GME NYSE Computer & Electronics Retail Financials FY2016βFY2025
GameStop sells video games, collectibles and entertainment products through its stores and online. Its products fall into three groups: hardware and accessories (new and pre-owned game consoles, controllers and headsets), software (new and pre-owned games, plus in-game currency and digital downloads), and collectibles (apparel, toys, trading cards and gadgets, and services such as authenticating and grading trading cards). Its stores and websites operate mainly as GameStop, EB Games and Micromania.
Hi! I read GameStopβs latest annual report (fiscal 2025). Here is what stands out:
Good So-so Weak
Are sales growing?
β5.1%
No. Sales fell 5.1% last year.
Does it make a profit?
11.5%
Yes. It keeps 11.5% of every sale as profit.
Does profit turn into cash?
16.5%
Yes. 16.5% of sales ends up as free cash.
Is debt under control?
Net cash
Yes. It has more cash than debt.
How healthy are the accounts?
6 / 9
Mixed. It passes 6 of 9 health tests.
How is the share priced?
16.3x
One share costs 16.3 times its yearly profit per share. Typical for its sector: 17.9x.
Rules of thumb on reported numbers. A starting point, not a recommendation.
About these figures. Share counts and per-share figures for earlier years are restated for a stock split (4-for-1), so every year is on today's share basis.
Is it selling more, and how much does it keep?
In plain words: Every quarter, companies publish how much they sold and earned. These are the days GameStop did it, and the next one. Share prices often move a lot on those days.
Next results
December 8, 2026
Tuesday Β· in 43 days
| Date | Results for | Time | Source |
|---|---|---|---|
| Aug 31, 2026 | Q2 '26 | Before the market opens | 8-K β |
| Jun 2, 2026 | Q1 '26 | After the market closes | 8-K β |
| Mar 24, 2026 | Q4 '25 | After the market closes | 8-K β |
| Dec 9, 2025 | Q3 '25 | After the market closes | 8-K β |
| Sep 9, 2025 | Q2 '25 | After the market closes | 8-K β |
| Jun 10, 2025 | Q1 '25 | After the market closes | 8-K β |
| Mar 25, 2025 | Q4 '24 | After the market closes | 8-K β |
| Dec 6, 2024 | Q3 '24 | Time not announced | 8-K β |
From SEC filings: the results press release (8-K) or, without one, the quarterly or annual report.
KIRA Β· GameStop had $3.6B of revenue in fiscal 2025, down 5.1% on the year before. Over five years, revenue changed β6.5% a year on average. Its operating margin was 6.4%, up 7.1Β pts: of every 100 in sales, about 6 is left after running the business.
In plain words: Revenue is all the money customers paid. The margins show how many cents of each dollar of sales are left over at each step: after making the product (gross), after running the business (operating) and after everything, tax included (net).
Revenue
Revenue
Margins, % of revenue
Margins, % of revenue
KIRA Β· GameStop made $418M of net profit in fiscal 2025. From fiscal 2016 to 2025, diluted EPS grew β1.1% a year.
Loss periods are shown in red.
In plain words: Net income is the profit left after every cost and tax. Earnings per share (EPS) splits that profit across every share, so it shows what one share earned.
Net income
Net income
Diluted EPS
Diluted EPS
How much cash comes in, and where does it go?
KIRA Β· Free cash flow was $597M in fiscal 2025, 16.5% of revenue.
Cash from operations minus capital spending.
In plain words: Profit on paper is not the same as cash in the bank. Free cash flow is the cash left after paying to run and maintain the business: the money it can hand back to shareholders, save or invest.
Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations vs capital spending
KIRA Β· GameStop returned $0.0M to shareholders in fiscal 2025, 0% of free cash flow. The diluted share count rose 39.1%.
In plain words: Companies hand cash back in two ways: dividends (cash paid to shareholders) and buybacks (buying back their own shares, so each remaining share owns a bigger slice).
Dividends and buybacks
Dividends and buybacks
Diluted shares outstanding (annual)
KIRA Β· In the last 12 months, insiders bought $98.0M and sold $0.9M of shares on the open market.
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. βPlanβ marks trades under a pre-arranged Rule 10b5-1 plan.
In plain words: Insiders are the people who run or own a big part of the company. Buying with their own money can signal confidence; selling often has personal reasons, like taxes or diversifying.
Bought, 12 months
$98.0M
3 insiders
Sold, 12 months
$0.9M
2 insiders
Of sales under plans
80%
$0.7M
| Date | Insider | Trade | Shares | Price | Value | Filing |
|---|---|---|---|---|---|---|
| Oct 13, 2026 | Ryan CohenPresident, CEO and Chairman, Director | Bought | 844,130 | $26.98 | $22.8M | Form 4 |
| Oct 12, 2026 | Daniel William MoorePFO and PAO | Sold plan | 15,480 | $27.00 | $0.4M | Form 4 |
| Oct 5, 2026 | Mark Haymond RobinsonGeneral Counsel and Secretary | Sold plan | 3,882 | $25.42 | $0.1M | Form 4 |
| Oct 2, 2026 | Ryan CohenPresident, CEO and Chairman, Director | Bought | 700,000 | $24.41 | $17.1M | Form 4 |
| Oct 1, 2026 | Daniel William MoorePFO and PAO | Sold | 7,297 | $24.26 | $0.2M | Form 4 |
| Oct 1, 2026 | Mark Haymond RobinsonGeneral Counsel and Secretary | Sold plan | 7,296 | $24.26 | $0.2M | Form 4 |
| Oct 1, 2026 | Nat TurnerDirector | Bought | 10,462 | $24.33 | $0.3M | Form 4 |
| Sep 29, 2026 | Ryan CohenPresident, CEO and Chairman, Director | Bought | 450,000 | $23.48 | $10.6M | Form 4 |
| Sep 21, 2026 | Alain AttalDirector | Bought | 17,500 | $22.97 | $0.4M | Form 4 |
| Sep 21, 2026 | Ryan CohenPresident, CEO and Chairman, Director | Bought | 1,150,680 | $22.94 | $26.4M | Form 4 |
| Sep 10, 2026 | Alain AttalDirector | Bought | 5,000 | $20.00 | $0.1M | Form 4 |
| Sep 10, 2026 | Ryan CohenPresident, CEO and Chairman, Director | Bought | 1,000,000 | $20.38 | $20.4M | Form 4 |
Can it carry its debts, and how well does it use its money?
KIRA Β· GameStop has $4.8B more cash than debt.
Cash, debt and the ratios that show how comfortably GameStop can carry it.
In plain words: What the company owns and what it owes. More cash than debt is a cushion for bad times; a lot of debt leaves less room when business slows down.
Cash vs debt (incl. leases)
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $1.3B | $1.4B | $1.2B | $4.8B | $9.0B |
| Debt incl. finance leases | $44.6M | $39.5M | $28.5M | $16.9M | $4.2B |
| Net debt / EBITDA | β | β | β54.0x | β374.7x | β19.3x |
| Debt / equity | 0.0x | 0.0x | 0.0x | 0.0x | 0.8x |
| Interest coverage | β13.7x | β119.9x | β10.8x | β21.8x | 4.8x |
| Current ratio | 1.9x | 1.7x | 2.1x | 8.1x | 15.3x |
| Quick ratio | 1.2x | 1.2x | 1.4x | 7.3x | 14.7x |
| Total assets | $3.5B | $3.1B | $2.7B | $5.9B | $10.4B |
| Total liabilities | $1.9B | $1.8B | $1.4B | $946M | $4.9B |
| Shareholders' equity | $1.6B | $1.3B | $1.3B | $4.9B | $5.4B |
| Net debt (β = net cash) | β$1.2B | β$1.4B | β$1.2B | β$4.8B | β$4.8B |
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
In plain words: How much profit the business makes on the money put into it. A higher percentage means each dollar invested works harder.
Return on capital, equity and assets (annual)
KIRA Β· GameStop passes 6 of 9 financial health tests (Piotroski F-score).
Nine pass/fail tests of profitability, funding and efficiency. 8β9 is strong, 0β2 weak.
In plain words: Nine yes/no tests of financial health, one point each. A green tick is a pass: 7 to 9 points is solid, 0 to 3 is weak.
| Test | FY23 | FY24 | FY25 |
|---|---|---|---|
| Net income is positive | β | β | β |
| Cash from operations is positive | β | β | β |
| Return on assets rose | β | β | β |
| Cash from operations exceeds net income | β | β | β |
| Debt fell relative to assets | β | β | β |
| Current ratio rose | β | β | β |
| Share count didn't rise | β | β | β |
| Gross margin rose | β | β | β |
| Revenue rose relative to assets | β | β | β |
| F-score | 5 / 9 | 7 / 9 | 6 / 9 |
| Accruals ratio | 7.2% | β0.3% | β2.4% |
| Altman Z'' | 3.20 | 10.63 | 7.28 |
What does the share cost, and how does it compare?
KIRA Β· At $24.82 a share, the company is worth $14.7B: 16.3 times its earnings of the last four quarters.
Change the assumptions and see what they imply per share. These are models, not forecasts or price targets β the answer depends entirely on what you put in.
In plain words: Move the sliders to try your own guesses about growth. The result is what one share would be worth if those guesses came true. Different guesses give very different answers.
Value per share
β
Adds net cash of $4.8B and divides by 549.1M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.
Value per share
β
Reference multiples: today 16.3x Β· peers 11.1x Β· sector 17.9x.
KIRA Β· GameStop grew sales faster than 0 of its 4 similar companies. Its P/E is higher than 2 of 3.
Each companyβs latest fiscal year. Fiscal years end in different months, so periods donβt line up exactly.
In plain words: The same numbers for similar companies, so you can tell whether a figure is high or low for this kind of business.
| Company | Market cap | Growth | Op. margin | FCF margin | ROIC | P/E | F-score | |
|---|---|---|---|---|---|---|---|---|
| GameStop GME | $14.7B | β5.1% | 6.4% | 16.5% | β | 16.3x | 6 | |
| Upbound Group UPBD | $1.0B | 8.7% | 4.8% | 5.1% | β | 11.1x | β | Compare β |
| Best Buy BBY | $21.2B | 0.4% | 3.3% | 3.0% | 43.9% | 16.6x | 7 | Compare β |
| Gildan Activewear GIL | $6.2B | 10.7% | 17.1% | 13.8% | 9.9% | β | 6 | Compare β |
| Sally Beauty SBH | $1.7B | β0.4% | 8.9% | 4.7% | 16.1% | 9.1x | 8 | Compare β |
Every number, year by year.
Amounts in USD. Hover a ratioβs name for its definition.
In plain words: Every number we have, year by year. Download it as a spreadsheet if you want to dig deeper.
| Fiscal year | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| Revenue | $8.0B | $8.5B | $8.3B | $6.5B | $5.1B | $6.0B | $5.9B | $5.3B | $3.8B | $3.6B |
| Gross profit | $2.5B | $2.5B | $2.3B | $1.9B | $1.3B | $1.3B | $1.4B | $1.3B | $1.1B | $1.2B |
| Operating income | $482M | $439M | β$702M | β$400M | β$238M | β$369M | β$312M | β$34.5M | β$26.2M | $232M |
| Interest expense | $53.8M | $56.8M | $56.8M | $27.2M | $32.1M | $26.9M | $2.6M | $3.2M | $1.2M | $48.3M |
| Pretax income | $429M | $384M | β$753M | β$427M | β$270M | β$395M | β$302M | $13.1M | $137M | $384M |
| Income tax | $124M | $154M | $41.7M | $37.6M | β$55.3M | β$14.1M | $11.0M | $6.4M | $5.9M | β$34.4M |
| Net income | $353M | $34.7M | β$673M | β$471M | β$215M | β$381M | β$313M | $6.7M | $131M | $418M |
| Diluted EPS | $0.85 | $0.09 | β$1.65 | β$1.34 | β$0.83 | β$1.31 | β$1.03 | $0.02 | $0.33 | $0.77 |
| Diluted shares | 0.42B | 0.41B | 0.41B | 0.35B | 0.26B | 0.29B | 0.30B | 0.31B | 0.39B | 0.55B |
| Cash flow | ||||||||||
| Cash from operations | $537M | $435M | $325M | β$415M | $124M | β$434M | $108M | β$204M | $146M | $615M |
| Capital expenditure | $143M | $113M | $93.7M | $78.5M | $60.0M | $62.0M | $55.9M | $34.9M | $16.1M | $17.5M |
| Free cash flow | $394M | $322M | $231M | β$493M | $63.7M | β$496M | $52.3M | β$239M | $130M | $597M |
| Depreciation and amortization | $137M | $122M | $106M | $95.2M | $80.0M | $76.5M | $61.7M | $56.2M | $38.9M | $19.5M |
| Stock-based compensation | $17.8M | $25.6M | $10.7M | $8.9M | $7.9M | $30.5M | $40.1M | $22.2M | $16.4M | $26.7M |
| Acquisitions | $441M | $8.5M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Share buybacks | $63.1M | $22.0M | $0.0M | $199M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Dividends paid | $156M | $155M | $157M | $40.5M | $0.3M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Dividends and buybacks | $219M | $177M | $157M | $239M | $0.3M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Balance sheet | ||||||||||
| Cash and short-term investments | $665M | $854M | $1.6B | $499M | $509M | $1.3B | $1.4B | $1.2B | $4.8B | $9.0B |
| Total debt | $815M | $818M | $821M | $420M | $363M | $44.6M | $39.5M | $28.5M | $16.9M | $4.2B |
| Finance lease liabilities | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Current assets | $2.1B | $3.0B | $3.1B | $1.6B | $1.6B | $2.6B | $2.3B | $2.0B | $5.4B | $10.0B |
| Current liabilities | $1.8B | $1.9B | $2.2B | $1.2B | $1.3B | $1.4B | $1.3B | $935M | $665M | $655M |
| Inventory | $1.1B | $1.3B | $1.3B | $860M | $603M | $915M | $683M | $633M | $480M | $403M |
| Property and equipment, net | $363M | $351M | $321M | $276M | $201M | $164M | $137M | $94.9M | $68.2M | $48.3M |
| Total assets | $5.0B | $5.0B | $4.0B | $2.8B | $2.5B | $3.5B | $3.1B | $2.7B | $5.9B | $10.4B |
| Total liabilities | $2.7B | $2.8B | $2.7B | $2.2B | $2.0B | $1.9B | $1.8B | $1.4B | $946M | $4.9B |
| Shareholders' equity | $2.3B | $2.2B | $1.3B | $612M | $437M | $1.6B | $1.3B | $1.3B | $4.9B | $5.4B |
| Margins | ||||||||||
| Gross margin | 31.4% | 29.1% | 27.9% | 29.5% | 24.8% | 22.4% | 23.2% | 24.5% | 29.1% | 33.0% |
| Operating margin | 6.1% | 5.1% | β8.5% | β6.2% | β4.7% | β6.1% | β5.3% | β0.7% | β0.7% | 6.4% |
| EBITDA margin | 7.8% | 6.6% | β7.2% | β4.7% | β3.1% | β4.9% | β4.2% | 0.4% | 0.3% | 6.9% |
| Net margin | 4.4% | 0.4% | β8.1% | β7.3% | β4.2% | β6.3% | β5.3% | 0.1% | 3.4% | 11.5% |
| FCF margin | 5.0% | 3.8% | 2.8% | β7.6% | 1.3% | β8.3% | 0.9% | β4.5% | 3.4% | 16.5% |
| Returns | ||||||||||
| Return on capital | 15.6% | 11.5% | β40.9% | β59.3% | β45.7% | β87.3% | β | β | β | β |
| Return on capital employed | 16.8% | 13.9% | β28.2% | β23.2% | β17.5% | β22.5% | β15.9% | β1.9% | β0.8% | 3.1% |
| Return on equity | 16.3% | 1.6% | β37.9% | β48.4% | β41.1% | β37.4% | β21.4% | 0.5% | 4.2% | 8.1% |
| Return on assets | 7.6% | 0.7% | β14.8% | β13.7% | β8.1% | β12.8% | β9.5% | 0.2% | 3.1% | 5.2% |
| Growth | ||||||||||
| Revenue growth | β14.9% | 7.3% | β3.1% | β22.0% | β21.3% | 18.1% | β1.4% | β11.0% | β27.5% | β5.1% |
| Net income growth | β12.3% | β90.2% | β2,039.5% | β | β | β | β | β | 1,859.7% | 218.7% |
| EPS growth | β10.1% | β90.0% | β2,038.2% | β | β | β | β | β | 1,550.0% | 133.3% |
| FCF growth | β18.4% | β18.5% | β28.0% | β313.1% | β | β879.1% | β | β556.2% | β | 360.9% |
| Share count change | β2.7% | β2.2% | 0.6% | β14.3% | β25.7% | 11.7% | 4.8% | 0.3% | 29.3% | 39.1% |
| Financial health | ||||||||||
| Net debt / EBITDA | 0.2x | β0.1x | β | β | β | β | β | β54.0x | β374.7x | β19.3x |
| Debt / equity | 0.4x | 0.4x | 0.6x | 0.7x | 0.8x | 0.0x | 0.0x | 0.0x | 0.0x | 0.8x |
| Interest coverage | 9.0x | 7.7x | β12.4x | β14.7x | β7.4x | β13.7x | β119.9x | β10.8x | β21.8x | 4.8x |
| Current ratio | 1.2x | 1.6x | 1.4x | 1.3x | 1.2x | 1.9x | 1.7x | 2.1x | 8.1x | 15.3x |
| Quick ratio | 0.6x | 0.9x | 0.9x | 0.6x | 0.7x | 1.2x | 1.2x | 1.4x | 7.3x | 14.7x |
| Capital allocation | ||||||||||
| Capex / revenue | 1.8% | 1.3% | 1.1% | 1.2% | 1.2% | 1.0% | 0.9% | 0.7% | 0.4% | 0.5% |
| Stock comp / revenue | 0.2% | 0.3% | 0.1% | 0.1% | 0.2% | 0.5% | 0.7% | 0.4% | 0.4% | 0.7% |
| Payouts / FCF | 55.4% | 55.1% | 68.0% | β | 0.5% | β | 0.0% | β | 0.0% | 0.0% |
| Quality scores | ||||||||||
| Piotroski F-score | 6.0 | 6.0 | 2.0 | 5.0 | 5.0 | 3.0 | 5.0 | 5.0 | 7.0 | 6.0 |
| Altman Z'' | 3.5 | 4.2 | 2.0 | 1.1 | 0.8 | 2.6 | 2.0 | 3.2 | 10.6 | 7.3 |
| Accruals ratio | β4.0% | β8.0% | β22.0% | β1.6% | β12.8% | 1.8% | β12.7% | 7.2% | β0.3% | β2.4% |
Source: SEC EDGAR XBRL filings (CIK 0001326380). Data updated October 9, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only β not investment advice. Check the original filings before relying on any figure.
