GAME · GameSquare Holdings, Inc.
$0.35
-0.01 (-1.39%)
At close · Jul 29
Market Cap
$33.59M
Shares
93.70M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$45M
-53.2%
FY2025
Net Income
-$40.1M
+17.7%
FY2025
Gross Margin
43.37%
+27.5pp
FY2025
Operating Margin
-56.08%
-8.1pp
FY2025
Diluted EPS
-$0.61
+65.1%
FY2025
Operating Cash Flow
-$18.4M
+39.8%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|---|
| $85M – $90M | $52.06M | $45M | $96.2M | $52M | |
| — | $30.13M | $25.48M | $80.92M | $38.55M | |
| — | $21.93M | $19.52M | $15.27M | $13.45M | |
| — | — | 43.37% | 15.88% | 25.86% | |
| — | $2.01M | $2.05M | $3.25M | $2.15M | |
| — | $6.38M | $5.57M | $9.13M | $6.48M | |
| — | $20.35M | $19.62M | $25.07M | $21.55M | |
| — | $1.2M | $1.3M | $2.8M | $2.6M | |
| — | $1.41M | $1.55M | $3.46M | $3.29M | |
| — | — | — | $1.33M | $545.46K | |
| — | $46.43M | $44.75M | $61.42M | $44.11M | |
| — | -$24.5M | -$25.24M | -$46.15M | -$30.67M | |
| — | — | -56.08% | -47.97% | -58.98% | |
| — | -$23.1M | -$23.68M | -$42.69M | -$27.37M | |
| — | $185.39K | — | $570.96K | $696.03K | |
| — | -$19.32M | -$4.73M | -$9.41M | -$971.27K | |
| — | — | -$1.95M | -$473.56K | -$515.28K | |
| — | -$43.82M | -$29.97M | -$55.56M | -$31.64M | |
| — | — | $63.72K | -$55.1K | -$55.1K | |
| — | -$52.65M | -$40.1M | -$48.75M | -$31.28M | |
| — | — | -89.11% | -50.68% | -60.16% | |
| — | — | -$2.02M | -$5.56M | $13.72K | |
| — | -$53.16M | -$40.48M | -$48.83M | -$31.15M | |
| USD/shares | — | — | -$0.61 | -$1.75 | -$2.81 |
| USD/shares | — | — | -$0.61 | -$1.75 | -$2.81 |
| shares | — | — | 65.72M | 27.9M | 11.12M |
| shares | — | — | 65.72M | 27.9M | 11.12M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Electronic Gaming & Multimedia median 1.12×
EV/EBIT
—
P/E (TTM)
—
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Agency Revenue | $26,498,916 | $12,089,822 | $11,520,901 | $18,491,843 |
| Owned and Operated IP | $12,779,530 | $10,260,462 | — | — |
| SaaS and Managed Services | $4,580,111 | $5,193,572 | — | — |
| Yield | $1,140,745 | — | — | — |
| SaaS Revenue | — | — | $29,782,480 | — |
| Team Revenue | — | — | — | $9,590,166 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| United States | $31,467,665 | $23,108,836 | $36,262,015 | $23,005,287 |
| Spain | $8,509,531 | $3,092,442 | $2,187,612 | — |
| Australia | $3,665,582 | — | — | — |
| United Kingdom | $1,356,524 | $1,342,578 | $2,853,754 | $4,976,874 |
| Mexico | — | — | — | $99,848 |
By Product & Service (USD)
| Component | FY2025 | FY2024 |
|---|---|---|
| Marketing Agency | $16,660,266 | $11,666,550 |
| Talent Agency | $8,741,903 | $1,342,189 |
| Brand Sponsorships | $5,071,692 | $1,832,282 |
| Esports | $3,648,016 | $5,147,025 |
| Saas | $2,959,962 | $3,606,334 |
| Consumer Products Royalties | $2,552,806 | $1,998,622 |
| Content | $2,092,619 | $6,976 |
| SaaS Managed Services | $1,620,149 | $1,587,238 |
| DAT Yield | $1,140,745 | — |
| Consumer Products Merchandise | $511,144 | $356,640 |