Wall Street Experts
ver. ZuMIgo(08/25)
GameStop Corp.
Rachunek Zysków i Strat
Przychody TTM (mln): 4 552
EBIT TTM (mln): -16
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
25 |
Rok finansowy |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
553 |
757 |
1,121 |
1,353 |
1,579 |
1,843 |
3,092 |
5,319 |
7,094 |
8,806 |
9,078 |
9,474 |
9,550 |
8,887 |
9,040 |
9,296 |
9,364 |
8,608 |
9,225 |
8,285 |
6,466 |
5,090 |
6,011 |
5,927 |
5,273 |
3,823 |
Przychód Δ r/r |
0.0% |
36.8% |
48.2% |
20.7% |
16.7% |
16.7% |
67.8% |
72.0% |
33.4% |
24.1% |
3.1% |
4.4% |
0.8% |
-7.0% |
1.7% |
2.8% |
0.7% |
-8.1% |
7.2% |
-10.2% |
-22.0% |
-21.3% |
18.1% |
-1.4% |
-11.0% |
-27.5% |
Marża brutto |
23.8% |
24.5% |
23.8% |
25.4% |
27.7% |
27.9% |
28.2% |
27.7% |
25.6% |
25.8% |
26.8% |
26.8% |
28.1% |
29.8% |
29.4% |
29.9% |
31.2% |
35.0% |
33.0% |
27.9% |
29.5% |
24.7% |
22.4% |
23.1% |
23.5% |
29.1% |
EBIT (mln) |
-2 |
6 |
34 |
87 |
104 |
99 |
193 |
334 |
501 |
675 |
637 |
663 |
570 |
-42 |
574 |
618 |
648 |
558 |
136 |
-702 |
-400 |
-255 |
-362 |
-309 |
-30 |
-16 |
EBIT Δ r/r |
0.0% |
-464.3% |
507.2% |
155.4% |
19.9% |
-5.0% |
94.4% |
73.1% |
50.3% |
34.6% |
-5.6% |
4.0% |
-14.0% |
-107.3% |
-1478.6% |
7.8% |
4.8% |
-14.0% |
-75.7% |
-617.7% |
-43.1% |
-36.3% |
42.0% |
-14.6% |
-90.4% |
-44.4% |
EBIT (%) |
-0.3% |
0.7% |
3.0% |
6.4% |
6.6% |
5.4% |
6.2% |
6.3% |
7.1% |
7.7% |
7.0% |
7.0% |
6.0% |
-0.5% |
6.3% |
6.7% |
6.9% |
6.5% |
1.5% |
-8.5% |
-6.2% |
-5.0% |
-6.0% |
-5.2% |
-0.6% |
-0.4% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
85 |
85 |
0 |
43 |
37 |
20 |
4 |
6 |
11 |
23 |
54 |
57 |
57 |
38 |
34 |
27 |
-4 |
0 |
0 |
EBITDA (mln) |
5 |
19 |
64 |
110 |
134 |
137 |
303 |
470 |
652 |
837 |
800 |
843 |
835 |
1,496 |
797 |
777 |
814 |
790 |
1,069 |
1,457 |
468 |
-191 |
-278 |
-244 |
26 |
22 |
EBITDA(%) |
0.9% |
2.5% |
5.7% |
8.1% |
8.5% |
7.4% |
9.8% |
8.8% |
9.2% |
9.5% |
8.8% |
8.9% |
8.7% |
16.8% |
8.8% |
8.4% |
8.7% |
9.2% |
11.6% |
17.6% |
7.2% |
-3.8% |
-4.6% |
-4.1% |
0.5% |
0.6% |
Podatek (mln) |
-5 |
6 |
8 |
35 |
42 |
38 |
59 |
96 |
153 |
236 |
213 |
215 |
211 |
225 |
215 |
215 |
222 |
152 |
46 |
42 |
38 |
-55 |
-14 |
11 |
6 |
6 |
Zysk Netto (mln) |
-3 |
-12 |
7 |
52 |
63 |
61 |
101 |
158 |
288 |
398 |
377 |
408 |
340 |
-270 |
354 |
393 |
403 |
353 |
35 |
-673 |
-471 |
-215 |
-381 |
-313 |
7 |
131 |
Zysk netto Δ r/r |
0.0% |
245.5% |
-158.2% |
652.9% |
21.1% |
-4.0% |
65.4% |
57.0% |
82.2% |
38.2% |
-5.3% |
8.1% |
-16.7% |
-179.3% |
-231.3% |
11.0% |
2.5% |
-12.3% |
-90.2% |
-2039.5% |
-30.0% |
-54.4% |
77.7% |
-17.9% |
-102.1% |
1859.7% |
Zysk netto (%) |
-0.6% |
-1.6% |
0.6% |
3.9% |
4.0% |
3.3% |
3.3% |
3.0% |
4.1% |
4.5% |
4.2% |
4.3% |
3.6% |
-3.0% |
3.9% |
4.2% |
4.3% |
4.1% |
0.4% |
-8.1% |
-7.3% |
-4.2% |
-6.3% |
-5.3% |
0.1% |
3.4% |
EPS |
-0.012 |
-0.0415 |
0.0242 |
0.12 |
0.14 |
0.14 |
0.22 |
0.26 |
0.46 |
0.61 |
0.57 |
0.67 |
0.61 |
-0.53 |
0.76 |
0.88 |
0.95 |
0.85 |
0.0856 |
-1.65 |
-1.35 |
-0.83 |
-1.31 |
-1.03 |
0.022 |
0.33 |
EPS (rozwodnione) |
-0.012 |
-0.0413 |
0.0221 |
0.11 |
0.13 |
0.13 |
0.2 |
0.25 |
0.44 |
0.59 |
0.56 |
0.66 |
0.6 |
-0.53 |
0.75 |
0.87 |
0.94 |
0.85 |
0.0855 |
-1.65 |
-1.35 |
-0.83 |
-1.31 |
-1.03 |
0.022 |
0.33 |
Ilośc akcji (mln) |
288 |
288 |
288 |
450 |
451 |
437 |
463 |
600 |
633 |
653 |
658 |
606 |
560 |
506 |
474 |
453 |
426 |
415 |
406 |
408 |
350 |
260 |
290 |
304 |
305 |
394 |
Ważona ilośc akcji (mln) |
288 |
290 |
315 |
483 |
478 |
462 |
500 |
633 |
659 |
671 |
672 |
616 |
564 |
506 |
474 |
453 |
427 |
416 |
406 |
408 |
350 |
260 |
290 |
304 |
305 |
395 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |