VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
GMEGameStop Corp.
$21.76$9.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksGMECash Flow

GameStop Corp. (GME) Cash Flow Statement

25Y historyFree accessUpdated daily

Free cash flow generation remains highly erratic, with margins fluctuating from -1.0% in 2023Q4 to a peak of 39.9% in 2026Q1, largely driven by volatile working capital shifts.

GME Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJan'26Jan'25Jan'24Jan'23Jan'22Jan'21Jan'20Jan'19Jan'18Jan'17Jan'16Jan'15Jan'14Jan'13Jan'12Jan'11Jan'10Jan'09Jan'08Jan'07Jan'06Jan'05Jan'04Jan'03Jan'02
Cash from Operations759.9M614.8M145.7M-203.7M108.2M-434.3M123.7M-414.5M325.1M434.9M537.1M656.8M480.5M762.7M610.2M641.8M591.2M644.2M549.24M502.73M423.5M291.42M145.99M71.28M93.97M78.12M
Operating CF Margin %-16.94%3.81%-3.86%1.83%-7.23%2.43%-6.41%3.92%5.09%6.74%7.01%5.17%8.44%6.87%6.72%6.24%7.1%6.24%7.09%7.96%9.43%7.92%4.51%6.95%6.97%
Operating CF Growth %518.24%321.96%171.53%-288.26%124.91%-451.09%129.84%-227.5%-25.25%-19.03%-18.22%36.69%-37%24.99%-4.92%8.56%-8.23%17.29%9.25%18.71%45.33%99.62%104.82%-24.15%20.29%-
Net Income763.2M418.4M131.3M6.7M-313.1M-381.3M-215.3M-470.9M-673M34.7M353.2M402.8M393.1M354.2M-269.8M338.5M406.8M375.7M398.28M288.29M158.25M100.78M60.93M63.47M52.4M6.96M
Depreciation & Amortization18.4M19.5M38.9M56.2M61.7M77.2M80.7M96.2M126.9M123.5M166.7M158.2M156.5M169.2M178.9M188.6M176.8M164.1M146.36M138.11M116.29M68.2M37.45M29.8M23.4M30.3M
Stock-Based Compensation22M1.6M16.4M22.2M40.1M30.5M7.9M8.9M10.7M25.6M17.8M29.9M21.5M19.4M19.6M18.8M29.6M37.8M35.35M0000000
Deferred Taxes-5.3M-66.7M-1.8M-100K-2.6M-16.3M80.3M61.4M-4.1M-107.9M-37.2M-1.5M9.2M-2.7M-58.2M-25.2M38.2M-1.21M-24.7M-13.15M-3.08M-8.22M4.75M5.71M4.71M319K
Other Non-Cash Items-40.9M243M3.8M7.1M33.2M26.8M-10.9M400.7M879.3M536.5M60.5M-800K-14.9M38M709.8M146M14.3M66.31M7.82M13.12M82.87M50.86M30.17M23.79M17.01M1.38M
Working Capital Changes2.1M600K-42.9M-295.8M288.9M-171.2M181M-510.8M-14.7M-177.5M-23.9M68.2M-84.9M184.6M29.9M-4M-81.7M1.5M-42.13M76.36M69.17M79.79M12.69M-51.5M-3.55M39.16M
Change in Receivables-22.7M6M28.9M65M-16.8M-38.4M39.8M-10.9M-34.4M35.7M-43.9M-58.1M-44.3M-1.4M-8.1M00000000000
Change in Inventory6.1M12.6M94.5M39.9M229.6M-329.6M282.4M361.1M12.6M-197.2M14.7M-49.2M-24.8M-86.9M-63.8M64.3M-227.2M29.6M-209.44M-177.52M-118.42M-91.36M-10.58M-72.71M-37.09M-29.5M
Change in Payables-68.1M800K-179.5M-397.7M-66.2M224.4M-78.6M-792.8M0064.1M91.4M59.4M048.1M00-85.01M00000000
Cash from Investing-2.44B-3.23B265.1M-33.2M-222.7M-64.8M36.9M-60.9M635.5M-60.6M-577.4M-444.6M-235.9M-207.5M-152.7M-201.6M-240.1M-187.2M-820.87M-174.51M-125.94M-996.81M-98.37M-67.51M-41.42M-20.48M
Capital Expenditures-519.1M-517.5M-16.1M-34.9M-55.9M-62M-60M-78.5M-93.7M-113.4M-142.7M-173.2M-159.6M-125.6M-139.6M-165.1M-197.6M-163.8M-183.19M-175.57M-133.93M-110.7M-98.31M-64.48M-40.63M-20.46M
CapEx % of Revenue13.91%14.26%0.42%0.66%0.94%1.03%1.18%1.21%1.13%1.33%1.79%1.85%1.72%1.39%1.57%1.73%2.09%1.8%2.08%2.47%2.52%3.58%5.33%4.08%3%1.83%
Acquisitions800K-100K7M13.1M55.9M05.2M5.2M727.9M50M-441.2M-267.5M-77.3M-77.4M-1.5M-30.1M-38.1M-8.4M-630.71M1.06M-11.3M-886.12M-62K-3.03M00
Investments--------------------------
Other Investing-1.45B-16.9M18.8M2.8M26.6M-2.8M91.7M12.4M1.3M2.8M6.5M-3.9M1M-4.5M-11.6M-6.4M-4.4M-15M-6.97M19.3M19.3M-825K-825K-522K-788K-23K
Cash from Financing2.67B4.15B3.44B-11.6M-7.9M1.2B-55.4M-644.7M-174.7M-202.5M238.7M-346.2M-131.2M-350.6M-498.5M-492.6M-555.6M-154.4M29.62M-131.84M-46.66M935.68M-81.61M-30.93M98.73M14.47M
Debt Issued (Net)2.69B4.15B-10.8M-10.7M-3.9M-332.4M-58.2M-404.5M-12.2M-21.8M474.6M-2.2M350M-31.8M0-250M-200M-100M-30M-282.17M-121.61M928.34M36.52M-2.3M-250M14.47M
Equity Issued (Net)-2M200K3.45B001.67B0-198.7M-5.1M-22M-71.5M-194.3M-330.4M-200.3M-397.8M-244M-370.4M-58.4M28.95M64.88M33.86M20.8M-117.3M-28.11M348.35M0
Dividends Paid000000-300K-40.5M-157.4M-155.2M-155.5M-154.1M-148.8M-130.9M-102M00000000000
Share Repurchases0000000-198.7M-5.1M-22M-71.5M-194.3M-331.1M-258.3M-409.4M-262.1M-381.2M-58.4M0000-126.78M-35.01M00
Other Financing-22.6M00-900K-4M-139.8M3.1M-1M-5.1M-3.5M-8.9M4.4M-2M12.4M1.3M1.4M14.8M4M30.67M85.45M41.1M-13.47M-825K-522K377K0
Net Change in Cash987.7M1.55B3.85B-257.1M-123.9M684.9M121.5M-1.13B771.4M194.4M217.3M-159.7M73.9M161.8M-41.4M-38.7M-194.6M327.3M-279.27M205.01M250.81M230.6M-33.91M-27.13M151.28M72.11M
Free Cash Flow740.8M597.3M129.6M-238.6M52.3M-496.3M63.7M-493M231.4M321.5M394.4M483.6M320.9M637.1M470.6M476.7M393.6M480.4M366.04M327.16M289.57M180.72M47.68M6.79M53.34M57.66M
FCF Margin %19.85%16.46%3.39%-4.53%0.88%-8.26%1.25%-7.62%2.79%3.76%4.95%5.16%3.45%7.05%5.3%4.99%4.15%5.29%4.16%4.61%5.44%5.85%2.59%0.43%3.94%5.14%
FCF Growth %70.73%360.88%154.32%-556.21%110.54%-879.12%112.92%-313.05%-28.02%-18.48%-18.45%50.7%-49.63%35.38%-1.28%21.11%-18.07%31.24%11.89%12.98%60.23%279.02%601.93%-87.27%-7.49%-
FCF per Share1.251.090.33-0.780.17-1.710.25-1.410.570.790.951.130.711.340.930.850.640.720.550.500.460.360.100.010.110.18
FCF Conversion (FCF/Net Income)0.97x1.47x1.11x-30.40x-0.35x1.14x-0.57x0.88x-0.48x12.53x1.52x1.63x1.22x2.15x-2.26x1.89x1.45x1.71x1.38x1.74x2.68x2.89x2.40x1.12x1.79x11.22x
Interest Paid001.2M3.2M2.6M18.3M034.3M49.7M52.5M38M21.8M2.7M2.7M2.7M00000000000
Taxes Paid006.2M6.2M13.5M21.4M051.1M114.1M160.5M230.1M122.2M265.9M238M246.1M00000000000

Key Metrics

Growth RegimeContracting
ProfitabilityModerate
Balance SheetFortress
Cash FlowMixed
Top Statement Risk

Core retail revenue erosion

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Decoupled From Operations

According to the provided cash flow data, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from a low of -0.17 in 2023Q4 to a high of 4.64 in 2024Q2, indicating significant volatility in underlying cash generation quality.

The wide variance in the conversion ratio suggests that reported net income is heavily influenced by non-cash items or timing differences rather than consistent operational performance. Investors should monitor this divergence, as it implies that the company's accounting earnings may not reliably reflect the actual cash-generating capacity of the retail business.

FCF Volatility Masks Structural Decline

As reported in financial statements, free cash flow margins have fluctuated wildly, reaching a peak of 39.9% in 2026Q1 while dipping into negative territory in 2023Q4, demonstrating that the company's ability to generate surplus cash remains tethered to inconsistent seasonal cycles and non-operating income streams.

The lack of a stable FCF trajectory highlights the difficulty in forecasting cash availability for future strategic initiatives. This inconsistency suggests that the core retail operations are struggling to maintain a predictable cash flow profile, making the enterprise increasingly dependent on its existing cash reserves.

Working Capital Swings Drive Liquidity

Based on GME's reported figures, working capital changes have been a primary driver of cash flow volatility, with a notable $172.1 million inflow in 2026Q1 contrasting sharply with the $110.0 million outflow observed in 2023Q4, reflecting aggressive inventory and payables management strategies.

These significant swings in working capital suggest that management is actively utilizing inventory and accounts payable as levers to manage short-term liquidity. Such reliance on working capital adjustments may indicate an attempt to smooth out cash flow fluctuations caused by the underlying contraction in retail sales.

Minimal Reinvestment in Physical Footprint

As indicated by recent SEC filings, capital expenditure remains exceptionally low, with CapEx/Revenue ratios consistently hovering near 0.5%—excluding the 2025Q4 outlier—which suggests a strategic decision to minimize investment in the company's aging physical store infrastructure and prioritize capital preservation over growth.

The consistently low capital intensity implies that the company is not aggressively reinvesting in its retail network, which may accelerate the obsolescence of its physical locations. This approach appears to prioritize the maintenance of a liquid balance sheet over the long-term modernization of the core business model.

GME — Frequently Asked Questions

Quick answers to the most common questions about buying GME stock.

How much cash does GameStop Corp. (GME) generate from operations?

GameStop Corp. (GME) generated $614.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is GameStop Corp.'s free cash flow?

GameStop Corp. (GME) generated $597.3M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is GameStop Corp.'s capital expenditure (CapEx)?

GameStop Corp. (GME) spent $517.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.