Financhill
Buy
61

GME Quote, Financials, Valuation and Earnings

Last price:
$30.60
Seasonality move :
53.8%
Day range:
$28.31 - $30.52
52-week range:
$9.95 - $64.83
Dividend yield:
0%
P/E ratio:
175.41x
P/S ratio:
2.47x
P/B ratio:
2.77x
Volume:
18.2M
Avg. volume:
15M
1-year change:
76.14%
Market cap:
$13.3B
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 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $3B $3.8B $3.7B $3.5B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.8B $2.8B $2.6B $1.8B
Gross Profit $810.9M $969.6M $872.3M $875M $750.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.2B $964.7M $847.9M
Other Inc / (Exp) $27.6M -$600K -$2.5M -$2.4M -$8.6M
Operating Expenses $1.1B $1.2B $1.2B $964.7M $847.9M
Operating Income -$284.2M -$201.1M -$355.3M -$89.7M -$97.4M
 
Net Interest Expenses $23.9M $26M $700K -- --
EBT. Incl. Unusual Items -$280.5M -$227.7M -$354.5M -$57.9M $2.6M
Earnings of Discontinued Ops. -$900K -- -- -- --
Income Tax Expense $14.4M $6.1M $6.8M -$1.5M $2.7M
Net Income to Company -$295.8M -$233.8M -$361.3M -$56.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$295.8M -$233.8M -$361.3M -$56.4M -$100K
 
Basic EPS (Cont. Ops) -$1.14 -$0.81 -$1.19 -$0.19 -$0.03
Diluted EPS (Cont. Ops) -$1.14 -$0.81 -$1.19 -$0.19 -$0.03
Weighted Average Basic Share $778.8M $858M $912M $914.6M $1.1B
Weighted Average Diluted Share $778.8M $858M $912M $914.6M $1.1B
 
EBITDA -$193.9M -$148.5M -$307.8M -$52.1M -$64.5M
EBIT -$255M -$201.7M -$355.3M -$89.7M -$97.4M
 
Revenue (Reported) $3B $3.8B $3.7B $3.5B $2.5B
Operating Income (Reported) -$284.2M -$201.1M -$355.3M -$89.7M -$97.4M
Operating Income (Adjusted) -$255M -$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 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$295.8M -$233.8M -$361.3M -$56.4M --
Depreciation & Amoritzation $61.1M $53.2M $47.5M $37.6M $32.9M
Stock-Based Compensation $6.1M $20.7M $32.2M $14M $10.9M
Change in Accounts Receivable $65.8M $21M $13.3M $65.7M $33.8M
Change in Inventories $11.6M -$545.2M -$245M -$357.1M -$198.6M
Cash From Operations -$41.1M -$324M -$230M -$192.7M -$16.6M
 
Capital Expenditures $32.6M $40.7M $44.3M $27.2M $12.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $63.3M -$41.1M -$203.6M -$53.8M $247.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $197.1M -- -- -- --
Long-Term Debt Repaid -$130.3M -$332.4M -- -$8M -$8.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$300K -$100K -- -- --
Cash From Financing $65.5M $1.2B -$3.3M -$8.1M $3.4B
 
Beginning Cash (CF) $1.9B $3.2B $3.4B $3.2B $6.2B
Foreign Exchange Rate Adjustment $1.4M -$5.5M -$23.5M -$12.2M $1.1M
Additions / Reductions $87.7M $838.6M -$436.9M -$254.6M $3.7B
Ending Cash (CF) $1.9B $4B $2.9B $2.9B $9.9B
 
Levered Free Cash Flow -$73.7M -$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

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 7.32% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 13.1% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.74% over the past day.

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

Show me the best stock