AGÕæÈ˹ٷ½

STOCK TITAN

GameStop Discloses First Quarter 2025 Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Negative)
Tags

GRAPEVINE, Texas--(BUSINESS WIRE)-- GameStop Corp. (NYSE: GME) (“GameStop� or the “Company�) today released financial results for the first quarter ended May 3, 2025. The Company’s condensed and consolidated financial statements, including GAAP and non-GAAP results, are below. The Company’s Form 10-Q and supplemental information can be found at .

FIRST QUARTER OVERVIEW

  • Net sales were $732.4 million for the period, compared to $881.8 million in the prior year's first quarter.
  • Selling, general and administrative (“SG&Aâ€�) expenses were $228.1 million for the period, compared to $295.1 million in the prior year's first quarter.
  • Operating loss was $10.8 million for the period, compared to an Operating loss of $50.6 million in the prior year's first quarter.
    • First quarter Operating loss includes $35.5 million of impairment charges related to international restructuring efforts.
    • Excluding the impairment charges and other items, Adjusted Operating Income was $27.5 million for the period compared to an Adjusted Operating Loss of $55.0 million in the prior year's first quarter.
  • Net income was $44.8 million for the period, compared to a Net loss of $32.3 million for the prior year’s first quarter.
    • Excluding the impairment charges and other items, Adjusted Net Income was $83.1 million for the period compared to an Adjusted Net Loss of $36.7 million for the prior year's first quarter.
  • Cash, cash equivalents and marketable securities were $6.4 billion at the close of the first quarter, compared to $1.0 billion at the close of the prior year's first quarter.

SUBSEQUENT EVENTS

  • Completed the divestiture of Canada on May 4, 2025.
  • Purchased 4,710 Bitcoin between May 3, 2025 and June 10, 2025 for cash.Ìý

Additional information can be found in the Company’s Form 10-Q.

NON-GAAP MEASURES AND OTHER METRICS

As a supplement to the Company’s financial results presented in accordance with U.S. generally accepted accounting principles (“GAAP�), GameStop may use certain non-GAAP measures, such as adjusted SG&A expenses, adjusted operating income (loss), adjusted net income (loss), adjusted earnings (loss) per share, adjusted EBITDA and free cash flow. The Company believes these non-GAAP financial measures provide useful information to investors in evaluating the Company’s core operating performance. Adjusted SG&A expenses, adjusted operating loss, adjusted net income (loss), adjusted net income (loss) per share and adjusted EBITDA exclude the effect of items such as certain transformation costs, asset impairments, severance, as well as divestiture costs. Free cash flow excludes capital expenditures otherwise included in net cash flows provided by (used in) operating activities. The Company’s definition and calculation of non-GAAP financial measures may differ from that of other companies. Non-GAAP financial measures should be viewed as supplementing, and not as an alternative or substitute for, the Company’s financial results prepared in accordance with GAAP. Certain of the items that may be excluded or included in non-GAAP financial measures may be significant items that could impact the Company’s financial position, results of operations or cash flows and should therefore be considered in assessing the Company’s actual and future financial condition and performance.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS - SAFE HARBOR

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. In some cases, forward-looking statements can be identified by the use of terms such as "anticipates," "believes," "continues," "could," estimates," "expects," "intends," "may," "plans," potential," predicts," "pro forma," seeks," "should," "will" or similar expressions. Forward-looking statements are subject to significant risks and uncertainties and actual developments, business decisions, outcomes and results may differ materially from those reflected or described in the forward-looking statements. The following factors, among others, could cause actual developments, business decisions, outcomes and results to differ materially from those reflected or described in the forward-looking statements: economic, social, and political conditions in the markets in which we operate; the competitive nature of the Company’s industry; the cyclicality of the video game industry; the Company’s dependence on the timely delivery of new and innovative products from its vendors; the impact of technological advances in the video game industry and related changes in consumer behavior on the Company’s sales; interruptions to the Company’s supply chain or the supply chain of our suppliers; the Company’s dependence on sales during the holiday selling season; the Company’s ability to obtain favorable terms from its current and future suppliers and service providers; the Company’s ability to anticipate, identify and react to trends in pop culture with regard to its sales of collectibles; the Company’s ability to maintain strong retail and ecommerce experiences for its customers; the Company’s ability to keep pace with changing industry technology and consumer preferences; the Company’s ability to manage its profitability and cost reduction initiatives; changes in senior management or the Company’s ability to attract and retain qualified personnel; potential damage to the Company’s reputation or customers' perception of the Company; the Company’s ability, or the ability of the third parties with whom we work, to maintain the security of our information technology systems or data (including customer, associate or Company information); the Company's compliance with stringent and evolving laws and other obligations related to data privacy and security; occurrence of weather events, natural disasters, public health crises and other unexpected events; risks associated with inventory shrinkage; potential failure or inadequacy of the Company's computerized systems; the ability of the Company’s third party delivery services to deliver products to the Company’s retail locations, fulfillment centers and consumers and changes in the terms the Company has with such service providers; the ability and willingness of the Company’s vendors to provide marketing and merchandising support at historical or anticipated levels; restrictions on the Company’s ability to purchase and sell pre-owned products; the Company’s ability to renew or enter into new leases on favorable terms; unfavorable changes in the Company’s global tax rate; legislative actions; the Company’s ability to comply with federal, state, local and international laws and regulations and statutes; changes to tariff and import/export regulations; potential litigation and other legal proceedings; the value of the Company’s investment holdings; concentration of the Company’s investment portfolio into one or fewer holdings; the recognition of losses in a particular investment even if the Company has not sold the investment; potential variability in the Company's earnings due to our current and potential future holdings of equity securities or certain crypto-currencies, including our current holdings of Bitcoin; volatility in the Company’s stock price, including volatility due to potential short squeezes; continued high degrees of media coverage by third parties; the availability and future sales of substantial amounts of the Company’s Class A common stock; fluctuations in the Company’s results of operations from quarter to quarter; the Company’s ability to generate sufficient cash flow to fund its operations; the Company’s ability to incur additional debt; dilution to current stockholders caused by the conversion of the Company's convertible debt securities; risks associated with the Company’s investment in marketable, nonmarketable and interest-bearing securities, including the impact of such investments on the Company’s financial results; and the Company’s ability to maintain effective internal control over financial reporting. Additional factors that could cause results to differ materially from those reflected or described in the forward-looking statements can be found in GameStop's most recent Annual Report on Form 10-K and other filings made from time to time with the SEC and available at or on the Company’s investor relations website (). Forward-looking statements contained in this press release speak only as of the date of this press release. The Company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by any applicable securities laws.

Ìý
Ìý
Ìý

GameStop Corp.
Condensed Statements of Operations
(in millions, except per share data)
(unaudited)Ìý

Ìý

Ìý

Ìý

13 Weeks Ended

May 3, 2025

Ìý

13 Weeks Ended

May 4, 2024

Net sales

Ìý

$

732.4

Ìý

Ìý

$

881.8

Ìý

Cost of sales

Ìý

Ìý

479.6

Ìý

Ìý

Ìý

637.3

Ìý

Gross profit

Ìý

Ìý

252.8

Ìý

Ìý

Ìý

244.5

Ìý

Selling, general and administrative expenses

Ìý

Ìý

228.1

Ìý

Ìý

Ìý

295.1

Ìý

Asset Impairments

Ìý

Ìý

35.5

Ìý

Ìý

Ìý

�

Ìý

Operating loss

Ìý

Ìý

(10.8

)

Ìý

Ìý

(50.6

)

Interest income, net

Ìý

Ìý

(56.9

)

Ìý

Ìý

(14.9

)

Other income, net

Ìý

Ìý

(2.2

)

Ìý

Ìý

�

Ìý

Income (loss) before income taxes

Ìý

Ìý

48.3

Ìý

Ìý

Ìý

(35.7

)

Income tax expense (benefit)

Ìý

Ìý

3.5

Ìý

Ìý

Ìý

(3.4

)

Net income (loss)

Ìý

$

44.8

Ìý

Ìý

$

(32.3

)

Ìý

Ìý

Ìý

Ìý

Ìý

Net income (loss) per share:

Ìý

Ìý

Ìý

Ìý

Basic Income (loss) per share

Ìý

$

0.10

Ìý

Ìý

$

(0.11

)

Diluted income (loss) per share

Ìý

$

0.09

Ìý

Ìý

$

(0.11

)

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted-average common shares outstanding:

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

447.1

Ìý

Ìý

Ìý

305.9

Ìý

Diluted

Ìý

Ìý

497.9

Ìý

Ìý

Ìý

305.9

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Percentage of Net Sales:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net sales

Ìý

Ìý

100.0

%

Ìý

Ìý

100.0

%

Cost of sales

Ìý

Ìý

65.5

Ìý

Ìý

Ìý

72.3

Ìý

Gross profit

Ìý

Ìý

34.5

Ìý

Ìý

Ìý

27.7

Ìý

Selling, general and administrative expenses

Ìý

Ìý

31.1

Ìý

Ìý

Ìý

33.5

Ìý

Asset Impairments

Ìý

Ìý

4.8

Ìý

Ìý

Ìý

�

Ìý

Operating loss

Ìý

Ìý

(1.5

)

Ìý

Ìý

(5.7

)

Interest income, net

Ìý

Ìý

(7.8

)

Ìý

Ìý

(1.7

)

Other income, net

Ìý

Ìý

(0.3

)

Ìý

Ìý

�

Ìý

Income (loss) before income taxes

Ìý

Ìý

6.6

Ìý

Ìý

Ìý

(4.0

)

Income tax expense (benefit)

Ìý

Ìý

0.5

Ìý

Ìý

Ìý

(0.4

)

Net income (loss)

Ìý

Ìý

6.1

%

Ìý

Ìý

(3.7

)%

Ìý
Ìý
Ìý
Ìý

GameStop Corp.
Condensed Statements of Operations by Segment
(in millions, except per share data)
(unaudited)Ìý

Ìý

Ìý

Ìý

United

States

Ìý

Canada

Ìý

Australia

Ìý

Europe

Ìý

Total

As of and for the Quarter ended May 3, 2025

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net sales

Ìý

$

537.5

Ìý

Ìý

$

38.2

Ìý

Ìý

$

81.9

Ìý

Ìý

$

74.8

Ìý

Ìý

$

732.4

Ìý

Cost of sales

Ìý

Ìý

343.6

Ìý

Ìý

Ìý

28.2

Ìý

Ìý

Ìý

55.0

Ìý

Ìý

Ìý

52.8

Ìý

Ìý

$

479.6

Ìý

Gross Profit

Ìý

Ìý

193.9

Ìý

Ìý

Ìý

10.0

Ìý

Ìý

Ìý

26.9

Ìý

Ìý

Ìý

22.0

Ìý

Ìý

$

252.8

Ìý

Selling, general and administrative expenses:

Ìý

Ìý

160.3

Ìý

Ìý

Ìý

13.9

Ìý

Ìý

Ìý

32.3

Ìý

Ìý

Ìý

21.6

Ìý

Ìý

$

228.1

Ìý

Store related

Ìý

Ìý

131.6

Ìý

Ìý

Ìý

11.3

Ìý

Ìý

Ìý

26.6

Ìý

Ìý

Ìý

22.4

Ìý

Ìý

$

191.9

Ìý

Other

Ìý

Ìý

28.7

Ìý

Ìý

Ìý

2.6

Ìý

Ìý

Ìý

5.7

Ìý

Ìý

Ìý

(0.8

)

Ìý

$

36.2

Ìý

Asset impairments

Ìý

Ìý

�

Ìý

Ìý

Ìý

18.3

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

17.2

Ìý

Ìý

Ìý

35.5

Ìý

Operating income (loss)

Ìý

Ìý

33.6

Ìý

Ìý

Ìý

(22.2

)

Ìý

Ìý

(5.4

)

Ìý

Ìý

(16.8

)

Ìý

Ìý

(10.8

)

Interest income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(56.9

)

Other income, net

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(2.2

)

Income before income taxes

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

48.3

Ìý

Income tax expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

3.5

Ìý

Net income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

44.8

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Property and equipment, net(1)

Ìý

Ìý

37.5

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

16.7

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

54.2

Ìý

Capital expenditures

Ìý

Ìý

1.2

Ìý

Ìý

Ìý

0.1

Ìý

Ìý

Ìý

1.0

Ìý

Ìý

Ìý

0.6

Ìý

Ìý

Ìý

2.9

Ìý

Ìý

Ìý

Ìý

United

States

Ìý

Canada

Ìý

Australia

Ìý

Europe

Ìý

Total

As of and for the Quarter ended May 4, 2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net sales

Ìý

$

617.3

Ìý

Ìý

$

42.6

Ìý

Ìý

$

79.6

Ìý

Ìý

$

142.3

Ìý

Ìý

$

881.8

Ìý

Cost of sales

Ìý

Ìý

448.5

Ìý

Ìý

Ìý

31.6

Ìý

Ìý

Ìý

53.4

Ìý

Ìý

Ìý

103.8

Ìý

Ìý

Ìý

637.3

Ìý

Gross Profit

Ìý

Ìý

168.8

Ìý

Ìý

Ìý

11.0

Ìý

Ìý

Ìý

26.2

Ìý

Ìý

Ìý

38.5

Ìý

Ìý

Ìý

244.5

Ìý

Selling, general and administrative expenses:

Ìý

Ìý

194.1

Ìý

Ìý

Ìý

15.5

Ìý

Ìý

Ìý

34.3

Ìý

Ìý

Ìý

51.2

Ìý

Ìý

Ìý

295.1

Ìý

Store related

Ìý

Ìý

168.2

Ìý

Ìý

Ìý

11.9

Ìý

Ìý

Ìý

28.2

Ìý

Ìý

Ìý

44.4

Ìý

Ìý

Ìý

252.7

Ìý

Other

Ìý

Ìý

25.9

Ìý

Ìý

Ìý

3.6

Ìý

Ìý

Ìý

6.1

Ìý

Ìý

Ìý

6.8

Ìý

Ìý

Ìý

42.4

Ìý

Operating loss

Ìý

Ìý

(25.3

)

Ìý

Ìý

(4.5

)

Ìý

Ìý

(8.1

)

Ìý

Ìý

(12.7

)

Ìý

Ìý

(50.6

)

Interest income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(14.9

)

Loss before income taxes

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(35.7

)

Income tax benefit

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(3.4

)

Net loss

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(32.3

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Property and equipment, net

Ìý

Ìý

44.9

Ìý

Ìý

Ìý

2.0

Ìý

Ìý

Ìý

19.6

Ìý

Ìý

Ìý

15.9

Ìý

Ìý

Ìý

82.4

Ìý

Capital expenditures

Ìý

Ìý

2.5

Ìý

Ìý

Ìý

0.7

Ìý

Ìý

Ìý

1.2

Ìý

Ìý

Ìý

0.5

Ìý

Ìý

Ìý

4.9

Ìý

(1)

Property and equipment, net for Canada and France (Europe) is classified in Assets held for sale on our Condensed Consolidated Balance Sheets.

Ìý
Ìý
Ìý
Ìý

GameStop Corp.
Condensed Consolidated Balance Sheets
(in millions)
(unaudited)Ìý

Ìý

Ìý

Ìý

May 3, 2025

Ìý

May 4, 2024

ASSETS:

Current assets:

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

$

6,385.8

Ìý

$

999.9

Marketable securities

Ìý

Ìý

�

Ìý

Ìý

83.0

Receivables, net of allowance of $0.9 and $4.4, respectively

Ìý

Ìý

44.1

Ìý

Ìý

58.9

Merchandise inventories, net

Ìý

Ìý

421.3

Ìý

Ìý

675.8

Prepaid expenses and other current assets

Ìý

Ìý

29.3

Ìý

Ìý

62.1

Assets held for sale

Ìý

Ìý

226.2

Ìý

Ìý

9.4

Total current assets

Ìý

Ìý

7,106.7

Ìý

Ìý

1,889.1

Property and equipment, net of accumulated depreciation of $572.5 and $843.6, respectively

Ìý

Ìý

54.2

Ìý

Ìý

82.4

Operating lease right-of-use assets

Ìý

Ìý

272.5

Ìý

Ìý

542.0

Deferred income taxes

Ìý

Ìý

18.7

Ìý

Ìý

17.5

Other noncurrent assets

Ìý

Ìý

50.5

Ìý

Ìý

56.1

Total assets

Ìý

$

7,502.6

Ìý

$

2,587.1

Ìý

Ìý

Ìý

Ìý

Ìý

LIABILITIES AND STOCKHOLDERS� EQUITY:

Current liabilities:

Ìý

Ìý

Ìý

Ìý

Accounts payable

Ìý

$

198.4

Ìý

$

282.7

Accrued liabilities and other current liabilities

Ìý

Ìý

328.4

Ìý

Ìý

377.1

Current portion of operating lease liabilities

Ìý

Ìý

113.3

Ìý

Ìý

177.7

Current portion of long-term debt

Ìý

Ìý

�

Ìý

Ìý

10.8

Liabilities held for sale

Ìý

Ìý

207.2

Ìý

Ìý

�

Total current liabilities

Ìý

Ìý

847.3

Ìý

Ìý

848.3

Long-term debt, net

Ìý

Ìý

1,480.7

Ìý

Ìý

14.9

Operating lease liabilities

Ìý

Ìý

167.8

Ìý

Ìý

385.3

Other long-term liabilities

Ìý

Ìý

19.4

Ìý

Ìý

31.3

Total liabilities

Ìý

Ìý

2,515.2

Ìý

Ìý

1,279.8

Total stockholders� equity

Ìý

Ìý

4,987.4

Ìý

Ìý

1,307.3

Total liabilities and stockholders� equity

Ìý

$

7,502.6

Ìý

$

2,587.1

Ìý
Ìý
Ìý
Ìý

GameStop Corp.
Condensed Consolidated Statements of Cash Flows
(in millions)
(unaudited)Ìý

Ìý

Ìý

Ìý

13 Weeks Ended

May 3, 2025

Ìý

13 Weeks Ended

May 4, 2024

Cash flows from operating activities:

Ìý

Ìý

Ìý

Ìý

Net income (loss)

Ìý

$

44.8

Ìý

Ìý

$

(32.3

)

Adjustments to reconcile net income (loss) to net cash flows from operating activities:

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

Ìý

5.6

Ìý

Ìý

Ìý

16.8

Ìý

Stock-based compensation expense, net

Ìý

Ìý

5.5

Ìý

Ìý

Ìý

0.6

Ìý

(Gain) loss on disposal of property and equipment, net

Ìý

Ìý

(1.5

)

Ìý

Ìý

0.3

Ìý

Asset impairments

Ìý

Ìý

35.5

Ìý

Ìý

Ìý

�

Ìý

Other, net

Ìý

Ìý

(0.4

)

Ìý

Ìý

(0.6

)

Changes in operating assets and liabilities:

Ìý

Ìý

Ìý

Ìý

Receivables, net

Ìý

Ìý

12.0

Ìý

Ìý

Ìý

33.4

Ìý

Merchandise inventories, net

Ìý

Ìý

(10.1

)

Ìý

Ìý

(43.2

)

Prepaid expenses and other current assets

Ìý

Ìý

6.7

Ìý

Ìý

Ìý

8.5

Ìý

Prepaid income taxes and income taxes payable

Ìý

Ìý

(1.6

)

Ìý

Ìý

(5.1

)

Accounts payable and accrued liabilities

Ìý

Ìý

110.3

Ìý

Ìý

Ìý

(87.8

)

Operating lease right-of-use assets and liabilities

Ìý

Ìý

(0.6

)

Ìý

Ìý

1.1

Ìý

Changes in other long-term liabilities

Ìý

Ìý

(13.7

)

Ìý

Ìý

(1.5

)

Net cash flows provided by (used in) operating activities

Ìý

Ìý

192.5

Ìý

Ìý

Ìý

(109.8

)

Cash flows from investing activities:

Ìý

Ìý

Ìý

Ìý

Purchases of marketable securities

Ìý

Ìý

(14.7

)

Ìý

Ìý

(7.5

)

Proceeds from maturities and sales of marketable securities

Ìý

Ìý

22.6

Ìý

Ìý

Ìý

201.9

Ìý

Capital expenditures

Ìý

Ìý

(2.9

)

Ìý

Ìý

(4.9

)

Proceeds from other divestitures

Ìý

Ìý

2.2

Ìý

Ìý

Ìý

�

Ìý

Other

Ìý

Ìý

0.1

Ìý

Ìý

Ìý

0.3

Ìý

Net cash flows provided by investing activities

Ìý

Ìý

7.3

Ìý

Ìý

Ìý

189.8

Ìý

Cash flows from financing activities:

Ìý

Ìý

Ìý

Ìý

Proceeds from the issuance of convertible debt

Ìý

Ìý

1,500.0

Ìý

Ìý

Ìý

�

Ìý

Debt issuance costs from convertible debt

Ìý

Ìý

(19.3

)

Ìý

Ìý

�

Ìý

Repayments of debt

Ìý

Ìý

(2.7

)

Ìý

Ìý

(2.7

)

Proceeds from equity awards directly withheld from employees for tax purposes

Ìý

Ìý

2.3

Ìý

Ìý

Ìý

2.2

Ìý

Payments to tax authorities for equity awards directly withheld from employees

Ìý

Ìý

(2.3

)

Ìý

Ìý

(2.2

)

Net cash flows provided by (used in) financing activities

Ìý

Ìý

1,478.0

Ìý

Ìý

Ìý

(2.7

)

Exchange rate effect on cash, cash equivalents and restricted cash

Ìý

Ìý

5.9

Ìý

Ìý

Ìý

1.3

Ìý

Less: Net change in cash balance classified as assets held for sale

Ìý

Ìý

(49.4

)

Ìý

Ìý

�

Ìý

Increase in cash, cash equivalents, and restricted cash

Ìý

Ìý

1,634.3

Ìý

Ìý

Ìý

78.6

Ìý

Cash, cash equivalents and restricted cash at beginning of period

Ìý

Ìý

4,789.8

Ìý

Ìý

Ìý

938.9

Ìý

Cash, cash equivalents and restricted cash at end of period

Ìý

$

6,424.1

Ìý

Ìý

$

1,017.5

Ìý

Ìý
Ìý
Ìý
Ìý

Schedule I
Sales Mix
(in millions)
(unaudited)Ìý

Ìý

Ìý

Ìý

13 Weeks Ended May 3, 2025

Ìý

13 Weeks Ended May 4, 2024

Ìý

Ìý

Net

Ìý

Percent

Ìý

Net

Ìý

Percent

Net Sales:

Ìý

Sales

Ìý

of Total

Ìý

Sales

Ìý

of Total

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Hardware and accessories (1)

Ìý

$

345.3

Ìý

47.1

%

Ìý

$

505.3

Ìý

57.3

%

Software (2)

Ìý

Ìý

175.6

Ìý

24.0

%

Ìý

Ìý

239.7

Ìý

27.2

%

Collectibles (3)

Ìý

Ìý

211.5

Ìý

28.9

%

Ìý

Ìý

136.8

Ìý

15.5

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total

Ìý

$

732.4

Ìý

100.0

%

Ìý

$

881.8

Ìý

100.0

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Includes sales of new and pre-owned hardware, accessories, hardware bundles in which hardware and digital or physical software are sold together in a single SKU, interactive game figures, strategy guides, mobile and consumer electronics.

(2) Includes sales of new and pre-owned video game software, digital software and PC entertainment software.

(3) Includes the sale of apparel, toys, trading cards, gadgets and other products for pop culture and technology enthusiasts.

Ìý
Ìý
Ìý
Ìý

GameStop Corp.
Schedule II
(in millions, except per share data)
(unaudited)Ìý

Ìý

Non-GAAP resultsÌý

Ìý

The following tables reconcile the Company's selling, general and administrative expenses (“SG&A expenseâ€�), operating loss, net income (loss) and net income (loss) per share as presented in its unaudited consolidated statements of operations and prepared in accordance with U.S. generally accepted accounting principles (“GAAPâ€�) to its adjusted SG&A expense, adjusted operating income (loss), adjusted net income (loss), adjusted EBITDA and adjusted net income (loss) per share. The diluted weighted-average shares outstanding used to calculate adjusted earnings per share may differ from GAAP weighted-average shares outstanding. Under GAAP, basic and diluted weighted-average shares outstanding are the same in periods where there is a net loss. The reconciliations below are from continuing operations only.Ìý

Ìý

Ìý

Ìý

13 Weeks Ended

Ìý

13 Weeks Ended

Ìý

Ìý

May 3, 2025

Ìý

May 4, 2024

Adjusted SG&A expense

SG&A expense

Ìý

$

228.1

Ìý

Ìý

Ìý

295.1

Ìý

Transformation costs(1)

Ìý

Ìý

(2.8

)

Ìý

Ìý

4.4

Ìý

Adjusted SG&A expense

Ìý

$

225.3

Ìý

Ìý

$

299.5

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted Operating Income (Loss)

Ìý

Ìý

Ìý

Ìý

Operating (loss) income

Ìý

$

(10.8

)

Ìý

$

(50.6

)

Transformation costs(1)

Ìý

Ìý

2.8

Ìý

Ìý

Ìý

(4.4

)

Asset impairments (2)

Ìý

Ìý

35.5

Ìý

Ìý

Ìý

�

Ìý

Adjusted operating income (loss)

Ìý

$

27.5

Ìý

Ìý

$

(55.0

)

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted Net Income (Loss)

Ìý

Ìý

Ìý

Ìý

Net Income (loss)

Ìý

$

44.8

Ìý

Ìý

$

(32.3

)

Transformation costs(1)

Ìý

Ìý

2.8

Ìý

Ìý

Ìý

(4.4

)

Asset impairments(2)

Ìý

Ìý

35.5

Ìý

Ìý

Ìý

�

Ìý

Adjusted net income (loss)

Ìý

$

83.1

Ìý

Ìý

$

(36.7

)

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted net income (loss) per share

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

$

0.19

Ìý

Ìý

$

(0.12

)

Diluted

Ìý

Ìý

0.17

Ìý

Ìý

Ìý

(0.12

)

Ìý

Ìý

Ìý

Ìý

Ìý

Number of shares used in adjusted calculation

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

447.1

Ìý

Ìý

Ìý

305.9

Ìý

Diluted

Ìý

Ìý

497.9

Ìý

Ìý

Ìý

305.9

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Transformation costs include severance, stock-based compensation forfeitures related to workforce optimization efforts and departures of key personnel, adjustments to reserves for expenses for consultants and advisors related to transformation initiatives, and other costs in connection with the transformation initiatives.Ìý

(2) Incurred in connection with the commitment made by management during the first quarter of fiscal 2025 to divest the Company's operations in Canada and France.

Ìý

Ìý

Ìý

13 Weeks Ended

Ìý

13 Weeks Ended

Ìý

Ìý

May 3, 2025

Ìý

May 4, 2024

Reconciliation of Net Income (loss) to Adjusted EBITDA

Ìý

Ìý

Ìý

Ìý

Net income (loss)

Ìý

$

44.8

Ìý

Ìý

$

(32.3

)

Interest income, net

Ìý

Ìý

(56.9

)

Ìý

Ìý

(14.9

)

Depreciation and amortization

Ìý

Ìý

5.6

Ìý

Ìý

Ìý

16.8

Ìý

Income tax expense (benefit)

Ìý

Ìý

3.5

Ìý

Ìý

Ìý

(3.4

)

EBITDA

Ìý

$

(3.0

)

Ìý

$

(33.8

)

Stock-based compensation

Ìý

Ìý

5.5

Ìý

Ìý

Ìý

0.6

Ìý

Transformation costs(1)

Ìý

Ìý

2.8

Ìý

Ìý

(4.4

)

Divestitures and other

Ìý

Ìý

(2.2

)

Ìý

�

Ìý

Asset impairments(2)

Ìý

Ìý

35.5

Ìý

Ìý

�

Ìý

Adjusted EBITDA

Ìý

$

38.6

Ìý

Ìý

$

(37.6

)

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Transformation costs include severance, stock-based compensation forfeitures related to workforce optimization efforts and departures of key personnel, adjustments to reserves for expenses for consultants and advisors related to transformation initiatives, and other costs in connection with the transformation initiatives.Ìý

(2) Incurred in connection with the commitment made by management during the first quarter of fiscal 2025 to divest the Company's operations in Canada and France.

Ìý
Ìý
Ìý
Ìý

GameStop Corp.
Schedule III
(in millions)
(unaudited)
Ìý

Ìý

Non-GAAP resultsÌý

Ìý

The following table reconciles the Company's cash flows provided by (used in) operating activities as presented in its unaudited Consolidated Statements of Cash Flows and prepared in accordance with GAAP to its free cash flow. Free cash flow is considered a non-GAAP financial measure. Management believes, however, that free cash flow, which measures our ability to generate additional cash from our business operations, is an important financial measure for use by investors in evaluating the company’s financial performance.Ìý

Ìý

Ìý

13 Weeks Ended

Ìý

13 Weeks Ended

Ìý

May 3, 2025

Ìý

May 4, 2024

Net cash flows provided by (used in) operating activities

$

192.5

Ìý

Ìý

$

(109.8

)

Capital expenditures

Ìý

(2.9

)

Ìý

Ìý

(4.9

)

Free cash flow

$

189.6

Ìý

Ìý

$

(114.7

)

Ìý

Non-GAAP Measures and Other Metrics

Adjusted EBITDA, adjusted SG&A expense, adjusted operating income (loss), adjusted net income (loss) and adjusted net income (loss) per share are supplemental financial measures of the Company’s performance that are not required by, or presented in accordance with, GAAP. We believe that the presentation of these non-GAAP financial measures provide useful information to investors in assessing our financial condition and results of operations. We define adjusted EBITDA as net income (loss) before income taxes, plus interest income, net and depreciation and amortization, excluding stock-based compensation, certain transformation costs, business divestitures, asset impairments, severance and other non-cash charges. Net income (loss) is the GAAP financial measure most directly comparable to adjusted EBITDA. Our non-GAAP financial measures should not be considered as an alternative to the most directly comparable GAAP financial measure. Furthermore, non-GAAP financial measures have limitations as an analytical tool because they exclude some but not all items that affect the most directly comparable GAAP financial measures. Some of these limitations include:

  • certain items excluded from adjusted EBITDA are significant components in understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure;
  • adjusted EBITDA does not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments;
  • adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs;
  • although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and adjusted EBITDA does not reflect any cash requirements for such replacements; and
  • our computations of adjusted EBITDA may not be comparable to other similarly titled measures of other companies.

We compensate for the limitations of adjusted EBITDA, adjusted SG&A expense, adjusted operating income (loss), adjusted net income (loss) and adjusted net income (loss) per share as analytical tools by reviewing the comparable GAAP financial measure, understanding the differences between the GAAP and non-GAAP financial measures and incorporating these data points into our decision-making process. Adjusted EBITDA, adjusted SG&A expense, adjusted operating income (loss), adjusted net income (loss) and adjusted net income (loss) per share are provided in addition to, and not as an alternative to, the Company’s financial results prepared in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Because adjusted EBITDA, adjusted SG&A expense, adjusted operating income (loss), adjusted net income (loss) and adjusted net income (loss) per share may be defined and determined differently by other companies in our industry, our definitions of these non-GAAP financial measures may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.

GameStop Investor Relations

817-424-2001

[email protected]

Source: GameStop Corp.

Gamestop Corp

NYSE:GME

GME Rankings

GME Latest News

GME Latest SEC Filings

GME Stock Data

10.24B
408.68M
8.64%
40.63%
15.18%
Specialty Retail
Retail-computer & Computer Software Stores
United States
GRAPEVINE