GameStop Corp. (NYSE:GME) ("GameStop" or the "Company") today released financial results for the third quarter ended October 29, 2022. The Company's condensed and consolidated financial statements, including GAAP and non-GAAP results, are below. The Company's Form 10-Q and supplemental information can be found at http://investor.GameStop.com.

THIRD QUARTER OVERVIEW

Net sales were $1.186 billion, compared to $1.297 billion in the prior year's third quarter.

Sales attributable to new and expanded brand relationships were strong in the quarter, while sales in the collectibles category remained strong on a year-to-date basis.

Selling, general and administrative expenses ("SG&A") were $387.9 million, or 32.7% of sales, compared to $421.5 million, or 32.5% of sales, in the prior year's third quarter. Notably, SG&A as a percentage of revenue was down on a sequential basis from 34.1% in Q2 of this year, reflecting the Company's ongoing cost reduction efforts.

Inventory was $1.131 billion at the close of the period, compared to $1.141 billion at the close of the prior year's third quarter.

Cash, cash equivalents and marketable securities were $1.042 billion at the close of the third quarter.

Long-term debt remains limited to a low-interest, unsecured term loan associated with the French government's response to COVID-19.

CONFERENCE CALL INFORMATION

The Company will host an investor conference call today, December 7, 2022, at 5:00 pm ET to review its financial results. The phone number for the investor conference call is 1-877-407-6169 and the confirmation code is 13734613. This call, along with supplemental information, can also be accessed at http://investor.GameStop.com. A recording of the conference call will be made available on the Company's investor relations website for two months.

NON-GAAP MEASURES AND OTHER METRICS

As a supplement to the Company's financial results presented in accordance with U.S. generally accepted accounting principles (GAAP), GameStop may use certain non-GAAP measures, such as adjusted SG&A, adjusted operating income (loss), adjusted net income (loss), adjusted diluted earnings (loss) per share, adjusted EBITDA and free cash flow. The Company believes these non-GAAP financial measures provide useful information to investors in evaluating the Company's core operating performance. Adjusted selling, general and administrative expenses ("Adjusted SG&A"), adjusted operating income (loss), adjusted net income (loss), adjusted diluted earnings (loss) per share and adjusted EBITDA exclude the effect of items such as transformation costs, asset impairments, store closure costs, severance, as well as divestiture costs. Results reported as constant currency exclude the impact of fluctuations in foreign currency exchange rates by converting the Company's local currency financial results using the prior period exchange rates and comparing these adjusted amounts to the Company's current period reported results. The Company's definition and calculation of non-GAAP financial measures may differ from that of other companies. Non-GAAP financial measures should be viewed as supplementing, and not as an alternative or substitute for, the Company's financial results prepared in accordance with GAAP. Certain of the items that may be excluded or included in non-GAAP financial measures may be significant items that could impact the Company's financial position, results of operations or cash flows and should therefore be considered in assessing the Company's actual and future financial condition and performance.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS - SAFE HARBOR

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are based upon management's current beliefs, views, estimates and expectations, including as to the Company's industry, business strategy, goals and expectations concerning its market position, strategic and transformation initiatives, future operations, margins, profitability, sales growth, capital expenditures, liquidity, capital resources, expansion of technology expertise, and other financial and operating information, including expectations as to future operating profit improvement. Such statements include without limitation those about the Company's expectations for fiscal 2022, future financial and operating results, projections and other statements that are not historical facts. Forward-looking statements are subject to significant risks and uncertainties and actual developments, business decisions, outcomes and results may differ materially from those reflected or described in the forward-looking statements. The following factors, among others, could cause actual developments, business decisions, outcomes and results to differ materially from those reflected or described in the forward-looking statements: economic, social, and political conditions in the markets in which we operate; the impact of the COVID-19 pandemic on the Company's business and financial results; the cyclicality of the video game industry; the Company's dependence on the timely delivery of new and innovative products from its vendors; the impact of technological advances in the video game industry and related changes in consumer behavior on the Company's sales; the Company's ability to keep pace with changing industry technology and consumer preferences; the Company's ability to obtain favorable terms from its current and future suppliers and service providers; the ability of the Company's third party delivery services to deliver products to the Company's retail locations, fulfillment centers and consumers and changes in the terms the Company has with such service providers; the Company's dependence on sales during the holiday selling season; the decrease in popularity of certain types of video games containing graphic violence; the Company's ability to renew or enter into new leases on favorable terms; the Company's ability to implement a new ERP system; the Company's ability to maintain strong retail and ecommerce experiences for its customers; the Company's strategic plans and transformation initiatives and the Company's ability to achieve the desired results of its transformation initiatives within the anticipated time-frame or at all; enhanced risks as new business initiatives lead the Company to engage in new activities; risks associated with the Company's digital asset products and services, including extreme price volatility, heightened risk of cybersecurity threats, failures in the blockchain networks on which such digital assets are offered, and risks and challenges related to content moderation and control; the competitive nature of the Company's industry, including competition from multi-channel retailers, ecommerce businesses, and others; disruptions or interruptions to the Company's logistics capabilities or supply chain or the supply chain of the Company's suppliers; the Company's ability to anticipate, identify and react to trends in pop culture with regard to its sales of collectibles; the ability and willingness of the Company's vendors to provide marketing and merchandising support at historical or anticipated levels; restrictions on the Company's ability to purchase and sell pre-owned products; changes to tariff and import/export regulations; unfavorable changes in the Company's global tax rate; legislative actions; the Company's ability to comply with federal, state, local and international laws and regulations and statutes; the evolution of government regulation related to blockchain, digital assets and Web 3.0 technology; including as to whether particular assets could be deemed to be securities and developments regarding the treatment of digital assets under tax laws; fluctuations in the Company's results of operations from quarter to quarter; the restrictions contained in the agreement governing the Company's revolving credit facility; the Company's ability to generate sufficient cash flow to fund its operations; the Company's ability to incur additional debt; turnover in senior management or the Company's ability to attract and retain qualified personnel; turnover in the Company's Board of Directors; the Company's ability to maintain the security or privacy of its customer, associate or Company information; potential damage to the Company's reputation or customers' perception of the Company; occurrence of weather events, natural disasters, public health crises and other unexpected events; potential failure or inadequacy of the Company's computerized systems; the Company's ability to maintain effective control over financial reporting; volatility in the Company's Class A Common Stock price, including volatility due to potential short squeezes; continued high degrees of media coverage by third parties; the availability and future sales of substantial amounts of the Company's Class A Common Stock; and potential future litigation and other legal proceedings. Additional factors that could cause results to differ materially from those reflected or described in the forward-looking statements can be found in GameStop's most recent Annual Report on Form 10-K filed with the SEC on March 17, 2022 and in GameStop's Quarterly Reports on Form 10-Q filed with the SEC on September 7, 2022 and the date hereof, and other filings made from time to time with the SEC and available at www.sec.gov or on the Company's investor relations website (http://investor.GameStop.com). Forward-looking statements contained in this press release speak only as of the date of this press release. The Company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by any applicable securities laws.

GameStop Corp. Consolidated Statements of Operations (in millions, except per share data) (unaudited)

	13 Weeks ended October 29, 2022			13 Weeks ended October 30, 2021
Net sales	$	1,186.4		$	1,296.6
Cost of sales		894.8			978.0
Gross profit		291.6			318.6
Selling, general and administrative expenses		387.9			421.5
Operating loss		(96.3	)		(102.9	)
Interest (income) expense, net		(3.7	)		0.8
Loss before income taxes		(92.6	)		(103.7	)
Income tax expense		2.1			1.7
Net loss	$	(94.7	)	$	(105.4	)

Loss per share:
Basic loss per share	$	(0.31	)	$	(0.35	)
Diluted loss per share		(0.31	)		(0.35	)

Weighted-average common shares outstanding:
Basic		304.2			303.6
Diluted		304.2			303.6

Percentage of Net Sales:

Net sales		100.0	%		100.0	%
Cost of sales		75.4			75.4
Gross profit		24.6			24.6
Selling, general and administrative expenses		32.7			32.5
Operating loss		(8.1	)		(7.9	)
Interest (income) expense, net		(0.3	)		0.1
Loss before income taxes		(7.8	)		(8.0	)
Income tax expense		0.2			0.1
Net loss		(8.0	)%		(8.1	)%

GameStop Corp. Consolidated Statements of Operations (in millions, except per share data) (unaudited)

	39 Weeks ended October 29, 2022			39 Weeks ended October 30, 2021
Net sales	$	3,700.8		$	3,756.8
Cost of sales		2,828.5			2,787.2
Gross profit		872.3			969.6
Selling, general and administrative expenses		1,227.6			1,170.7
Asset Impairments		2.5			0.6
Operating loss		(357.8	)		(201.7	)
Interest (income) expense, net		(3.3	)		26.0
Loss before income taxes		(354.5	)		(227.7	)
Income tax expense		6.8			6.1
Net loss	$	(361.3	)	$	(233.8	)

Loss per share:
Basic loss per share	$	(1.19	)	$	(0.82	)
Diluted loss per share		(1.19	)		(0.82	)

Weighted-average common shares outstanding:
Basic		304.1			286.0
Diluted		304.1			286.0

Percentage of Net Sales:

Net sales		100.0	%		100.0	%
Cost of sales		76.4			74.2
Gross profit		23.6			25.8
Selling, general and administrative expenses		33.2			31.2
Asset Impairments		0.1			—
Operating loss		(9.7	)		(5.4	)
Interest (income) expense, net		(0.1	)		0.7
Loss before income taxes		(9.6	)		(6.1	)
Income tax expense		0.2			0.2
Net loss		(9.8	)%		(6.2	)%

GameStop Corp. Condensed Consolidated Balance Sheets (in millions) (unaudited)

	October 29, 2022		October 30, 2021
ASSETS:
Current assets:
Cash and cash equivalents	$	803.8	$	1,413.0
Marketable securities		238.3		—
Receivables, net of allowance of $2.0 and $5.1, respectively		125.3		83.4
Merchandise inventories		1,131.3		1,140.9
Prepaid expenses and other current assets		283.1		275.8
Total current assets		2,581.8		2,913.1
Property and equipment, net of accumulated depreciation of $981.4 and $1,122.0, respectively		138.5		179.6
Operating lease right-of-use assets		523.2		615.8
Deferred income taxes		14.3		—
Other noncurrent assets		64.7		53.5
Total assets	$	3,322.5	$	3,762.0

LIABILITIES AND STOCKHOLDERS' EQUITY:
Current liabilities:
Accounts payable	$	888.4	$	711.5
Accrued liabilities and other current liabilities		504.2		608.5
Current portion of operating lease liabilities		186.2		211.9
Current portion of long-term debt		9.9		1.4
Total current liabilities		1,588.7		1,533.3
Long-term debt, net		28.8		44.8
Operating lease liabilities		349.6		409.7
Other long-term liabilities		110.4		19.3
Total liabilities		2,077.5		2,007.1
Total stockholders' equity		1,245.0		1,754.9
Total liabilities and stockholders' equity	$	3,322.5	$	3,762.0

GameStop Corp. Consolidated Statements of Cash Flows (in millions) (unaudited)

	13 Weeks ended October 29, 2022			13 Weeks ended October 30, 2021
Cash flows from operating activities:
Net loss	$	(94.7	)	$	(105.4	)
Adjustments to reconcile net loss to net cash flows from operating activities:
Depreciation and amortization		15.1			16.9
Stock-based compensation expense		13.3			6.2
Gain on sale of digital assets		(0.2	)		—
Digital asset impairments		0.2			—
Loss on disposal of property and equipment, net		3.5			1.4
Other		11.9			(0.8	)
Changes in operating assets and liabilities:
Receivables, net		(26.0	)		(15.2	)
Merchandise inventories		(414.6	)		(546.4	)
Prepaid expenses and other current assets		(11.3	)		(1.1	)
Prepaid income taxes and income taxes payable		—			0.9
Accounts payable and accrued liabilities		672.7			351.7
Operating lease right-of-use assets and liabilities		8.1			(2.0	)
Changes in other long-term liabilities		(0.7	)		0.1
Net cash flows provided by (used in) operating activities		177.3			(293.7	)
Cash flows from investing activities:
Proceeds from sale of digital assets		0.1			—
Purchases of marketable securities		(237.0	)		—
Capital expenditures		(13.0	)		(12.5	)
Other		0.3			(0.3	)
Net cash flows used in investing activities		(249.6	)		(12.8	)
Cash flows from financing activities:
Settlements of stock-based awards		(0.3	)		—
Other		—			—
Net cash flows (used in) provided by financing activities		(0.3	)		—
Exchange rate effect on cash, cash equivalents and restricted cash		(24.9	)		(1.0	)
Decrease in cash, cash equivalents and restricted cash		(97.5	)		(307.5	)
Cash, cash equivalents and restricted cash at beginning of period		957.0			1,775.6
Cash, cash equivalents and restricted cash at end of period	$	859.5		$	1,468.1

GameStop Corp. Consolidated Statements of Cash Flows (in millions) (unaudited)

	39 Weeks ended October 29, 2022			39 Weeks ended October 30, 2021
Cash flows from operating activities:
Net loss	$	(361.3	)	$	(233.8	)
Adjustments to reconcile net loss to net cash flows from operating activities:
Depreciation and amortization		47.5			53.2
Stock-based compensation expense		32.2			20.7
Gain on sale of digital assets		(7.1	)		—
Digital asset impairments		33.9			—
Asset impairments		2.5			0.6
Loss on disposal of property and equipment, net		5.1			1.9
Loss on retirement of debt		—			18.2
Other		6.9			(1.4	)
Changes in operating assets and liabilities:
Receivables, net		13.3			21.0
Merchandise inventories		(245.0	)		(545.2	)
Prepaid expenses and other current assets		(38.7	)		(5.1	)
Prepaid income taxes and income taxes payable		0.9			(12.9	)
Accounts payable and accrued liabilities		288.7			376.9
Operating lease right-of-use assets and liabilities		(7.7	)		(18.1	)
Changes in other long-term liabilities		(1.2	)		—
Net cash flows used in operating activities		(230.0	)		(324.0	)
Cash flows from investing activities:
Proceeds from sale of digital assets		77.4			—
Purchases of marketable securities		(237.0	)		—
Capital expenditures		(44.3	)		(40.7	)
Other		0.3			(0.4	)
Net cash flows used in investing activities		(203.6	)		(41.1	)
Cash flows from financing activities:
Proceeds from issuance of common stock, net of costs		—			1,672.8
Payments of senior notes		—			(307.4	)
Repayments of revolver borrowings		—			(25.0	)
Settlements of stock-based awards		(3.3	)		(136.6	)
Other		—			(0.1	)
Net cash flows (used in) provided by financing activities		(3.3	)		1,203.7
Exchange rate effect on cash, cash equivalents and restricted cash		(23.5	)		(5.5	)
(Decrease) increase in cash, cash equivalents and restricted cash		(460.4	)		833.1
Cash, cash equivalents and restricted cash at beginning of period		1,319.9			635.0
Cash, cash equivalents and restricted cash at end of period	$	859.5		$	1,468.1

Schedule I Sales Mix (in millions) (unaudited)
	13 Weeks ended October 29, 2022				13 Weeks ended October 30, 2021
	13 Weeks ended October 29, 2022				13 Weeks ended October 30, 2021
	Net		Percent		Net		Percent
Net Sales:	Sales		of Total		Sales		of Total

Hardware and accessories ⁽¹⁾	$	627.0	52.8	%	$	669.9	51.7	%
Software ⁽²⁾		352.1	29.7			434.5	33.5
Collectibles		207.3	17.5			192.2	14.8

Total	$	1,186.4	100.0	%	$	1,296.6	100.0	%

	39 Weeks ended October 29, 2022				39 Weeks ended October 30, 2021
	39 Weeks ended October 29, 2022				39 Weeks ended October 30, 2021
	Net		Percent		Net		Percent
Net Sales:	Sales		of Total		Sales		of Total

Hardware and accessories ⁽¹⁾	$	1,897.2	51.3	%	$	1,983.0	52.8	%
Software ⁽²⁾		1,152.2	31.1			1,229.0	32.7
Collectibles		651.4	17.6			544.8	14.5

Total	$	3,700.8	100.0	%	$	3,756.8	100.0	%


(1) Includes sales of new and pre-owned hardware, accessories, hardware bundles in which hardware and digital or physical software are sold together in a single SKU, interactive game figures, strategy guides, mobile and consumer electronics. (2) Includes sales of new and pre-owned video game software, digital software and PC entertainment software.

GameStop Corp.

Schedule II

(in millions, except per share data)

(unaudited)

Non-GAAP results

The following tables reconcile the Company's selling, general and administrative expenses ("SG&A"), operating loss, net loss and loss per share as presented in its unaudited consolidated statements of operations and prepared in accordance with Generally Accepted Accounting Principles ("GAAP") to its adjusted SG&A, adjusted operating loss, adjusted net loss, adjusted EBITDA and adjusted loss per share. The diluted weighted-average shares outstanding used to calculate adjusted earnings per share may differ from GAAP weighted-average shares outstanding. Under GAAP, basic and diluted weighted-average shares outstanding are the same in periods where there is a net loss. The reconciliations below are from continuing operations only.

	13 Weeks Ended			13 Weeks Ended			39 Weeks Ended			39 Weeks Ended
	October 29, 2022			October 30, 2021			October 29, 2022			October 30, 2021
Adjusted SG&A
SG&A	$	387.9		$	421.5		$	1,227.6		$	1,170.7
Transformation costs⁽¹⁾⁽³⁾		(1.3	)		—			(0.4	)		(24.7	)
Significant transactions⁽²⁾		—			—			—			(0.4	)
Divestitures and other⁽³⁾		—			—			—			(0.1	)
Adjusted SG&A	$	386.6		$	421.5		$	1,227.2		$	1,145.5

Adjusted Operating Loss
Operating loss	$	(96.3	)	$	(102.9	)	$	(357.8	)	$	(201.7	)
Transformation costs⁽¹⁾⁽³⁾		1.3			—			0.4			24.7
Asset impairments		—			—			2.5			0.6
Significant transactions⁽²⁾		—			—			—			0.4
Divestitures and other⁽³⁾		—			—			—			0.1
Adjusted operating loss	$	(95.0	)	$	(102.9	)	$	(354.9	)	$	(175.9	)

Adjusted Net Loss
Net loss	$	(94.7	)	$	(105.4	)	$	(361.3	)	$	(233.8	)
Transformation costs⁽¹⁾⁽³⁾		1.3			—			0.4			24.7
Asset impairments		—			—			2.5			0.6
Significant transactions⁽²⁾		—			—			—			18.6
Divestitures and other⁽³⁾		—			—			—			0.1
Adjusted net loss	$	(93.4	)	$	(105.4	)	$	(358.4	)	$	(189.8	)

Adjusted loss per share
Basic	$	(0.31	)	$	(0.35	)	$	(1.18	)	$	(0.66	)
Diluted		(0.31	)		(0.35	)		(1.18	)		(0.66	)

Number of shares used in adjusted calculation
Basic		304.2			303.6			304.1			286.0
Diluted		304.2			303.6			304.1			286.0

(1) Current year includes the impact of stock-based compensation forfeitures partially offset by cash severance costs related to workforce optimization efforts in connection with our transformation initiatives. Prior year includes cash severance and stock-based compensation costs for key personnel that separated from the Company and expenses for consultants and advisors related to transformation initiatives. (2) Prior year includes transaction costs associated with the ATM offering. Adjusted net loss in the prior year also includes the impact of the make-whole premium and accelerated amortization associated with the voluntary early redemption of the 2023 Senior Notes. (3) Prior year amounts related to cash severance costs and stock-based compensation have been reclassified to conform to the current year presentation.

	13 Weeks Ended			13 Weeks Ended			39 Weeks Ended			39 Weeks Ended
	October 29, 2022			October 30, 2021			October 29, 2022			October 30, 2021
Reconciliation of Net Loss to Adjusted EBITDA
Net loss	$	(94.7	)	$	(105.4	)	$	(361.3	)	$	(233.8	)
Interest (income) expense, net⁽¹⁾		(3.7	)		0.8			(3.3	)		26.0
Depreciation and amortization		15.1			16.9			47.5			53.2
Income tax expense		2.1			1.7			6.8			6.1
EBITDA	$	(81.2	)	$	(86.0	)	$	(310.3	)	$	(148.5	)
Stock-based compensation		13.3			6.2			32.2			12.7
Transformation costs⁽²⁾⁽³⁾		1.3			—			0.4			6.5
Asset impairments		—			—			2.5			0.6
Significant transactions⁽¹⁾		—			—			—			0.4
Divestitures and other ⁽³⁾		—			—			—			18.3
Adjusted EBITDA	$	(66.6	)	$	(79.8	)	$	(275.2	)	$	(110.0	)

(1) Prior year includes transaction costs associated with the ATM offering and the impact of the make-whole premium and accelerated amortization associated with the voluntary early redemption of the 2023 Senior Notes. (2) Current year includes the impact of stock-based compensation forfeitures partially offset by cash severance costs related to workforce optimization efforts in connection with our transformation initiatives. Prior year includes cash severance and stock-based compensation costs for key personnel that separated from the Company and expenses for consultants and advisors related to transformation initiatives. (3) Prior year amounts related to cash severance costs and stock-based compensation have been reclassified to conform to the current year presentation.

GameStop Corp.

Schedule III

(in millions)

(unaudited)

Non-GAAP results

The following table reconciles the Company's cash flows provided by operating activities as presented in its unaudited Consolidated Statements of Cash Flows and prepared in accordance with GAAP to its free cash flow. Free cash flow is considered a non-GAAP financial measure. Management believes, however, that free cash flow, which measures our ability to generate additional cash from our business operations, is an important financial measure for use by investors in evaluating the company's financial performance.

	13 Weeks Ended			13 Weeks Ended			39 Weeks Ended			39 Weeks Ended
	October 29, 2022			October 30, 2021			October 29, 2022			October 30, 2021
Net cash flows provided by (used in) operating activities	$	177.3		$	(293.7	)	$	(230.0	)	$	(324.0	)
Capital expenditures		(13.0	)		(12.5	)		(44.3	)		(40.7	)
Free cash flow	$	164.3		$	(306.2	)	$	(274.3	)	$	(364.7	)

Non-GAAP Measures and Other Metrics

Adjusted EBITDA is a supplemental financial measure of the Company's performance that is not required by, or presented in accordance with, GAAP. We believe that the presentation of this non-GAAP financial measure provides useful information to investors in assessing our financial condition and results of operations. We define Adjusted EBITDA as net income (loss) before income taxes, plus interest expense, net and depreciation and amortization, excluding stock-based compensation, transformation costs, business divestitures, asset impairments, severance and other non-cash charges. Net income (loss) is the GAAP financial measure most directly comparable to Adjusted EBITDA. Our non-GAAP financial measures should not be considered as an alternative to the most directly comparable GAAP financial measure. Furthermore, non-GAAP financial measures have limitations as an analytical tool because they exclude some but not all items that affect the most directly comparable GAAP financial measures. Some of these limitations include:

certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company's financial performance, such as a company's cost of capital and tax structure;
Adjusted EBITDA does not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments;
Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs;
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements; and
our computations of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.

We compensate for the limitations of Adjusted EBITDA as an analytical tool by reviewing the comparable GAAP financial measure, understanding the differences between the GAAP and non-GAAP financial measures and incorporating these data points into our decision-making process. Adjusted EBITDA is provided in addition to, and not as an alternative to, the Company's financial results prepared in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Because Adjusted EBITDA may be defined and determined differently by other companies in our industry, our definitions of these non-GAAP financial measures may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.

View source version on businesswire.com: https://www.businesswire.com/news/home/20221207005811/en/

GameStop Reports Third Quarter Fiscal Year 2022 Results