v3.25.2
Segment reporting
6 Months Ended
Jun. 30, 2025
Segment reporting  
Segment reporting

5.Segment reporting

A.Basis for segmentation

The Group operates through five operating segments, which are Nexters Global Ltd, Cubic Games Studio Ltd, MX Capital Ltd, Castcrown Ltd and Gamegears Ltd, while one of them are not considered to be reportable segments based on the criteria (quantitative thresholds) of IFRS 8. The financial information reviewed by our Chief Operating Decision Maker, which is our Board of Directors, is included within the operating segments mentioned above for purposes of allocating resources and evaluating financial performance.

The following summary describes the operations of the reportable segment:

Reportable segments

    

Operations

Nexters Global Ltd

Game development and publishing

Cubic Games Ltd

Game development and publishing

Gamegears Ltd

Game development and publishing

Castcrown Ltd

Game development and publishing

B.Information about reportable segments

Information related to the reportable segment is set out below. Segment Management EBITDA is used to measure performance because management believes that this information is the most relevant in evaluating the results of the respective segments relative to the segments that operate in the same Group and is the primary measure reviewed by our Chief Operating Decision Maker.

The Company defines Management EBITDA as the net income/loss before income tax as presented in the Group’s consolidated financial statements in accordance with IFRS, adjusted to exclude (i) goodwill and investments in equity accounted associates’ impairment, (ii) finance income and expenses, (iii) share of loss of equity-accounted associates, (iv) depreciation and amortization, (v) share-based payments expenses, (vi) net effect from recognition of deferred net revenues, (vii) impairment loss on trade receivables and loan receivables, (viii) change in fair value of share warrant obligations and other financial instruments and (ix) certain non-cash or other special items that we do not consider indicative of our ongoing operating performance.

The Segment Management EBITDA for Castcrown Ltd is shown as 0 due to the fact it is already reflected as a adjustment being the share of loss of equity-accounted associates (see Note 16).

For the six months ended June 30, 2025

    

Nexters Global Ltd

    

Cubic Games Ltd

    

Gamegears Ltd

    

Castcrown Ltd

    

Other segments and
corporate activities

    

Total

Segment revenue

 

208,858

7,578

498

216,934

Segment Management EBITDA

 

8,309

 

(1,540)

 

(1,637)

 

(3,940)

 

N/a

For the six months ended June 30, 2024

    

Nexters Global Ltd

    

Cubic Games Ltd

    

Gamegears Ltd

    

Castcrown Ltd

    

Other segments and
corporate activities

    

Total

Segment revenue

 

204,149

 

8,606

 

 

 

212,755

Segment Management EBITDA

 

31,427

 

310

 

(3)

 

(9,628)

 

N/a

For the three months ended June 30, 2025

    

Nexters Global Ltd

    

Cubic Games Ltd

    

Gamegears Ltd

    

Castcrown Ltd

    

Other segments and
corporate activities

    

Total

Segment revenue

115,903

3,657

351

119,911

Segment Management EBITDA

 

805

 

(888)

 

(874)

 

(824)

 

N/a

For the three months ended June 30, 2024

    

Nexters Global Ltd

    

Cubic Games Ltd

    

Gamegears Ltd

    

Castcrown Ltd

    

All other segments

    

Total

Segment revenue

 

101,440

 

4,383

 

 

1

 

105,824

Segment Management EBITDA

 

14,325

 

13,008

 

 

(9,631)

 

N/a

C.Reconciliation of information on reportable segment to the amounts reported in the financial statements

    

Six months ended

    

Six months ended

    

Three months ended

    

Three months ended

June 30, 2025

June 30, 2024

June 30, 2025

June 30, 2024

Profit before income tax

 

  

 

  

Management EBITDA for reportable segments

 

5,132

31,427

(2,372)

 

14,325

Management EBITDA for other segments

 

(3,940)

(9,321)

591

 

3,377

Net effect from recognition of deferred net revenues

 

34,620

(4,307)

22,788

 

(1,677)

Depreciation and amortization

 

(3,272)

(2,942)

(1,662)

 

(1,341)

Finance income

 

3,101

1,721

1,202

 

852

Finance expenses

 

(220)

(3,926)

(118)

 

(583)

Share-based payments expense

 

(463)

(390)

(382)

 

(192)

Impairment loss on trade receivables and loans receivable

 

(2)

(378)

 

Change in fair value of share warrant obligation and other financial instruments

 

100

265

213

 

405

Share of loss of equity-accounted associates

 

(1,715)

(2,073)

(1,715)

 

(186)

Other operating income

 

470

721

54

 

720

Consolidated profit before income tax

 

33,811

11,175

18,221

 

15,700