Explain this page
Arphra AIPlain-English read on GameStop Corp.’s valuationIncome statement
| In USD | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | 2027E | 2028E |
|---|---|---|---|---|---|---|---|
| Revenue & profit | |||||||
| Revenue | $6.01B | $5.93B | $5.27B | $3.82B | $3.63B | $4.28B | $2.5B |
| Cost of revenue | $4.66B | $4.56B | $3.98B | $2.71B | $2.45B | $3.01B | $1.78B |
| Gross profit | $1.35B | $1.37B | $1.29B | $1.11B | $1.18B | $1.22B | $726.74M |
| Gross margin | +22.42% | +23.15% | +24.54% | +29.14% | +32.42% | +28.60% | +29.07% |
| Operating | |||||||
| Research & development | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Selling, general & administrative | $1.71B | $1.68B | $1.32B | $1.13B | $890.8M | $1.15B | $658.25M |
| Total operating expenses | $1.72B | $1.68B | $1.33B | $1.14B | $890.8M | $1.12B | $680.98M |
| Operating income | -$368.5M | -$311.6M | -$34.5M | -$26.2M | $285.9M | $90.94M | $53.54M |
| Operating margin | -6.13% | -5.26% | -0.65% | -0.69% | +7.88% | +2.13% | +2.14% |
| EBITDA | -$284.6M | -$247.2M | $26.5M | $22.4M | $305.4M | $135.72M | $79.59M |
| EBIT | -$361.8M | -$308.9M | -$29.7M | -$16.5M | $285.9M | $97.48M | $57.2M |
| Below the line | |||||||
| Interest expense | $26.9M | $0 | $0 | $0 | $0 | $0 | $0 |
| Interest income | $0 | $9.5M | $49.5M | $163.4M | $271.5M | $182.06M | $105.21M |
| Other income / expense | -$26.9M | $9.5M | $47.6M | $163.4M | $98.1M | — | — |
| Pre-tax income | -$395.4M | -$302.1M | $13.1M | $137.2M | $384M | $202.69M | $119.51M |
| Income tax expense | -$14.1M | $11M | $6.4M | $5.9M | -$34.4M | $29.46M | $18.01M |
| Earnings | |||||||
| Net income | -$381.3M | -$313.1M | $6.7M | $131.3M | $418.4M | $92.98M | $55.1M |
| Net income · continuing ops | -$381.3M | -$313.1M | $6.7M | $131.3M | $418.4M | $213.16M | $124.72M |
| Net margin | -6.34% | -5.28% | +0.13% | +3.43% | +11.53% | +2.17% | +2.20% |
| EPS · basic | $-1.31 | $-1.03 | $0.02 | $0.33 | $0.93 | $1.18 | $1.28 |
| EPS · diluted | $-1.31 | $-1.03 | $0.02 | $0.33 | $0.77 | $1.09 | $1.21 |
| EPS · low estimate | — | — | — | — | — | $1.09 | $1.21 |
| EPS · high estimate | — | — | — | — | — | $1.09 | $1.21 |
| Shares · basic | 290.4M | 304.2M | 305.1M | 394.1M | 447.6M | 448.53M | 450.97M |
| Shares · diluted | 290.4M | 304.2M | 305.2M | 394.7M | 549.1M | 544.15M | 545.92M |
| Coverage | |||||||
| Analysts (revenue) | — | — | — | — | — | 1 | 1 |
| Analysts (EPS) | — | — | — | — | — | 1 | 1 |
Coverage notes. Historical figures come’s as-reported income statements / balance sheets / cash flows in our data warehouse. Forecast columns (italicised, faint accent tint) carry vendor-supplied numbers where available (revenue + EPS consensus) and ratio-derived values for every other line. Margins / ratios are the trailing-3y average from history applied to the forecast revenue; values are clamped to enforce P&L identity (gross ≥ operating, EBITDA ≥ operating, net ≤ operating) and balance-sheet identity (assets = liabilities + equity by construction). Cash-flow FCF reconciles to OCF + CapEx. USD conversion uses the period-end close of the issuer's reported/USD pair from forex_prices_daily; share counts stay unconverted.
Financials
Full income statement, balance sheet, and cash-flow history is included with Pro.
Upgrade to Pro