Stock Analysis on Net

GameStop Corp. (NYSE:GME) 

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

GameStop Corp., adjusted financial ratios

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
Activity Ratio
Total Asset Turnover
Reported 1.95 1.90 1.72 2.06 2.29 2.05
Adjusted 1.92 1.94 1.73 2.06 2.35 1.76
Liquidity Ratio
Current Ratio
Reported 2.11 1.74 1.92 1.16 1.32 1.43
Adjusted 2.46 2.06 2.15 1.27 1.47 1.52
Solvency Ratios
Debt to Equity
Reported 0.02 0.03 0.03 0.83 0.69 0.61
Adjusted 0.41 0.41 0.37 1.87 1.80 1.23
Debt to Capital
Reported 0.02 0.03 0.03 0.45 0.41 0.38
Adjusted 0.29 0.29 0.27 0.65 0.64 0.55
Financial Leverage
Reported 2.02 2.35 2.18 5.66 4.61 3.03
Adjusted 1.85 2.04 2.01 4.42 4.17 3.57
Profitability Ratios
Net Profit Margin
Reported 0.13% -5.28% -6.34% -4.23% -7.28% -8.12%
Adjusted -1.66% -4.18% -6.55% -2.14% -6.59% -11.21%
Return on Equity (ROE)
Reported 0.50% -23.68% -23.79% -49.30% -77.01% -50.37%
Adjusted -5.93% -16.49% -22.80% -19.46% -64.64% -70.44%
Return on Assets (ROA)
Reported 0.25% -10.06% -10.90% -8.71% -16.70% -16.64%
Adjusted -3.20% -8.08% -11.33% -4.40% -15.49% -19.72%

Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. GameStop Corp. adjusted total asset turnover ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. GameStop Corp. adjusted current ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. GameStop Corp. adjusted debt-to-equity ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. GameStop Corp. adjusted debt-to-capital ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
GameStop Corp. adjusted financial leverage ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. GameStop Corp. adjusted net profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. GameStop Corp. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. GameStop Corp. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

GameStop Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
Reported
Selected Financial Data (US$ in thousands)
Net sales 5,272,800 5,927,200 6,010,700 5,089,800 6,466,000 8,285,300
Total assets 2,709,000 3,113,400 3,499,300 2,472,600 2,819,700 4,044,300
Activity Ratio
Total asset turnover1 1.95 1.90 1.72 2.06 2.29 2.05
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net sales2 5,189,500 5,996,800 6,033,100 5,093,200 6,458,300 8,277,100
Adjusted total assets3 2,696,100 3,097,300 3,486,300 2,476,200 2,749,900 4,703,918
Activity Ratio
Adjusted total asset turnover4 1.92 1.94 1.73 2.06 2.35 1.76

Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).

1 2024 Calculation
Total asset turnover = Net sales ÷ Total assets
= 5,272,800 ÷ 2,709,000 = 1.95

2 Adjusted net sales. See details »

3 Adjusted total assets. See details »

4 2024 Calculation
Adjusted total asset turnover = Adjusted net sales ÷ Adjusted total assets
= 5,189,500 ÷ 2,696,100 = 1.92

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. GameStop Corp. adjusted total asset turnover ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

Adjusted Current Ratio

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
Reported
Selected Financial Data (US$ in thousands)
Current assets 1,974,200 2,323,700 2,598,800 1,551,200 1,633,700 3,127,700
Current liabilities 934,500 1,339,100 1,354,700 1,342,700 1,237,700 2,181,100
Liquidity Ratio
Current ratio1 2.11 1.74 1.92 1.16 1.32 1.43
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 1,978,600 2,325,900 2,602,100 1,554,800 1,646,900 3,131,700
Adjusted current liabilities3 805,900 1,127,200 1,212,400 1,222,800 1,121,200 2,056,900
Liquidity Ratio
Adjusted current ratio4 2.46 2.06 2.15 1.27 1.47 1.52

Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).

1 2024 Calculation
Current ratio = Current assets ÷ Current liabilities
= 1,974,200 ÷ 934,500 = 2.11

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2024 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 1,978,600 ÷ 805,900 = 2.46

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. GameStop Corp. adjusted current ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Debt to Equity

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 28,500 39,500 44,600 362,700 419,800 820,800
Stockholders’ equity 1,338,600 1,322,300 1,602,500 436,700 611,500 1,336,200
Solvency Ratio
Debt to equity1 0.02 0.03 0.03 0.83 0.69 0.61
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 602,800 616,600 649,000 1,046,800 1,188,500 1,623,718
Adjusted stockholders’ equity3 1,454,300 1,518,200 1,731,800 560,200 658,900 1,317,200
Solvency Ratio
Adjusted debt to equity4 0.41 0.41 0.37 1.87 1.80 1.23

Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).

1 2024 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 28,500 ÷ 1,338,600 = 0.02

2 Adjusted total debt. See details »

3 Adjusted stockholders’ equity. See details »

4 2024 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted stockholders’ equity
= 602,800 ÷ 1,454,300 = 0.41

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. GameStop Corp. adjusted debt-to-equity ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Debt to Capital

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 28,500 39,500 44,600 362,700 419,800 820,800
Total capital 1,367,100 1,361,800 1,647,100 799,400 1,031,300 2,157,000
Solvency Ratio
Debt to capital1 0.02 0.03 0.03 0.45 0.41 0.38
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 602,800 616,600 649,000 1,046,800 1,188,500 1,623,718
Adjusted total capital3 2,057,100 2,134,800 2,380,800 1,607,000 1,847,400 2,940,918
Solvency Ratio
Adjusted debt to capital4 0.29 0.29 0.27 0.65 0.64 0.55

Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).

1 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= 28,500 ÷ 1,367,100 = 0.02

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2024 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 602,800 ÷ 2,057,100 = 0.29

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. GameStop Corp. adjusted debt-to-capital ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
Reported
Selected Financial Data (US$ in thousands)
Total assets 2,709,000 3,113,400 3,499,300 2,472,600 2,819,700 4,044,300
Stockholders’ equity 1,338,600 1,322,300 1,602,500 436,700 611,500 1,336,200
Solvency Ratio
Financial leverage1 2.02 2.35 2.18 5.66 4.61 3.03
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 2,696,100 3,097,300 3,486,300 2,476,200 2,749,900 4,703,918
Adjusted stockholders’ equity3 1,454,300 1,518,200 1,731,800 560,200 658,900 1,317,200
Solvency Ratio
Adjusted financial leverage4 1.85 2.04 2.01 4.42 4.17 3.57

Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).

1 2024 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 2,709,000 ÷ 1,338,600 = 2.02

2 Adjusted total assets. See details »

3 Adjusted stockholders’ equity. See details »

4 2024 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 2,696,100 ÷ 1,454,300 = 1.85

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
GameStop Corp. adjusted financial leverage ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Adjusted Net Profit Margin

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income (loss) 6,700 (313,100) (381,300) (215,300) (470,900) (673,000)
Net sales 5,272,800 5,927,200 6,010,700 5,089,800 6,466,000 8,285,300
Profitability Ratio
Net profit margin1 0.13% -5.28% -6.34% -4.23% -7.28% -8.12%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)2 (86,200) (250,400) (394,900) (109,000) (425,900) (927,800)
Adjusted net sales3 5,189,500 5,996,800 6,033,100 5,093,200 6,458,300 8,277,100
Profitability Ratio
Adjusted net profit margin4 -1.66% -4.18% -6.55% -2.14% -6.59% -11.21%

Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).

1 2024 Calculation
Net profit margin = 100 × Net income (loss) ÷ Net sales
= 100 × 6,700 ÷ 5,272,800 = 0.13%

2 Adjusted net income (loss). See details »

3 Adjusted net sales. See details »

4 2024 Calculation
Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Adjusted net sales
= 100 × -86,200 ÷ 5,189,500 = -1.66%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. GameStop Corp. adjusted net profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income (loss) 6,700 (313,100) (381,300) (215,300) (470,900) (673,000)
Stockholders’ equity 1,338,600 1,322,300 1,602,500 436,700 611,500 1,336,200
Profitability Ratio
ROE1 0.50% -23.68% -23.79% -49.30% -77.01% -50.37%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)2 (86,200) (250,400) (394,900) (109,000) (425,900) (927,800)
Adjusted stockholders’ equity3 1,454,300 1,518,200 1,731,800 560,200 658,900 1,317,200
Profitability Ratio
Adjusted ROE4 -5.93% -16.49% -22.80% -19.46% -64.64% -70.44%

Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).

1 2024 Calculation
ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × 6,700 ÷ 1,338,600 = 0.50%

2 Adjusted net income (loss). See details »

3 Adjusted stockholders’ equity. See details »

4 2024 Calculation
Adjusted ROE = 100 × Adjusted net income (loss) ÷ Adjusted stockholders’ equity
= 100 × -86,200 ÷ 1,454,300 = -5.93%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. GameStop Corp. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income (loss) 6,700 (313,100) (381,300) (215,300) (470,900) (673,000)
Total assets 2,709,000 3,113,400 3,499,300 2,472,600 2,819,700 4,044,300
Profitability Ratio
ROA1 0.25% -10.06% -10.90% -8.71% -16.70% -16.64%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)2 (86,200) (250,400) (394,900) (109,000) (425,900) (927,800)
Adjusted total assets3 2,696,100 3,097,300 3,486,300 2,476,200 2,749,900 4,703,918
Profitability Ratio
Adjusted ROA4 -3.20% -8.08% -11.33% -4.40% -15.49% -19.72%

Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).

1 2024 Calculation
ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 6,700 ÷ 2,709,000 = 0.25%

2 Adjusted net income (loss). See details »

3 Adjusted total assets. See details »

4 2024 Calculation
Adjusted ROA = 100 × Adjusted net income (loss) ÷ Adjusted total assets
= 100 × -86,200 ÷ 2,696,100 = -3.20%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. GameStop Corp. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.