GameSquare Holdings, Inc. (GAME)

Engine Gaming Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Nov 30, 2020
Revenue	102.81	96.2	41.3	28.08	10.05	0.38
Revenue Growth (YoY)	188.95%	132.91%	47.08%	179.33%	2572.33%	-
Cost of Revenue	83.99	80.92	31.2	18.43	6.79	0.25
Gross Profit	18.82	15.27	10.1	9.66	3.26	0.12
Selling, General & Admin	36.24	34.21	19.89	24.54	9.72	0.75
Research & Development	3.35	3.25	3.07	-	-	-
Amortization of Goodwill & Intangibles	-	-	-	-	1.38	0.06
Other Operating Expenses	0.5	0.5	0.05	0.36	-	-
Operating Expenses	43.03	41.19	24.9	27.2	13.82	1.42
Operating Income	-24.2	-25.92	-14.79	-17.55	-10.56	-1.3
Interest Expense	-0.55	-0.57	-0.67	-0.17	-0.13	-0.01
Interest & Investment Income	0.31	-	-	-	0.01	0
Currency Exchange Gain (Loss)	-	-	-	-	0	-0
Other Non Operating Income (Expenses)	-0.4	0.7	1.4	0.04	-0.08	-0.05
EBT Excluding Unusual Items	-24.85	-25.79	-14.06	-17.68	-10.77	-1.35
Merger & Restructuring Charges	-5.51	-7.68	-3.56	-	-7.21	-1.4
Impairment of Goodwill	-7.43	-7.43	-7.02	-	-1.66	-
Gain (Loss) on Sale of Investments	9.08	-0.47	-0.52	-	-	-
Gain (Loss) on Sale of Assets	-8.26	-8.26	-	-	-	-
Asset Writedown	-5.12	-5.12	-	-0.7	-	-
Other Unusual Items	-0.06	-0.8	-1.16	-	-	-
Pretax Income	-42.15	-55.56	-26.33	-18.38	-19.64	-2.75
Income Tax Expense	-	-	-0.06	-0.3	-0.07	-0
Earnings From Continuing Operations	-42.15	-55.56	-26.28	-18.08	-19.57	-2.75
Earnings From Discontinued Operations	1.56	1.25	-5.01	-0.03	-	-
Net Income to Company	-40.58	-54.31	-31.28	-18.11	-19.57	-2.75
Minority Interest in Earnings	5.21	5.56	-	-0.01	0.03	-
Net Income	-35.37	-48.75	-31.28	-18.12	-19.54	-2.75
Net Income to Common	-35.37	-48.75	-31.28	-18.12	-19.54	-2.75
Shares Outstanding (Basic)	49	28	11	6	156	25
Shares Outstanding (Diluted)	49	28	11	6	156	25
Shares Change (YoY)	113.57%	150.88%	100.08%	-96.44%	525.15%	259.72%
EPS (Basic)	-0.72	-1.75	-2.81	-3.26	-0.13	-0.11
EPS (Diluted)	-0.72	-1.75	-2.81	-3.26	-0.13	-0.11
Free Cash Flow	-22.54	-30.58	-16.08	-11.96	-10.05	-0.42
Free Cash Flow Per Share	-0.46	-1.10	-1.45	-2.15	-0.06	-0.02
Gross Margin	18.31%	15.88%	24.46%	34.39%	32.46%	32.23%
Operating Margin	-23.54%	-26.94%	-35.82%	-62.48%	-105.01%	-344.55%
Profit Margin	-34.41%	-50.68%	-75.74%	-64.53%	-194.34%	-731.03%
Free Cash Flow Margin	-21.93%	-31.78%	-38.93%	-42.57%	-99.95%	-111.63%
EBITDA	-22.98	-23.11	-12.16	-15.24	-9.35	-1.23
EBITDA Margin	-22.35%	-24.02%	-29.43%	-54.27%	-93.03%	-
D&A For EBITDA	1.23	2.81	2.64	2.31	1.2	0.06
EBIT	-24.2	-25.92	-14.79	-17.55	-10.56	-1.3
EBIT Margin	-23.54%	-26.94%	-35.82%	-62.48%	-105.01%	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q