Engine Gaming Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Aug '22 Aug 31, 2022
Net Income	-42.12	-54.31	-31.28	-18.11	-4.34
Depreciation & Amortization	1.55	3.46	3.29	2.31	1.74
Stock-Based Compensation	2.88	2.14	1.74	1.6	4.69
Other Adjustments	24.4	18.55	7.03	1.66	-26.94
Change in Receivables	10.85	0.5	-0.88	-5.27	-0.28
Changes in Accounts Payable	-12.2	-0.21	4.79	5.65	2.76
Changes in Unearned Revenue	-3.54	-0.83	-0.36	0.77	-1.57
Changes in Other Operating Activities	-0.23	0.13	-0.41	-0.53	3.6
Operating Cash Flow	-18.4	-30.57	-16.08	-11.92	-20.33
Capital Expenditures	-0.08	-0.01	-0	-0.03	-0.08
Purchases of Intangible Assets	-57.8	-0.06	-	-	-
Proceeds from Sale of Intangible Assets	2.76	-	-	-	-
Purchases of Investments	-	-	-	-	-1.18
Payments for Business Acquisitions	-4.57	2.41	11.33	-	-
Proceeds from Business Divestments	-0.64	0.36	2.75	0.05	14.71
Investing Cash Flow	-60.33	2.71	14.07	0.02	13.45
Short-Term Debt Issued	-3.5	-1.02	4.52	0.75	-
Short-Term Debt Repaid	-	-	-0.75	-	-
Net Short-Term Debt Issued (Repaid)	-3.5	-1.02	3.77	0.75	-
Long-Term Debt Issued	4	16.05	0.19	-	0.33
Long-Term Debt Repaid	-4.62	-7.58	-	-0.15	-0.66
Net Long-Term Debt Issued (Repaid)	-0.62	8.47	0.19	-0.15	-0.33
Issuance of Common Stock	77.85	9.87	-	6.3	-
Repurchase of Common Stock	-1.78	-	-	-	-
Net Common Stock Issued (Repurchased)	76.07	9.87	-	6.3	-
Other Financing Activities	0.71	20.65	-	-0.06	-
Financing Cash Flow	72.66	37.97	3.95	6.84	-0.33
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.71	0.05	0.07	0.02	0.5
Net Cash Flow	-6.77	10.16	2.02	-5.05	-6.7
Free Cash Flow	-18.48	-30.58	-16.08	-11.96	-20.41
FCF Margin	-41.06%	-111.01%	-38.93%	-42.57%	-48.73%
Free Cash Flow Per Share	-0.28	-1.10	-1.45	-0.76	-1.31
Levered Free Cash Flow	-58.71	-38.76	-20.01	-9.36	1.72
Unlevered Free Cash Flow	-39.78	-31.83	-18.01	-9.78	31.6

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q