GameSquare  Inc. logo

GameSquare Inc.

GAME | NASDAQ
Chart Builder DCF Calculator
$2.75
+$0.24 (+9.56%)
Nov 2, 2026, 10:39 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Feb 28, 2023
Q4 2022
Nov 30, 2022
Q3 2022
Aug 31, 2022
Q2 2022
May 31, 2022
Q1 2022
Feb 28, 2022
Q4 2021
Nov 30, 2021
Q3 2021
Aug 31, 2021
Q2 2021
May 31, 2021
Q1 2021
Feb 28, 2021
Net Income
-10.7B -52.74M -39.86M -37.97M -39.12M -42.35M -42.78M -34.26M -37.77M -32.59M -30.36M -17.96M -15.6M -17.15M -21.71M -14.23M -15.53M -7.89M -20.43M -26.91M -31.15M -43.53M
Depreciation & Amortization
646.76M 1.81M 2.03M 2.43M 3.03M 3.28M 3.59M 3.68M 3.73M 4.11M 3.63M 2.97M 1.95M 1.71M 2.03M 2.02M 2.97M 2.92M 2.88M 3.99M 4.48M 4.61M
Stock-Based Compensation
334.25M 2.4M 1.87M 1.87M n/a n/a 419.23K 866.57K 866.57K 1.18M 764.34K 2.07M 2.07M 1.75M 1.75M n/a n/a n/a n/a n/a n/a n/a
Other Working Capital
-652.92M -4.61M -3.73M -428.76K 1.76M -48.23K -689.28K -3.3M -2.47M -1.22M -763.41K 1.31M 723.76K 2.07M 326.96K 1.98M 1.91M 1.27M -545.51K -3.49M -3.25M -3.1M
Other Non-Cash Items
9.93B 39.67M 22.64M 13.56M 9.44M 9.25M 9.22M 4.13M 8.39M 4.43M 6.8M -3.69M -5.16M -4.28M -3.51M -12.31M -13.06M -18.89M -5.24M 527.65K 3.04M 18.06M
Deferred Income Tax
-44.39K -44.39K -44.39K n/a n/a n/a n/a -38.6K -38.6K -38.6K -38.6K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-3B -7.24M -4.94M -1.92M 7.17M -693.71K -405.49K -5.96M -2.24M -954.96K 2.7M 4.95M 3.08M 5.31M 5.19M 4.18M 3.55M -634.88K -8.22M -8.59M -3.74M -2.24M
Operating Cash Flow
-2.78B -16.13M -18.3M -22.03M -19.48M -30.52M -29.95M -31.58M -27.07M -23.86M -16.5M -11.65M -13.67M -12.67M -16.25M -20.34M -22.07M -24.5M -31M -30.99M -27.38M -23.11M
Capital Expenditures
-6.75M -705.26K -77.51K -78.34K -381.09K -379.67K -5.02K -5.11K -2.36K -762 -4 -4.16K -9.96K -34.43K -67.98K -77.65K -152.59K -147.66K -141.5K -191.82K -168.77K -103.17K
Cash Acquisitions
-8.43M -9.08M -5.15M -5.27M -684.82K -20.47K 2.71M 5.56M 16.87M 28.25M 25.4M 22.6M 11.15M 14.4M 14.52M 14.52M 14.9M 285.64K 285.64K 285.64K -50.98K 1.53M
Purchase of Investments
1B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -1.16M -1.16M
Sales Maturities Of Investments
-2.17B 250K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -24.76K -24.35K -0.15 -50.3K -245.71K
Other Investing Acitivies
2.84B 3.92M 2.45M 656.43K -300K -300K 0.62 0.62 -11.32M -11.32M -11.32M -11.32M 10.28K -1.17M -1.17M -1.17M -1.18M n/a n/a n/a 79.28K n/a
Investing Cash Flow
1.6B -61.67M -59.53M -61.82M -1.13M -458.92K 2.65M 5.49M 5.55M 16.93M 14.08M 11.28M 11.15M 13.2M 13.28M 13.27M 13.58M 113.21K 131.58K 93.82K -1.36M -476.97K
Debt Repayment
2.6B 2.62M -3.42M 3.48M 8.77M 9.3M 7.45M 4.02M 5.83M 3.98M 4.37M 409.76K -818.35K -26.19K -20.72K -123.8K -226.83K -666.71K -1.34M 1.78M 8.05M 7.06M
Common Stock Repurchased
-1.24B -2.55M -1.78M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-1.09M -1.09M -1.09M -1.45M 4.44M 20.09M 19.95M 20.31M 15.51M -134.94K n/a n/a -14.96K -58.27K -128.24K -198.5K -246.36K -261.25K -248.76K -232.76K 1.03M 1.17M
Financial Cash Flow
1.44B 76.98M 71.72M 80.88M 13.09M 29.18M 37.2M 34.31M 31.26M 13.85M 4.37M 409.76K -833.31K -84.46K -148.96K -322.3K 126.72K 6.08M 37.18M 40.35M 48.02M 46.7M
Net Cash Flow
265.05M -1.62M -6.77M -3.71M -8.06M -2.01M 10.16M 8.75M 10.29M 7.63M -5.66M -7.95M -11.49M -7.24M -3.14M -6.99M -7.65M -17.41M 6.97M 10.01M 18.91M 22.58M
Free Cash Flow
-2.79B -16.84M -18.38M -22.11M -19.86M -30.9M -29.96M -31.59M -27.07M -23.86M -16.51M -11.66M -13.68M -12.7M -16.32M -20.42M -22.22M -24.65M -31.14M -31.18M -27.55M -23.21M
Adj. Free Cash Flow
-3.13B -19.24M -20.25M -23.98M -19.86M -30.9M -30.37M -32.46M -27.94M -25.05M -17.27M -13.72M -15.74M -14.45M -18.06M -20.42M -22.22M -24.65M -31.14M -31.18M -27.55M -23.21M
Maintenance CapEx
-6.29M -240.81K 68.3K 67.55K -232.45K -229.43K 171.80 n/a n/a n/a n/a -4.16K -9.96K -9.96K -9.96K -5.8K n/a n/a n/a n/a n/a 92.12K
Growth CapEx
-464.45K -464.45K -145.81K -145.89K -148.64K -150.24K -5.19K -5.11K -2.36K -762 -4 -4 n/a -24.47K -58.02K -71.85K -152.59K -147.66K -141.5K -191.82K -168.77K -195.29K
Owner Earnings
-2.79B -16.38M -18.23M -21.97M -19.71M -30.75M -29.95M -31.58M -27.07M -23.86M -16.5M -11.66M -13.68M -12.68M -16.26M -20.35M -22.07M -24.5M -31M -30.99M -27.38M -23.02M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.