GameStop Corp
NYSE:GME
Income Statement
Earnings Waterfall
GameStop Corp
Revenue
|
5.3B
USD
|
Cost of Revenue
|
-4B
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
-31.7m
USD
|
Other Expenses
|
38.4m
USD
|
Net Income
|
6.7m
USD
|
Income Statement
GameStop Corp
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
9 040
N/A
|
9 171
+1%
|
9 518
+4%
|
9 504
0%
|
9 296
-2%
|
9 360
+1%
|
9 391
+0%
|
9 315
-1%
|
9 364
+1%
|
9 275
-1%
|
9 145
-1%
|
9 088
-1%
|
7 965
-12%
|
8 039
+1%
|
8 095
+1%
|
8 125
+0%
|
8 547
+5%
|
8 287
-3%
|
8 101
-2%
|
8 047
-1%
|
8 285
+3%
|
8 047
-3%
|
7 832
-3%
|
7 335
-6%
|
6 466
-12%
|
5 939
-8%
|
5 596
-6%
|
5 162
-8%
|
5 090
-1%
|
5 346
+5%
|
5 587
+5%
|
5 879
+5%
|
6 011
+2%
|
6 112
+2%
|
6 065
-1%
|
5 955
-2%
|
5 927
0%
|
5 786
-2%
|
5 814
+0%
|
5 706
-2%
|
5 273
-8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 378)
|
(6 461)
|
(6 740)
|
(6 701)
|
(6 520)
|
(6 572)
|
(6 573)
|
(6 463)
|
(6 446)
|
(6 320)
|
(6 153)
|
(6 043)
|
(5 465)
|
(5 513)
|
(5 562)
|
(5 611)
|
(6 062)
|
(5 974)
|
(5 941)
|
(6 019)
|
(5 977)
|
(5 799)
|
(5 655)
|
(5 275)
|
(4 557)
|
(4 219)
|
(4 023)
|
(3 754)
|
(3 830)
|
(4 038)
|
(4 211)
|
(4 461)
|
(4 663)
|
(4 796)
|
(4 787)
|
(4 704)
|
(4 555)
|
(4 425)
|
(4 429)
|
(4 331)
|
(3 979)
|
|
Gross Profit |
2 661
N/A
|
2 709
+2%
|
2 779
+3%
|
2 803
+1%
|
2 776
-1%
|
2 789
+0%
|
2 818
+1%
|
2 852
+1%
|
2 918
+2%
|
2 955
+1%
|
2 992
+1%
|
3 045
+2%
|
2 500
-18%
|
2 527
+1%
|
2 533
+0%
|
2 514
-1%
|
2 485
-1%
|
2 314
-7%
|
2 160
-7%
|
2 029
-6%
|
2 308
+14%
|
2 248
-3%
|
2 177
-3%
|
2 060
-5%
|
1 909
-7%
|
1 720
-10%
|
1 573
-9%
|
1 408
-10%
|
1 260
-11%
|
1 307
+4%
|
1 376
+5%
|
1 418
+3%
|
1 348
-5%
|
1 316
-2%
|
1 278
-3%
|
1 251
-2%
|
1 372
+10%
|
1 361
-1%
|
1 385
+2%
|
1 375
-1%
|
1 294
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 046)
|
(2 104)
|
(2 176)
|
(2 220)
|
(2 158)
|
(2 157)
|
(2 161)
|
(2 201)
|
(2 264)
|
(2 313)
|
(2 345)
|
(2 388)
|
(1 994)
|
(2 056)
|
(2 086)
|
(2 081)
|
(2 036)
|
(1 928)
|
(1 814)
|
(1 701)
|
(1 991)
|
(2 975)
|
(2 367)
|
(2 340)
|
(1 861)
|
(1 783)
|
(1 682)
|
(1 581)
|
(1 513)
|
(1 497)
|
(1 529)
|
(1 591)
|
(1 706)
|
(1 758)
|
(1 766)
|
(1 733)
|
(1 665)
|
(1 577)
|
(1 510)
|
(1 418)
|
(1 326)
|
|
Selling, General & Administrative |
(1 879)
|
(1 912)
|
(1 986)
|
(2 032)
|
(2 004)
|
(2 004)
|
(2 011)
|
(2 042)
|
(2 107)
|
(2 142)
|
(2 176)
|
(2 216)
|
(1 857)
|
(1 902)
|
(1 936)
|
(1 937)
|
(1 914)
|
(1 808)
|
(1 698)
|
(1 596)
|
(1 886)
|
(1 858)
|
(1 843)
|
(1 817)
|
(1 861)
|
(1 806)
|
(1 728)
|
(1 650)
|
(1 513)
|
(1 497)
|
(1 529)
|
(1 591)
|
(1 633)
|
(1 754)
|
(1 762)
|
(1 727)
|
(1 605)
|
(1 592)
|
(1 527)
|
(1 436)
|
(1 271)
|
|
Depreciation & Amortization |
(167)
|
(164)
|
(162)
|
(159)
|
(154)
|
(151)
|
(150)
|
(151)
|
(157)
|
(162)
|
(165)
|
(167)
|
(137)
|
(134)
|
(131)
|
(125)
|
(122)
|
(113)
|
(102)
|
(91)
|
(106)
|
(100)
|
(96)
|
(94)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(55)
|
|
Other Operating Expenses |
0
|
(29)
|
(29)
|
(29)
|
0
|
(2)
|
0
|
(8)
|
0
|
(10)
|
(5)
|
(5)
|
0
|
(20)
|
(20)
|
(20)
|
0
|
(7)
|
(15)
|
(15)
|
0
|
(1 016)
|
(428)
|
(428)
|
0
|
23
|
46
|
69
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(6)
|
0
|
15
|
18
|
18
|
0
|
|
Operating Income |
616
N/A
|
605
-2%
|
602
0%
|
583
-3%
|
618
+6%
|
632
+2%
|
657
+4%
|
651
-1%
|
654
+1%
|
642
-2%
|
647
+1%
|
656
+1%
|
506
-23%
|
471
-7%
|
447
-5%
|
433
-3%
|
449
+4%
|
386
-14%
|
345
-10%
|
328
-5%
|
317
-3%
|
(726)
N/A
|
(190)
+74%
|
(279)
-47%
|
48
N/A
|
(63)
N/A
|
(109)
-73%
|
(173)
-59%
|
(254)
-47%
|
(190)
+25%
|
(153)
+20%
|
(173)
-13%
|
(358)
-107%
|
(442)
-23%
|
(489)
-11%
|
(482)
+1%
|
(293)
+39%
|
(216)
+26%
|
(125)
+42%
|
(44)
+65%
|
(32)
+27%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(18)
|
(17)
|
4
|
1
|
(8)
|
(10)
|
(17)
|
(22)
|
(25)
|
(32)
|
(39)
|
(48)
|
(58)
|
(59)
|
(57)
|
(53)
|
(58)
|
(56)
|
(58)
|
(57)
|
(54)
|
(50)
|
(43)
|
(36)
|
(28)
|
(27)
|
(28)
|
(32)
|
(33)
|
(33)
|
(25)
|
(15)
|
(13)
|
(3)
|
(2)
|
2
|
27
|
20
|
31
|
40
|
51
|
|
Non-Reccuring Items |
(29)
|
0
|
0
|
0
|
(2)
|
0
|
(8)
|
0
|
(5)
|
0
|
0
|
0
|
(20)
|
0
|
7
|
7
|
(7)
|
0
|
0
|
(588)
|
(1 016)
|
0
|
(985)
|
(423)
|
(446)
|
(461)
|
(54)
|
(7)
|
17
|
2
|
(8)
|
(29)
|
(25)
|
(40)
|
(42)
|
(43)
|
(36)
|
0
|
(0)
|
0
|
(5)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(1)
|
|
Pre-Tax Income |
569
N/A
|
588
+3%
|
606
+3%
|
584
-4%
|
608
+4%
|
622
+2%
|
632
+2%
|
630
0%
|
625
-1%
|
610
-2%
|
609
0%
|
608
0%
|
429
-30%
|
413
-4%
|
397
-4%
|
387
-3%
|
384
-1%
|
330
-14%
|
288
-13%
|
(317)
N/A
|
(753)
-138%
|
(776)
-3%
|
(1 217)
-57%
|
(738)
+39%
|
(427)
+42%
|
(551)
-29%
|
(191)
+65%
|
(212)
-11%
|
(270)
-27%
|
(221)
+18%
|
(186)
+16%
|
(217)
-17%
|
(395)
-82%
|
(484)
-22%
|
(533)
-10%
|
(522)
+2%
|
(302)
+42%
|
(198)
+34%
|
(94)
+53%
|
(6)
+94%
|
13
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(215)
|
(220)
|
(224)
|
(215)
|
(215)
|
(223)
|
(232)
|
(230)
|
(222)
|
(215)
|
(211)
|
(216)
|
(124)
|
(115)
|
(105)
|
(86)
|
(154)
|
(138)
|
(158)
|
(120)
|
(64)
|
(54)
|
13
|
(42)
|
(38)
|
(86)
|
(144)
|
(58)
|
55
|
104
|
119
|
64
|
14
|
12
|
14
|
13
|
(11)
|
(7)
|
(6)
|
(5)
|
(6)
|
|
Income from Continuing Operations |
354
|
368
|
382
|
370
|
393
|
399
|
400
|
399
|
403
|
395
|
397
|
392
|
305
|
298
|
292
|
301
|
230
|
192
|
130
|
(437)
|
(818)
|
(830)
|
(1 204)
|
(781)
|
(464)
|
(637)
|
(334)
|
(270)
|
(215)
|
(116)
|
(67)
|
(154)
|
(381)
|
(472)
|
(520)
|
(509)
|
(313)
|
(206)
|
(100)
|
(11)
|
7
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
354
N/A
|
368
+4%
|
382
+4%
|
370
-3%
|
393
+6%
|
399
+1%
|
400
+0%
|
399
0%
|
403
+1%
|
395
-2%
|
397
+1%
|
392
-1%
|
353
-10%
|
346
-2%
|
341
-2%
|
349
+3%
|
35
-90%
|
4
-89%
|
(43)
N/A
|
(591)
-1 269%
|
(673)
-14%
|
(694)
-3%
|
(1 085)
-56%
|
(680)
+37%
|
(471)
+31%
|
(643)
-37%
|
(339)
+47%
|
(275)
+19%
|
(215)
+22%
|
(116)
+46%
|
(67)
+43%
|
(153)
-130%
|
(381)
-149%
|
(472)
-24%
|
(520)
-10%
|
(509)
+2%
|
(313)
+38%
|
(206)
+34%
|
(100)
+51%
|
(8)
+92%
|
7
N/A
|
|
EPS (Diluted) |
0.75
N/A
|
0.79
+5%
|
0.82
+4%
|
0.81
-1%
|
0.87
+7%
|
0.9
+3%
|
0.93
+3%
|
0.94
+1%
|
0.94
N/A
|
0.94
N/A
|
0.95
+1%
|
0.94
-1%
|
0.85
-10%
|
0.85
N/A
|
0.83
-2%
|
0.86
+4%
|
0.08
-91%
|
0
N/A
|
-0.1
N/A
|
-1.44
-1 340%
|
-1.64
-14%
|
-1.69
-3%
|
-2.71
-60%
|
-2.06
+24%
|
-1.33
+35%
|
-2.49
-87%
|
-1.3
+48%
|
-1.05
+19%
|
-0.83
+21%
|
-0.44
+47%
|
-0.22
+50%
|
-0.5
-127%
|
-1.31
-162%
|
-1.57
-20%
|
-1.72
-10%
|
-1.68
+2%
|
-1.03
+39%
|
-0.68
+34%
|
-0.33
+51%
|
-0.03
+91%
|
0.02
N/A
|