image
Technology - Electronic Gaming & Multimedia - NASDAQ - CA
$ 0.8603
-3.87 %
$ 28.1 M
Market Cap
-0.32
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one GAME stock under the worst case scenario is HIDDEN Compared to the current market price of 0.86 USD, Engine Gaming and Media, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one GAME stock under the base case scenario is HIDDEN Compared to the current market price of 0.86 USD, Engine Gaming and Media, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one GAME stock under the best case scenario is HIDDEN Compared to the current market price of 0.86 USD, Engine Gaming and Media, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
52 M REVENUE
85.16%
-30.7 M OPERATING INCOME
-78.29%
-31.3 M NET INCOME
-72.85%
-16.1 M OPERATING CASH FLOW
-41.46%
14.1 M INVESTING CASH FLOW
77634.92%
3.95 M FINANCING CASH FLOW
-37.28%
26.4 M REVENUE
-7.60%
-6.42 M OPERATING INCOME
22.56%
-7.46 M NET INCOME
37.81%
-7.76 M OPERATING CASH FLOW
19.03%
-62.7 K INVESTING CASH FLOW
-185.16%
4.13 M FINANCING CASH FLOW
-75.41%
Balance Sheet Engine Gaming and Media, Inc.
image
Current Assets 22.2 M
Cash & Short-Term Investments 2.95 M
Receivables 16.5 M
Other Current Assets 2.84 M
Non-Current Assets 42.5 M
Long-Term Investments 2.67 M
PP&E 4.62 M
Other Non-Current Assets 35.2 M
Current Liabilities 36.2 M
Accounts Payable 23.5 M
Short-Term Debt 5.65 M
Other Current Liabilities 7.04 M
Non-Current Liabilities 10.2 M
Long-Term Debt 10.2 M
Other Non-Current Liabilities 0
EFFICIENCY
Earnings Waterfall Engine Gaming and Media, Inc.
image
Revenue 52 M
Cost Of Revenue 38.6 M
Gross Profit 13.4 M
Operating Expenses 36.5 M
Operating Income -30.7 M
Other Expenses 616 K
Net Income -31.3 M
RATIOS
25.86% GROSS MARGIN
25.86%
-58.98% OPERATING MARGIN
-58.98%
-60.16% NET MARGIN
-60.16%
-170.36% ROE
-170.36%
-48.34% ROA
-48.34%
-89.56% ROIC
-89.56%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Engine Gaming and Media, Inc.
image
Net Income -31.3 M
Depreciation & Amortization 3.63 M
Capital Expenditures -2.24 K
Stock-Based Compensation 1.74 M
Change in Working Capital 3.14 M
Others 55.1 B
Free Cash Flow -16.1 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Engine Gaming and Media, Inc.
image
GAME has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Engine Gaming and Media, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
20.4 K USD 2
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
8 months ago
Jun 21, 2024
Bought 10.2 K USD
Kenna Justin
CEO & Director
+ 10000
1.02 USD
8 months ago
Jun 21, 2024
Bought 10.2 K USD
Schwartz Louis
President and Chairman
+ 10000
1.02 USD
7. News
FaZe Clan Esports, a GameSquare Company, Wins $1 Million Cash Prize at the Six Invitational 2025 The Six Invitational 2025 brought together 20 of the world's best Rainbow Six esports clubs who competed at the MGM Music Hall in Boston for a total prize pool of $3 million As champion, FaZe Clan took home its largest ever Rainbow Six winnings with $1 million in prize money FaZe Clan's winnings provide an additional, unbudgeted $1 million of high-margin revenue to GameSquare's 2025 first quarter FRISCO, TX / ACCESS Newswire / February 18, 2025 / GameSquare Holdings, Inc. (NASDAQ:GAME), ("GameSquare", or the "Company"), a next generation media company with roots in gaming and creator entertainment, is thrilled to announce that on February 16, 2025 its wholly owned subsidiary FaZe Clan Esports won the Six Invitational 2025 taking home $1 million in prize money, which will contribute high-margin revenue to GameSquare's 2025 first quarter. The Six Invitational 2025 took place over the past two weeks, with the final Phase 3 taking place from February 14 - 16 in Boston, Massachusetts at the state-of-the-art MGM Music Hall at Fenway. accessnewswire.com - 1 week ago
MLB Great Johnny Damon Expands A-GAME's Southern Presence in Deal With Greer's ORLANDO, Fla., Feb. 18, 2025 (GLOBE NEWSWIRE) -- A-GAME Beverages Inc. (“A-GAME”) has reached a deal with southeastern American grocery chain Greer's to carry A-GAME sports drinks across stores in Florida, Alabama, and Mississippi. Company founder and former MLB champion Johnny Damon, who was primarily raised in Florida, was originally inspired to start A-GAME to provide local athletes practicing in harsh humid conditions healthier sports drink options. globenewswire.com - 2 weeks ago
GameSquare Announces Strong World-Building Growth for 2024 and Continued Momentum for 2025 GameSquare's world-building campaigns drove over 125 million minutes of gameplay and generated $3.9 million in revenue in 2024 Excellent results in 2024 support a strong pipeline and management expects revenue from world-building projects to increase 100% in 2025 FRISCO, TX / ACCESS Newswire / February 13, 2025 / GameSquare Holdings, Inc. (NASDAQ:GAME), ("GameSquare", or the "Company"), a next-generation media company with roots in gaming and creator entertainment, today announced record annual sales for 2024 from its expanding world-building solutions. During 2024, GameSquare created unique and innovative experiences for leading brands including recent deployments for Paramount's SpongeBob SquarePants, Top Golf, 5-Hour ENERGY® and other large global brands within the food and beverage, payments, QSR, entertainment and media markets. accessnewswire.com - 2 weeks ago
NFL SLIMETIME PRESENTS NICKELODEON'S GAME CHANGERS: BRAND-NEW SPECIAL FOR KIDS & FAMILIES DEBUTS WEDNESDAY, FEB. 26, AT 8:00 P.M. Half-Hour Special Highlights Iconic Quarterbacks Patrick Mahomes, Lamar Jackson, Jalen Hurts and Jayden Daniels, Along with NFL Legends Doug Williams and Randall Cunningham Click HERE to Download Asset LOS ANGELES , Feb. 7, 2025 /PRNewswire/ -- In celebration of Black History Month, Nickelodeon will debut NFL Slimetime Presents Nickelodeon's Game Changers, a brand-new special for kids and families that chronicles the journey and triumphs of contemporary Black quarterbacks in the National Football League. Hosted by Young Dylan, (NFL Slimetime, Tyler Perry's Young Dylan), the half-hour special will explore their profound impact on the game, their communities, and the broader narrative of race and leadership in professional football. prnewswire.com - 3 weeks ago
GameSquare's Stream Hatchet Unveils its Annual Live Streaming Trends Report for 2024 Stream Hatchet's Yearly Report for 2024 shows that live streaming is back with a 12% year-over-year increase in hours watched New Stats Show Signs of Market Shifts for a Diversified Streaming Platform Economy in 2025 Major Subscriber Growth for Creator Economy (16M Purchased on Twitch) Indicates Spike in Loyalty-Based Monetization Models View the report: here FRISCO, TX / ACCESS Newswire / January 30, 2025 / Stream Hatchet, a streaming analytics and business intelligence platform and wholly-owned subsidiary of GameSquare Holdings (NASDAQ:GAME), ("GameSquare", or the "Company"), has released its 2024 live streaming trends report, which offers a detailed analysis of the recent state of the live-streaming market, including the popularity of streaming platforms, game publisher IP, popular media, and creators. Access to the report is available at http://streamhatchet.com/reports/2024-yearly-report-in-live-streaming-trends "Stream Hatchet's 2024 report shows the resurgence of the live streaming industry, which is approaching peak levels last seen during the Covid-19 pandemic," said Justin Kenna, CEO of GameSquare. accessnewswire.com - 4 weeks ago
GameSquare Adds Proven Lifestyle, Multicultural Marketing, Gaming and Entertainment Executives New Hires to Support Revenue Growth of GameSquare's Multi-Million Dollar Experiences Division   FRISCO, TX / ACCESS Newswire / January 30, 2025 / GameSquare Holdings, Inc. (NASDAQ:GAME), ("GameSquare", or the "Company"), a next-generation media company with roots in gaming and creator entertainment, today announced several key additions to its management team to support its long-term growth strategies. Matt Mayer has been appointed EVP, Brand Marketing, Jonathan Murnane has been appointed EVP, Gaming & Entertainment, Malia Jennings appointed as Director, Brand Marketing and Briana Kornegay appointed as Director, Brand Experience. accessnewswire.com - 1 month ago
GameSquare Announces NFL 4 The Fans Live Creator Roadshow at Victory Fan Fest New Orleans During Super Bowl LIX Weekend Live Programming To Be Co-Hosted By Will Neff And Sydnee Goodman With Global Livestream Segments Featuring Top Streaming Talent, Special Guest Appearances Including Cardi B And Sponsored Activations Presented By The U.S. Marines FRISCO, TX / ACCESS Newswire / January 27, 2025 / GameSquare Holdings, Inc. (NASDAQ:GAME), ("GameSquare", or the "Company"), a next generation media company with roots in gaming and creator entertainment, will host NFL 4 The Fans Live during Super Bowl LIX weekend at the inaugural Victory Fan Fest , a four-day entertainment experience with activations designed to authentically embrace the gaming and livestreaming community during the biggest weekend of the year. NFL 4 The Fans Live will blend the excitement of NFL fandom on gameday with interactive gaming and creator-driven content, accessible for an in-person and online audience on Friday, February 7th, and Saturday, February 8th, from 3:00pm CT / 4:00pm ET to 7:00pm CT / 8:00pm ET. accessnewswire.com - 1 month ago
CAPTAIN MORGAN & T-PAIN SET SAIL IN THE BIG EASY FOR THE BIG GAME, TRANSFORMING BOURBON STREET INTO 'RUM STREET' FOR SUPER BOWL LIX The Official Spiced Rum Sponsor of the NFL is Serving Up More than Delicious Cocktails for Football Fans in New Orleans and at Home NEW ORLEANS, Jan. 23, 2025 /PRNewswire/ -- When you think of New Orleans, you think Bourbon Street — renowned the the world over for its enduring one-of-a-kind spirit, electric energy, and of course, legendary cocktails. Bourbon Street's most iconic cocktails have one thing in common – rum. prnewswire.com - 1 month ago
GameSquare Extinguishes Convertible Note and Standby Equity Purchase Agreement with Yorkville Advisors Global LP FRISCO, TX / ACCESS Newswire / January 22, 2025 / GameSquare Holdings, Inc. (NASDAQ:GAME), ("GameSquare", or the "Company"), a next generation media company with roots in gaming and creator entertainment, today announced that it has extinguished its outstanding convertible note and standby equity purchase agreement with Yorkville Advisors Global L.P. ("Yorkville"). accessnewswire.com - 1 month ago
GameSquare's Stream Hatchet Recaps 2024's Biggest Live Streaming Trends in its Save Point 2024 Report The Save Point 2024 report looks back at the year's newest live-streaming platforms, the most popular streamers, top games, new alternative content capturing viewer interest, and the new meta for esports View the report: here FRISCO, TX / ACCESSWIRE / December 19, 2024 / Stream Hatchet, a streaming analytics and business intelligence platform and wholly-owned subsidiary of GameSquare Holdings (NASDAQ:GAME), ("GameSquare", or the "Company"), has released its Save Point 2024 report, which looks back at some of the biggest shifts in the live-streaming industry in 2024. This includes new live-streaming platforms, the most popular streamers, top games, new alternative content capturing viewer interest, and a new meta for esports. accesswire.com - 2 months ago
RITZ CONFIRMS BIG GAME DEBUT IN 2025 The brand will make its first-ever Big Game appearance on Feb. 9, 2025. EAST HANOVER, N.J. prnewswire.com - 2 months ago
GameSquare's Stream Hatchet Publishes Q3 Report Live Streaming Insights Show Major Growth in Gaming Content Engagement New Report Reveals Today's Top Creators View the report: https://streamhatchet.com/q3-2024-live-streaming-trend-report/ FRISCO, TX / ACCESSWIRE / November 21, 2024 / Stream Hatchet, a streaming analytics and business intelligence platform and wholly-owned subsidiary of GameSquare Holdings (NASDAQ:GAME), ("GameSquare", or the "Company"), has released its Q3 2024 report, revealing significant growth trends in gaming and live-streaming viewership. This quarter, live streaming viewership is at 8.5 billion hours watched, with a 12% year-over-year increase-the highest growth since the pandemic's peak. accesswire.com - 3 months ago
8. Profile Summary

Engine Gaming and Media, Inc. GAME

image
COUNTRY CA
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 28.1 M
Dividend Yield 0.00%
Description Engine Gaming and Media, Inc., together with its subsidiaries, engages in the development and sale of gaming applications. The company provides e-sport or sporting event or tournament services; offers content management system, video software, mobile applications, and e-sports data platform solutions; sources, creates, and places advertising campaigns that run the company's network of publisher sites; and provides installation and website design services, as well as data analysis report delivery services. It also offers Esports platform for online tournaments; content management, video streaming, and engagement solutions; data analytics and intellectual property solutions; Sideqik, an influencer marketing platform that offers brands, direct marketers, and agencies tools to discover, connect, and execute marketing campaigns with content creators; UMG Online, an esports website for daily tournaments and ladders; and racing games. The company was formerly known as Engine Media Holdings, Inc. and changed its name to Engine Gaming and Media, Inc. in October 2021. Engine Gaming and Media, Inc. was incorporated in 2011 and is headquartered in Toronto, Canada.
Contact 77 King Street West, Toronto, ON, M5K 1G8 https://enginegaming.com
IPO Date Jan. 26, 2018
Employees 175
Officers Mr. John Wilk General Counsel Mr. Oluwafemi Okusanya Head of Studio - Fourth Frame Studios Mr. Tyler Blevins Chief Innovation Officer Mr. Jonathan Murnane Executive Vice President of Gaming & Entertainment Mr. Paul Ioakim Head of Events Mr. Matthew Ehrens Chief Technology Officer Mr. Louis Craig Schwartz President & Chairman Jeff Pabst Chief Commercial Officer Mr. Michael Munoz Chief Financial Officer Mr. Justin Kenna Chief Executive Officer & Executive Director