Financhill
Buy
63

GME Quote, Financials, Valuation and Earnings

Last price:
$25.43
Seasonality move :
13.33%
Day range:
$24.99 - $25.77
52-week range:
$9.95 - $64.83
Dividend yield:
0%
P/E ratio:
149.41x
P/S ratio:
2.11x
P/B ratio:
2.36x
Volume:
10.1M
Avg. volume:
5.1M
1-year change:
67.99%
Market cap:
$11.3B
Revenue:
$5.3B
EPS (TTM):
$0.17
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $6.5B $5.1B $6B $5.9B $5.3B
Revenue Growth (YoY) -21.96% -21.28% 18.09% -1.39% -11.04%
 
Cost of Revenues $4.6B $3.8B $4.7B $4.6B $4B
Gross Profit $1.9B $1.3B $1.3B $1.4B $1.3B
Gross Profit Margin 29.52% 24.75% 22.42% 23.15% 24.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $1.5B $1.7B $1.7B $1.3B
Other Inc / (Exp) -$385.6M $16.9M -$6.7M -$2.7M -$6.7M
Operating Expenses $1.9B $1.5B $1.7B $1.7B $1.3B
Operating Income -$14M -$254.7M -$361.8M -$308.9M -$29.7M
 
Net Interest Expenses $27.2M $32.1M $26.9M -- --
EBT. Incl. Unusual Items -$426.8M -$269.9M -$395.4M -$302.1M $13.1M
Earnings of Discontinued Ops. -$6.5M -$700K -- -- --
Income Tax Expense $37.6M -$55.3M -$14.1M $11M $6.4M
Net Income to Company -$470.9M -$215.3M -$381.3M -$313.1M $6.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$470.9M -$215.3M -$381.3M -$313.1M $6.7M
 
Basic EPS (Cont. Ops) -$1.35 -$0.83 -$1.31 -$1.03 $0.02
Diluted EPS (Cont. Ops) -$1.35 -$0.83 -$1.31 -$1.03 $0.02
Weighted Average Basic Share $350M $260M $290.4M $304.2M $305.1M
Weighted Average Diluted Share $350M $260M $290.4M $304.2M $305.2M
 
EBITDA -$303.4M -$174M -$284.6M -$247.2M $26.5M
EBIT -$399.6M -$254.7M -$361.8M -$308.9M -$29.7M
 
Revenue (Reported) $6.5B $5.1B $6B $5.9B $5.3B
Operating Income (Reported) -$14M -$254.7M -$361.8M -$308.9M -$29.7M
Operating Income (Adjusted) -$399.6M -$254.7M -$361.8M -$308.9M -$29.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $1B $1.3B $1.2B $1.1B $860.3M
Revenue Growth (YoY) -30.16% 29.05% -8.5% -9.11% -20.22%
 
Cost of Revenues $728.4M $978M $894.8M $796.5M $603.1M
Gross Profit $276.3M $318.6M $291.6M $281.8M $257.2M
Gross Profit Margin 27.5% 24.57% 24.58% 26.13% 29.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $360.4M $421.5M $387.9M $296.5M $282M
Other Inc / (Exp) $21.1M -- -- -$2.5M -$8.6M
Operating Expenses $360.4M $421.5M $387.9M $296.5M $282M
Operating Income -$84.1M -$102.9M -$96.3M -$14.7M -$24.8M
 
Net Interest Expenses $9.7M $800K -- -- --
EBT. Incl. Unusual Items -$72.7M -$103.7M -$92.6M -$4.3M $20.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$53.9M $1.7M $2.1M -$1.2M $3.4M
Net Income to Company -$18.8M -$105.4M -$94.7M -$3.1M $17.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.8M -$105.4M -$94.7M -$3.1M $17.4M
 
Basic EPS (Cont. Ops) -$0.07 -$0.35 -$0.31 -$0.01 $0.04
Diluted EPS (Cont. Ops) -$0.07 -$0.35 -$0.31 -$0.01 $0.04
Weighted Average Basic Share $260.8M $303.6M $304.2M $305.3M $437.4M
Weighted Average Diluted Share $260.8M $303.6M $304.2M $305.3M $437.9M
 
EBITDA -$43.3M -$86M -$81.2M -$3.4M -$16.3M
EBIT -$62.7M -$102.9M -$96.3M -$14.7M -$24.8M
 
Revenue (Reported) $1B $1.3B $1.2B $1.1B $860.3M
Operating Income (Reported) -$84.1M -$102.9M -$96.3M -$14.7M -$24.8M
Operating Income (Adjusted) -$62.7M -$102.9M -$96.3M -$14.7M -$24.8M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $5.2B $5.9B $6B $5.7B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.5B $4.7B $4.3B $3.2B
Gross Profit $1.4B $1.4B $1.3B $1.4B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.6B $1.8B $1.4B $1.2B
Other Inc / (Exp) $17.2M -$11.3M -$8.6M -$2.6M -$12.9M
Operating Expenses $1.6B $1.6B $1.8B $1.4B $1.2B
Operating Income -$198.6M -$171.6M -$516M -$43.3M -$37.4M
 
Net Interest Expenses $30.4M $34.2M -- -- --
EBT. Incl. Unusual Items -$211.8M -$217.1M -$522.2M -$5.5M $73.6M
Earnings of Discontinued Ops. -$4.8M $200K -- -- --
Income Tax Expense $58.2M -$63.6M -$13.4M $2.7M $10.6M
Net Income to Company -$274.8M -$153.3M -$508.8M -$8.2M $63.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$274.8M -$153.3M -$508.8M -$8.2M $63M
 
Basic EPS (Cont. Ops) -$1.06 -$0.51 -$1.68 -$0.03 $0.17
Diluted EPS (Cont. Ops) -$1.06 -$0.52 -$1.68 -$0.03 $0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$102.5M -$128.6M -$444.5M $8.5M $14.1M
EBIT -$189.7M -$201.4M -$516M -$43.3M -$37.4M
 
Revenue (Reported) $5.2B $5.9B $6B $5.7B $4.3B
Operating Income (Reported) -$198.6M -$171.6M -$516M -$43.3M -$37.4M
Operating Income (Adjusted) -$189.7M -$201.4M -$516M -$43.3M -$37.4M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $3.8B $3.7B $3.5B $2.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $2.8B $2.6B $1.8B --
Gross Profit $969.6M $872.3M $875M $750.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.2B $964.7M $847.9M --
Other Inc / (Exp) -$600K -$2.5M -$2.4M -$8.6M --
Operating Expenses $1.2B $1.2B $964.7M $847.9M --
Operating Income -$201.1M -$355.3M -$89.7M -$97.4M --
 
Net Interest Expenses $26M $700K -- -- --
EBT. Incl. Unusual Items -$227.7M -$354.5M -$57.9M $2.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1M $6.8M -$1.5M $2.7M --
Net Income to Company -$233.8M -$361.3M -$56.4M -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$233.8M -$361.3M -$56.4M -$100K --
 
Basic EPS (Cont. Ops) -$0.81 -$1.19 -$0.19 -$0.03 --
Diluted EPS (Cont. Ops) -$0.81 -$1.19 -$0.19 -$0.03 --
Weighted Average Basic Share $858M $912M $914.6M $1.1B --
Weighted Average Diluted Share $858M $912M $914.6M $1.1B --
 
EBITDA -$148.5M -$307.8M -$52.1M -$64.5M --
EBIT -$201.7M -$355.3M -$89.7M -$97.4M --
 
Revenue (Reported) $3.8B $3.7B $3.5B $2.5B --
Operating Income (Reported) -$201.1M -$355.3M -$89.7M -$97.4M --
Operating Income (Adjusted) -$201.7M -$355.3M -$89.7M -$97.4M --
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $499.4M $508.5M $1.3B $1.1B $921.7M
Short Term Investments -- -- -- $251.6M $277.6M
Accounts Receivable, Net $34.7M $105.3M $141.1M $153.9M $91M
Inventory $859.7M $602.5M $915M $682.9M $632.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $120.6M $224.9M $271.3M $96.3M $51.4M
Total Current Assets $1.6B $1.6B $2.6B $2.3B $2B
 
Property Plant And Equipment $1B $863.3M $750.2M $697.3M $650.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $22.8M $18.5M -- -- --
Other Long-Term Assets $37.3M $39.6M $134M $74.1M $66.8M
Total Assets $2.8B $2.5B $3.5B $3.1B $2.7B
 
Accounts Payable $380.8M $341.8M $471M $531.3M $324M
Accrued Expenses $127.6M $103.7M $150.5M $74.3M $49M
Current Portion Of Long-Term Debt -- $121.7M $4.1M $10.8M $10.8M
Current Portion Of Capital Lease Obligations $239.4M $227.4M $210.7M $194.7M $187.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1.3B $1.4B $1.3B $934.5M
 
Long-Term Debt $419.8M $216M $40.5M $28.7M $17.7M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2B $1.9B $1.8B $1.4B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -$78.8M -$49.3M -$68.7M -$71.9M -$83.6M
Common Equity $611.5M $436.7M $1.6B $1.3B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $611.5M $436.7M $1.6B $1.3B $1.3B
 
Total Liabilities and Equity $2.8B $2.5B $3.5B $3.1B $2.7B
Cash and Short Terms $499.4M $508.5M $1.3B $1.4B $1.2B
Total Debt $419.8M $362.7M $44.6M $39.5M $28.5M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $445.9M $1.4B $803.8M $909M $4.6B
Short Term Investments -- -- $238.3M $300.5M $32.8M
Accounts Receivable, Net $77.6M $83.4M $125.3M $88.3M $57.5M
Inventory $861M $1.1B $1.1B $1B $830.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $126.7M $236.3M $283.1M $57.7M $119.4M
Total Current Assets $1.7B $2.9B $2.6B $2.4B $5.6B
 
Property Plant And Equipment $859.7M $795.4M $661.7M $684.9M $495.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $60.6M $53.5M $64.7M $68.6M $103.4M
Total Assets $2.6B $3.8B $3.3B $3.1B $6.2B
 
Accounts Payable $440.2M $711.5M $888.4M $812.7M $494.1M
Accrued Expenses $654.1M $608.5M $504.2M $425.7M $437M
Current Portion Of Long-Term Debt $244.5M $1.4M $9.9M $10.5M $10.9M
Current Portion Of Capital Lease Obligations $212.9M $211.9M $186.2M $188.9M $157.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.5B $1.6B $1.4B $1.1B
 
Long-Term Debt $216M $44.8M $28.8M $20M $9.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2B $2.1B $1.9B $1.4B
 
Common Stock $100K $100K $100K $100K $200K
Other Common Equity Adj -$67.4M -$54.2M -$93.8M -$88.9M -$82.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $332.2M $1.8B $1.2B $1.3B $4.8B
 
Total Liabilities and Equity $2.6B $3.8B $3.3B $3.1B $6.2B
Cash and Short Terms $445.9M $1.4B $1B $1.2B $4.6B
Total Debt $485.5M $46.2M $38.7M $30.5M $20.5M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders -$470.9M -$215.3M -$381.3M -$313.1M $6.7M
Depreciation & Amoritzation $96.2M $80.7M $77.2M $61.7M $56.2M
Stock-Based Compensation $8.9M $7.9M $30.5M $40.1M $22.2M
Change in Accounts Receivable -$10.9M $39.8M -$38.4M -$16.8M $65M
Change in Inventories $361.1M $282.4M -$329.6M $229.6M $39.9M
Cash From Operations -$414.5M $123.7M -$434.3M $108.2M -$203.7M
 
Capital Expenditures $78.5M $60M $62M $55.9M $34.9M
Cash Acquisitions $5.2M -- -- -- --
Cash From Investing -$60.9M $36.9M -$64.8M -$222.7M -$33.2M
 
Dividends Paid (Ex Special Dividend) -$40.5M -$300K -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $197.1M -- -- --
Long-Term Debt Repaid -$404.5M -$255.3M -$332.4M -$3.9M -$10.7M
Repurchase of Common Stock -$198.7M -- -- -- --
Other Financing Activities -- -- -$3M -- --
Cash From Financing -$644.7M -$55.4M $1.2B -$7.9M -$11.6M
 
Beginning Cash (CF) $1.6B $513.5M $635M $1.3B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1B $105.2M $701.5M -$122.4M -$248.5M
Ending Cash (CF) $513.5M $635M $1.3B $1.2B $938.9M
 
Levered Free Cash Flow -$493M $63.7M -$496.3M $52.3M -$238.6M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$18.8M -$105.4M -$94.7M -$3.1M $17.5M
Depreciation & Amoritzation $19.4M $16.9M $15.1M $11.3M $8.5M
Stock-Based Compensation $2.2M $6.2M $13.3M $6.4M $4.9M
Change in Accounts Receivable $5.3M -$15.2M -$26M -$13.3M -$100K
Change in Inventories -$382.6M -$546.4M -$414.6M -$357.5M -$271.3M
Cash From Operations -$184.6M -$293.7M $177.3M $19.1M $24.6M
 
Capital Expenditures $15.1M $12.5M $13M $8M $4.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $27.3M -$12.8M -$249.6M $5.1M -$20.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $23.5M -- -- -- --
Long-Term Debt Repaid -$10M -- -- -$2.6M -$2.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $13.5M -- -$300K -$2.6M $395.3M
 
Beginning Cash (CF) $758.6M $1.8B $957M $915.2M $4.2B
Foreign Exchange Rate Adjustment -$12.2M -$1M -$24.9M -$7.6M $200K
Additions / Reductions -$143.8M -$306.5M -$72.6M $21.6M $399.4M
Ending Cash (CF) $602.6M $1.5B $859.5M $929.2M $4.6B
 
Levered Free Cash Flow -$199.7M -$306.2M $164.3M $11.1M $20M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$274.8M -$153.3M -$508.8M -$8.2M $63.1M
Depreciation & Amoritzation $87.2M $72.8M $71.5M $51.8M $51.5M
Stock-Based Compensation $6.9M $22.5M $42M $21.9M $19.1M
Change in Accounts Receivable $61.6M -$5M -$46.1M $35.6M $33.1M
Change in Inventories $434.3M -$274.4M -$29.4M $117.5M $198.4M
Cash From Operations $199.2M -$159.2M -$340.3M $145.5M -$27.6M
 
Capital Expenditures $49.7M $68.1M $65.6M $38.8M $20.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $59.3M -$67.5M -$227.3M -$72.9M $268.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $197.1M -- -- -- --
Long-Term Debt Repaid -$130.3M -$457.4M -- -$11.9M -$11M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $200K -- -- --
Cash From Financing $43.5M $1.1B -$6.4M -$12.7M $3.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $302M $856.1M -$574M $59.9M $3.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $149.5M -$227.3M -$405.9M $106.7M -$47.9M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$233.8M -$361.3M -$56.4M -- --
Depreciation & Amoritzation $53.2M $47.5M $37.6M $32.9M --
Stock-Based Compensation $20.7M $32.2M $14M $10.9M --
Change in Accounts Receivable $21M $13.3M $65.7M $33.8M --
Change in Inventories -$545.2M -$245M -$357.1M -$198.6M --
Cash From Operations -$324M -$230M -$192.7M -$16.6M --
 
Capital Expenditures $40.7M $44.3M $27.2M $12.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.1M -$203.6M -$53.8M $247.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$332.4M -- -$8M -$8.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$100K -- -- -- --
Cash From Financing $1.2B -$3.3M -$8.1M $3.4B --
 
Beginning Cash (CF) $3.2B $3.4B $3.2B $6.2B --
Foreign Exchange Rate Adjustment -$5.5M -$23.5M -$12.2M $1.1M --
Additions / Reductions $838.6M -$436.9M -$254.6M $3.7B --
Ending Cash (CF) $4B $2.9B $2.9B $9.9B --
 
Levered Free Cash Flow -$364.7M -$274.3M -$219.9M -$29.2M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Will Chevron Acquire Hess?
Will Chevron Acquire Hess?

Long-time Buffett favorite in the energy sector Chevron (NYSE:CVX) is…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
47
RGC alert for Mar 26

Regencell Bioscience Holdings [RGC] is up 4.9% over the past day.

Sell
39
W alert for Mar 26

Wayfair [W] is up 2.01% over the past day.

Sell
46
TSLA alert for Mar 26

Tesla [TSLA] is up 3.5% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock