Company logo

GME - GameStop Corp.

NYSE -> Consumer Cyclical -> Specialty Retail
Grapevine, United States
Type: Equity

GME price evolution
GME
(in millions $) 31 Jan 2025 3 Mar 2024 28 Nov 2023 29 Aug 2023
Current assets
Cash $921.7 $909
Short term investments $277.6 $300.5
Net receivables $91 $88.3 $75.6
Inventory $632.5 $1021.3 $676.9
Total current assets $1974.2 $2376.8 $2005.2
Long term investments
Property, plant & equipment $650.7 $684.9 $702.3
Goodwill & intangible assets
Total noncurrent assets $734.8 $770.1
Total investments $277.6 $300.5
Total assets $2709 $3146.9 $2803.7
Current liabilities
Accounts payable $324 $812.7 $378
Deferred revenue
Short long term debt $198.5 $199.4
Total current liabilities $934.5 $1437.8 $1071.4
Long term debt $17.7 $20 $23.6
Total noncurrent liabilities $435.9 $446.3
Total debt $602.8 $614.2
Total liabilities $1370.4 $1884.1 $1536.5
Shareholders' equity
Retained earnings -$212.8 -$275.9 -$272.8
Other shareholder equity -$83.6 -$88.9 -$81.2
Total shareholder equity $1338.6 $1262.8
(in millions $) 31 Jan 2025 31 Dec 2023 28 Feb 2023 31 Dec 2021
Current assets
Cash $921.7 $1139 $618.5
Short term investments $277.6 $251.6
Net receivables $91 $325.4 $105.3
Inventory $632.5 $682.9 $602.5
Total current assets $1974.2 $2323.7 $1551.2
Long term investments $15.4
Property, plant & equipment $650.7 $697.3 $201.2
Goodwill & intangible assets
Total noncurrent assets $734.8 $789.7 $921.4
Total investments $277.6 $251.6 $15.4
Total assets $2709 $3113.4 $2472.6
Current liabilities
Accounts payable $324 $531.3 $341.8
Deferred revenue
Short long term debt $198.5 $205.5 $214.8
Total current liabilities $934.5 $1339.1 $1342.7
Long term debt $404.3 $28.7 $216
Total noncurrent liabilities $435.9 $452 $693.2
Total debt $602.8 $616.6 $649
Total liabilities $1370.4 $1791.1 $2035.9
Shareholders' equity
Retained earnings -$212.8 -$219.5 $474.9
Other shareholder equity -$83.6 -$71.9 -$49.3
Total shareholder equity $1338.6 $1322.3 $1602.5
(in millions $) 31 Jan 2025 3 Mar 2024 28 Nov 2023 29 Aug 2023
Revenue
Total revenue $1793.6 $1078.3 $1163.8
Cost of revenue
Gross Profit $419.2 $281.8 $305.9
Operating activities
Research & development
Selling, general & administrative
Total operating expenses $359.2 $296.5 $322.5
Operating income
Income from continuing operations
EBIT
Income tax expense $4.9 $1.2 -$0.2
Interest expense $15.3 $12.9 $11.6
Net income
Net income $63.1 -$3.1 -$2.8
Income (for common shares)
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $5272.8 $5927.2 $6010.7 $5089.8
Cost of revenue $3978.6 $4555.1 $4662.9 $3830.3
Gross Profit $1294.2 $1372.1 $1347.8 $1259.5
Operating activities
Research & development
Selling, general & administrative $1323.9 $1681 $1709.6 $1514.2
Total operating expenses $1328.7 $1683.7 $1716.3 $1497.3
Operating income -$34.5 -$311.6 -$368.5 -$237.8
Income from continuing operations
EBIT -$36.4 -$311.6 -$368.5 -$236.6
Income tax expense $6.4 $11 -$14.1 -$55.3
Interest expense -$49.5 -$9.5 $26.9 $34
Net income
Net income $6.7 -$313.1 -$381.3 -$215.3
Income (for common shares) $6.7 -$313.1 -$381.3 -$215.3
(in millions $) 3 Mar 2024 28 Nov 2023 29 Aug 2023 29 May 2023
Net income
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations
Investing activities
Capital expenditures
Investments
Total cash flows from investing -$33.2 -$53.8 -$58.9 -$6.7
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings
Total cash flows from financing -$11.6 -$8.1 -$5.5 -$2.8
Effect of exchange rate -$8.6 -$12.2 -$4.6 -$4
Change in cash and equivalents -$257.1 -$266.8 -$280.8 -$116.2
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $6.7 -$313.1 -$381.3 -$215.3
Operating activities
Depreciation $56.2 $61.7 $77.2 $80.7
Business acquisitions & disposals
Stock-based compensation $22.2 $40.1 $30.5 $7.9
Total cash flows from operations -$203.7 $108.2 -$434.3 $123.7
Investing activities
Capital expenditures -$21.8 -$55.9 -$62 $35.5
Investments -$11.4 -$167.4
Total cash flows from investing -$33.2 -$222.7 -$64.8 $36.9
Financing activities
Dividends paid -$0.3
Sale and purchase of stock -$0.9 -$4 $1536 $3.1
Net borrowings -$10.7 -$3.9 -$335.4 -$58.2
Total cash flows from financing -$11.6 -$7.9 $1200.6 -$55.4
Effect of exchange rate -$8.6 -$1.5 -$16.6 $16.3
Change in cash and equivalents -$257.1 -$123.9 $684.9 $121.5
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity N/A
Net debt/EBITDA N/A
Current ratio N/A
Quick ratio N/A