GameStop Corp. logo

GameStop Corp.

GME | NYSE
Chart Builder DCF Calculator
$24.32
+$0.09 (+0.37%)
Nov 2, 2026, 2:31 PM ET · Market open
Fiscal Year
Period Ending
FY 2025
Jan 31, 2026
FY 2024
Jan 31, 2025
FY 2023
Jan 31, 2024
FY 2022
Jan 31, 2023
FY 2021
Jan 31, 2022
FY 2020
Jan 31, 2021
Net Income
418.4M 131.3M 6.7M -313.1M -381.3M -215.3M
Depreciation & Amortization
19.5M 38.9M 56.2M 61.7M 77.2M 80.7M
Stock-Based Compensation
1.6M 16.4M 22.2M 40.1M 30.5M 7.9M
Other Working Capital
-18.8M 13.2M -3M 142.3M -27.6M -62.6M
Other Non-Cash Items
243M 3.8M 7.1M 33.2M 26.8M -10.9M
Deferred Income Tax
-66.7M -1.8M -100K -2.6M -16.3M 80.3M
Change in Working Capital
600K -42.9M -295.8M 288.9M -171.2M 181M
Operating Cash Flow
614.8M 145.7M -203.7M 108.2M -434.3M 123.7M
Capital Expenditures
-17.5M -16.1M -34.9M -55.9M -62M -60M
Cash Acquisitions
-100K 7M 13.1M 55.9M n/a 5.2M
Purchase of Investments
-2.79B -61.4M -326.8M -276.8M n/a n/a
Sales Maturities Of Investments
90.2M 316.8M 312.6M 27.5M n/a n/a
Other Investing Acitivies
-16.9M 18.8M 2.8M 26.6M -2.8M 91.7M
Investing Cash Flow
-3.23B 265.1M -33.2M -222.7M -64.8M 36.9M
Debt Repayment
4.15B -10.8M -10.7M -3.9M -332.4M -58.2M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a -300K
Other Financial Acitivies
n/a n/a -900K -4M -139.8M 3.1M
Financial Cash Flow
4.15B 3.44B -11.6M -7.9M 1.2B -55.4M
Net Cash Flow
1.55B 3.85B -257.1M -123.9M 684.9M 121.5M
Free Cash Flow
597.3M 129.6M -238.6M 52.3M -496.3M 63.7M
Adj. Free Cash Flow
595.7M 113.2M -260.8M 12.2M -526.8M 55.8M
Maintenance CapEx
-17.5M -16.1M -34.9M -55.9M n/a -60M
Growth CapEx
n/a n/a n/a n/a -62M n/a
Owner Earnings
597.3M 129.6M -238.6M 52.3M -434.3M 63.7M

© 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.