m

3m

12m

Abs

(14.8)

(24.2)

(42.8)

Rel (local)

(17.1)

(20.3)

(35.1)

52-week high/low

34.5p

18.8p

Business description

Gaming Realms creates, develops and markets interactive next-generation online gambling and social games delivered via mobile, tablet and desktop computers. It listed on AIM via a reverse takeover (of Pursuit Dynamics) in August 2013.

Next event

Final results

End April 2016

Analysts

Eric Opara

+44 (0)20 3681 2524

Jane Anscombe

+44 (0)20 3077 5740

Gaming Realms is a research client of Edison Investment Research Limited

Gaming Realms has announced that it has reached agreements to sell its third-party platform-driven bingo skins and associated websites (excluding bingoport.co.uk) for a total consideration of £2.9m. It will now focus its investments on higher-margin owned IP (such as its Slingo brand) delivered through its own platform. We have adjusted our forecasts to reflect the disposals and our revised view of the timing of additional Slingo game launches. As a result, we have reduced our 2016e EBITDA forecast from £5.8m to £1.4m, followed by a significant ramp up in 2017e to £12m.

Year end

Revenue (£m)

EBITDA*
(£m)

EPS*
(p)

DPS
(p)

P/E
(x)

Yield
(%)

12/14**

11.2

(7.8)

(5.0)

0.0

N/A

N/A

12/15e

21.5

(4.0)

(2.2)

0.0

N/A

N/A

12/16e

42.5

1.4

0.1

0.0

N/A

N/A

12/17e

65.0

12.0

4.0

0.0

4.7

N/A

Note: *Normalised (and fully diluted EPS), excluding exceptional items, amortisation of acquired intangibles and share-based payments. **15mth period

Focus on owned IP delivered through own platform

With the completion of its own “Grizzly” mobile platform, the development of in-house brands such as Spin Genie, the July 2015 purchase of the Slingo brand and now the disposal of its third-party skins, Gaming Realms has shifted the balance of the company towards an increasing level of self-sufficiency with respect to control of its own technological and brand IP. We believe the greater KPIs achieved on its proprietary platform support the company’s view that it should be better placed to achieve a higher return on its investment as a result.

We still see EBITDA profitability in 2016e

The January trading update revealed 2015 revenues of £21.5m, slightly below our £22.5m forecast. We have left our forecast £4.0m EBITDA loss unchanged to reflect management cost flexibility, particularly regarding marketing. We have adjusted down our 2016e revenue (£49.5m to £42.5m) and EBITDA (£5.8m to £1.4m) forecasts to reflect the announced asset disposal, which we believe will reduce revenues by c £3m and EBITDA by c £1m. We also make an allowance for additional short-term losses resulting from the acquired Slingo business to reflect the slower than-anticipated launch of additional games. We continue to expect a strong ramp in profits in 2017e with EBITDA rising to £12.0m partly supported by Slingo brand licensing deals of the kind announced in its January trading update.

Valuation: The next 12 months are pivotal

Gaming Realms trades on a 2017e EV/EBITDA multiple of c 3.8x if it delivers on our revised profit forecasts, although we recognise the profitability profile of the reconfigured group is yet to be demonstrated. We believe that a period of business stability, together with confirmation that the Slingo business has swung to a profit, should be supportive of the shares.

Strategy evolution: End-to-end control is key

Successful exploitation of its real money gaming expertise optimised for the mobile channel has been at the core of Gaming Realms’ modus operandi since its inception. Previously management has been reasonably agnostic about the way in which its strategy has been delivered. As a result while always having the intention to develop its own platform, it also has run a number of bingo skins (including Iceland Bingo, Lucky Charm Bingo and Diva Bingo) on the third-party 888 Dragonfish platform. This had a number of benefits:

■

It enabled Gaming Realms to make the most of its marketing expertise while its own proprietary platform was still being developed.

■

The economics of operating on a third-party platform relative to a proprietary platform are attractive at lower NGR levels.

■

The additional skins came with existing customer lists to which it could cross-sell additional games.

Since the launch of its own Grizzly RMG platform Gaming Realms’ need to maintain a third-party skins model has progressively diminished. The ability to spread platform development costs over a larger player base offers a significantly better operational leverage profile at the level of revenues that the company is beginning to achieve. Furthermore, having full control of platform development and bonus structures has enabled it to deliver KPIs (lower customer acquisition costs, higher retention rates and resultant life time values) for the brands on own platform well ahead of what had been achieved under the third-party party structure.

Structure of the deals

Gaming Realms has effectively entered into two separate deals, the first of which will see it sell the Iceland Bingo IP and associated assets to Black Spark for an initial cash consideration of £1.2m, followed by an additional £500,000 payable under a transitional services agreement over the next five months.

The second announced deal will see the company sell a number of other white-label bingo assets including Lucky Charm Bingo, Cupcake Bingo and Diva Bingo to Silverspin for a consideration of £1.2m. Silverspin is owned by the vendors of Blueburra Holdings, which Gaming Realms purchased in September 2014. As a result the £1.2m purchase price will be netted off against an expected contingent consideration payment of the same amount, resulting in no additional cash outflow. Gaming Realms will settle the remaining contingent consideration of £1.2m early by the issue of 4.8m new ordinary shares at a price of 25p on completion of the deal. Gaming Realms will also retain ownership of the profitable bingoport.co.uk bingo affiliate asset which was also purchased as part of the original Blueburra acquisition. The bingoport.co.uk website is one of the most popular bingo affiliate websites in the UK and will continue to provide important proprietary market intelligence in addition its profit contribution.

Licensing the Slingo brand IP

The success of Slingo related products since its July 2015 purchase has further demonstrated to management the value of branding and the ownership of the associated IP. Having previously witnessed the power of the Slingo brand first hand as a licensee, owning it now allows Gaming Realms to monetise the brand in non-competing product verticals through licensing deals of its own. It intends to actively pursue this avenue of additional revenue potential and the Zynga deal (announced as part of its January trading update) marks the first in what it believes will be a number of similar deals based on what management has described as a “healthy pipeline of opportunities”. Zynga will pay Gaming Realms a royalty on net revenue over a three-year term.

In addition to the Zynga deal Gaming Realms has also entered into partnerships with two media industry heavyweights in Freemantle Media (part of the RTL group), owners of the X Factor brand and Endemol, owners of the Deal or No Deal brand. Under the terms of these deals Gaming Realms will produce X Factor and Deal or No Deal games under the Slingo format. These games which both launch in H216 are expected to contribute strongly to the company’s player acquisition endeavours by introducing the Slingo format to new player pools.

Revised estimates reflect disposals and slower Slingo game launches

While the announced disposals free up management to focus on the areas where it sees the greatest return potential, the disposed assets did make positive revenue and profit contributions. As a result, we have revised down our forecasts to reflect this in addition to what we believe will be a greater than we had previously anticipated investment in Slingo in 2016 (accentuated by a negative $/£ currency move since the time of the acquisition) before it begins to fulfil its profit potential in 2017. Gaming Realms management have reported strong performance among its Slingo games launched to date, the challenge now is to put an increased amount of content behind the brand to maximise its commercial potential.

Exhibit 1: Changes to forecasts

Revenue (£m)

EBITDA (£m)

EPS (p)

Old

New

% chg.

Old

New

% chg.

Old

New

% chg.

2015e

22.5

21.5

(4.4)

(4.0)

(4.0)

N/A

(2.2)

(2.2)

N/A

2016e

49.5

42.5

(14.1)

5.8

1.4

(75.8)

1.8

0.1

(94.4)

2017e

65.0

65.0

N/A

13.5

12.0

(11.1)

4.6

4.0

(13)

Source: Edison Investment Research, Gaming Realms

We had previous forecast £4.1m of deferred consideration cash outflows related to terms of the Blueburra acquisition payable over the course of 2016e and 2017e, this will no longer be payable under the terms of deal with Silverspin. Factoring in the cash received from Black Spark for the Iceland assets and £1.25m in deferred payment to BlueBurra in October 2015 we now forecast FY16e year-end net cash of £0.2m vs our previous forecast of £1.9m, rising to £9.2m in FY17e on the back of the improved cash flow generation.

Given the H2 weighted bias of our 2016e forecasts and the inherent uncertainty in cash-flow forecasting for strongly growing businesses, we believe that Gaming Realms may require some additional debt or equity funding during the year to take it through to a steady-state cash-flow positive position. A large part of this will be determined by management’s approach to the level of marketing investment, which is a variable cost that can be significantly flexed according to available funds.


Exhibit 2: Financial summary

£'m

2013*

2014*

2015e

2016e

2017e

September/December

IFRS

IFRS

IFRS

IFRS

IFRS

PROFIT & LOSS

Revenue

 

 

0.88

11.23

21.50

42.50

65.00

EBITDA

 

 

(2.32)

(7.82)

(4.02)

1.42

12.04

Operating Profit (before amort. and except.)

 

(2.44)

(8.33)

(4.82)

0.52

11.14

Amortisation of acquired intangibles*

(0.05)

(0.80)

(1.00)

(0.90)

(0.80)

Exceptional items

(0.87)

(0.23)

0.39

(0.40)

0.00

Share based payments

(0.04)

(0.44)

(0.50)

0.00

0.00

Operating Profit

(3.40)

(9.80)

(5.93)

(0.78)

10.34

Net Interest

(0.00)

(0.04)

(0.13)

0.00

0.00

Profit Before Tax (norm)

 

 

(2.44)

(8.38)

(4.95)

0.52

11.14

Profit Before Tax (FRS 3)

 

 

(3.40)

(9.85)

(6.06)

(0.78)

10.34

Tax

0.00

0.09

0.03

(0.20)

(0.52)

Profit After Tax (norm)

(2.44)

(8.28)

(4.92)

0.32

10.62

Profit After Tax (FRS 3)

(3.40)

(9.75)

(6.03)

(0.98)

9.82

Average Number of Shares Outstanding (m)

36.4

165.2

220.0

253.9

255.9

EPS - normalised (p)

 

 

(6.7)

(5.0)

(2.2)

0.1

4.2

EPS - normalised diluted (p)

 

 

(6.7)

(5.0)

(2.2)

0.1

4.0

EPS - (IFRS) (p)

 

 

(9.3)

(5.9)

(2.7)

(0.4)

3.8

Dividend per share (p)

0.0

0.0

0.0

0.0

0.0

EBITDA Margin (%)

-264.1

-69.6

-18.7

3.3

18.5

Operating Margin (before GW and except.) (%)

-277.7

-74.2

-22.4

1.2

17.1

BALANCE SHEET

Fixed Assets

 

 

6.03

17.06

30.20

26.90

28.00

Intangible Assets

5.92

16.76

28.00

24.60

24.60

Tangible Assets

0.12

0.30

2.20

2.30

3.40

Investments

0.00

0.00

0.00

0.00

0.00

Current Assets

 

 

6.53

6.24

4.20

3.86

14.90

Stocks

0.00

0.00

0.00

0.00

0.00

Debtors

1.34

2.22

2.60

3.50

5.50

Cash

5.06

3.99

1.40

0.16

9.20

Other

0.12

0.02

0.20

0.20

0.20

Current Liabilities

 

 

(1.80)

(5.26)

(9.30)

(6.10)

(7.00)

Creditors

(1.78)

(5.25)

(9.10)

(6.10)

(7.00)

Short term borrowings

(0.02)

(0.01)

(0.20)

0.00

0.00

Long Term Liabilities

 

 

(0.02)

(2.43)

(2.39)

0.00

0.00

Long term borrowings

(0.02)

0.00

0.00

0.00

0.00

Other long term liabilities

0.00

(2.43)

(2.39)

0.00

0.00

Net Assets

 

 

10.74

15.61

22.71

24.66

35.90

CASH FLOW

Operating Cash Flow

 

 

(3.90)

(8.02)

(7.22)

0.02

11.04

Net Interest

0.00

(0.04)

(0.10)

0.00

0.00

Tax

0.00

0.05

0.00

0.00

0.00

Capex

(0.44)

(0.69)

(0.50)

(1.00)

(2.00)

Acquisitions/disposals

3.42

(4.12)

(7.30)

0.45

0.00

Financing

5.91

11.81

11.90

0.00

0.00

Dividends

0.00

0.00

0.00

0.00

0.00

Net Cash Flow

4.99

(1.01)

(3.22)

(0.53)

9.04

Opening net debt/(cash)

 

 

0.00

(5.02)

(3.98)

(0.68)

(0.16)

HP finance leases initiated

0.00

0.00

0.00

0.00

0.00

Other

0.03

(0.03)

(0.08)

0.01

0.00

Closing net debt/(cash)

 

 

(5.02)

(3.98)

(0.68)

(0.16)

(9.20)

Source: Edison Investment Research, Gaming Realms

Edison, the investment intelligence firm, is the future of investor interaction with corporates. Our team of over 100 analysts and investment professionals work with leading companies, fund managers and investment banks worldwide to support their capital markets activity. We provide services to more than 400 retained corporate and investor clients from our offices in London, New York, Frankfurt, Sydney and Wellington. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2016 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Gaming Realms and prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research. Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2016. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

e-Therapeutics — Update 17 February 2016

e-Therapeutics

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free