image
Technology - Electronic Gaming & Multimedia - NASDAQ - CA
$ 0.63
7.69 %
$ 23.7 M
Market Cap
-0.24
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GAME stock under the worst case scenario is HIDDEN Compared to the current market price of 0.63 USD, Engine Gaming and Media, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GAME stock under the base case scenario is HIDDEN Compared to the current market price of 0.63 USD, Engine Gaming and Media, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GAME stock under the best case scenario is HIDDEN Compared to the current market price of 0.63 USD, Engine Gaming and Media, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart GAME

image
$1.1$1.1$1.0$1.0$0.9$0.9$0.8$0.8$0.7$0.7$0.6$0.6$0.5$0.515 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
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
4.55 %25.44 %4.38 %4.13 %7.15 %54.35 %Total Assets$64.7m
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
50.69 %12.19 %15.18 %21.95 %Total Liabilities$46.3m
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
60m60m50m50m40m40m30m30m20m20m10m10m00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)52m(39m)13m(37m)(31m)(616k)(31m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
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
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)(35m)(35m)20152015201620162017201720182018201920192020202020212021202220222023202320242024
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
slide 2 of 8
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
0 USD 0
6-9 MONTHS
20.4 K USD 2
9-12 MONTHS
7. News
CHIPOTLE'S BURRITO VAULT GAME IS BACK WITH MORE THAN $1 MILLION IN FREE BURRITOS AHEAD OF NATIONAL BURRITO DAY Fans who crack the code to Chipotle's Burrito Vault have a chance to unlock a Buy-One-Get-One (BOGO) offer1 to enjoy on National Burrito Day, Thursday, April 3 Burrito Vault, an interactive competition inspired by the popularity of digital word games, is returning to supercharge Chipotle superfans who played the game more than two million times in 2024 with more prizes than ever before Chipotle Rewards members can celebrate National Burrito Day with a $0 delivery fee offer2 NEWPORT BEACH, Calif. , March 31, 2025 /PRNewswire/ -- Chipotle Mexican Grill (NYSE: CMG) today announced it is bringing back its wildly popular digital game, Burrito Vault, to give away up to 157,500 Buy-One-Get-One free entrée codes1 in celebration of National Burrito Day on April 3. prnewswire.com - 3 weeks ago
GameSquare Accelerates Growth of Gaming and Esports Experiences Business and Divests Remaining Stake of FaZe Media GameSquare expands strategic focus by bringing top gaming related events to the U.S. and adds new $2 million credit facility from Jones Family to support rapidly growing experiences business GameSquare divests remaining 25.5% stake in FaZe Media to Gigamoon Media and FaZe's founders as part of ongoing strategy to streamline operations, further improve balance sheet and pursue profitability GameSquare continues to own 100% of profitable FaZe Esports, one of the world's top-performing and highest winning esports organizations GameSquare to announce Q4 2024 earnings and provide profit focused financial expectations for 2025 on April 16, 2025 FRISCO, TX / ACCESS Newswire / March 31, 2025 / GameSquare Holdings, Inc. (NASDAQ:GAME), ("GameSquare", or the "Company"), a next generation media company rooted in gaming and creator entertainment, today provided several business updates and plans to host its Q4 2024 earnings conference call on April 16, 2025 at 5:00pm ET. The Company needed additional time to report Q4 2024 earnings due to the closing of the Faze Media divestiture, which goes into effect on April 1, 2025. accessnewswire.com - 3 weeks ago
Johnny Damon Brings Championship-Level Hydration to Miami FC with A-GAME MIAMI, March 25, 2025 (GLOBE NEWSWIRE) -- A-GAME, the ultimate in hydration beverage, founded by champion athlete Johnny Damon has announced today that they will be the official sports hydration drink for Miami FC, the longest-tenured professional soccer club in Miami. globenewswire.com - 3 weeks ago
efuse and Sideqik, a GameSquare Company, Enter Multi Year Partnership to Elevate Live Streaming Through Unique Intelligence Solutions efuse plans to integrate Sideqik's advanced intelligence insights and creator discovery tools to elevate brand engagement in gaming and esports FRISCO, TX / ACCESS Newswire / March 12, 2025 / Sideqik, a GameSquare Holdings, Inc. (NASDAQ:GAME), ("GameSquare", or the "Company") company and leading influencer marketing and intelligence platform, has entered into a multi-year partnership with efuse, an AI-powered ad tech company that delivers access to gamers at scale.. This intended collaboration will bolster efuse's media offerings, integrating Sideqik's industry-leading technology to deliver enhanced targeting and creator discovery solutions. accessnewswire.com - 1 month ago
Stream Hatchet, a GameSquare Company, Signs Largest Campaign Contract with Capcom Capcom used Stream Hatchet's technology and agency resources to support the highly successful launch of Monster Hunter Wilds FRISCO, TX / ACCESS Newswire / March 10, 2025 / Stream Hatchet an influencer marketing company and live streaming analytics platform and wholly-owned subsidiary of GameSquare Holdings (NASDAQ:GAME), ("GameSquare", or the "Company"), today announced a new contract with Capcom to support the launch of Monster Hunter Wilds. The contract is expected to contribute to GameSquare's revenue in 2025. accessnewswire.com - 1 month ago
Zoned, A GameSquare Company, And Jack In The Box Extend Partnership For 2025 MARKING THIS CONTINUATION BETWEEN THE BRANDS, THE PARTNERSHIP FURTHER INTEGRATES THE GAMING INDUSTRY PUSHING FAST-FOOD CHAINS TO NEW EXPERIENCES FRISCO, TX / ACCESS Newswire / March 5, 2025 / Zoned, a GameSquare Holdings (Nasdaq:GAME) company, is continuing its partnership with Jack in the Box into 2025, further solidifying its role as a strategic partner in digital marketing and culture jacking activations. Leveraging its deep expertise in gaming, digital trends, and cultural moments, Zoned will continue to craft innovative campaigns and culturally resonant activations that bridge the gap between gaming, culture, and quick-service dining-driving deeper engagement and cultural relevance for Jack in the Box. accessnewswire.com - 1 month ago
INTERNATIONAL GAME TECHNOLOGY PLC REPORTS FOURTH QUARTER AND FULL YEAR 2024 RESULTS Fourth Quarter 2024 Financial Performance achieves outlook: Revenue of $651 million propelled by strong growth in instant ticket and draw game sales across geographies Income from continuing operations of $116 million with associated margin of 17.9% Generated Adjusted EBITDA of $290 million and an Adjusted EBITDA margin of 44.5%, reflecting strong performance of core, recurring business and increased investment in growth initiatives Full Year 2024 Financial Performance achieves outlook: Revenue of $2.5 billion driven by instant ticket and draw game sales in the U.S. & Canada and Italy Income from continuing operations of $271 million with associated margin of 10.8% Delivered Adjusted EBITDA of $1.17 billion; Adjusted EBITDA margin of 46.6% reflects compelling margin structure associated with pure play lottery business Consolidated cash from operations of $1.03 billion including $689 million from continuing operations; strong consolidated free cash flow of $659 million, with over 80% generated by continuing operations Strong core, recurring business provides solid foundation for 2025 LONDON , Feb. 25, 2025 /PRNewswire/ -- International Game Technology PLC ("IGT") (NYSE:IGT) today reported financial results for the fourth quarter and full year ended December 31, 2024. Today, at 8:00 a.m. prnewswire.com - 1 month ago
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 - 2 months 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 months 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 months 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 - 2 months 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 - 2 months ago
8. Profile Summary

Engine Gaming and Media, Inc. GAME

image
COUNTRY CA
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 23.7 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. Paul Ioakim Head of Events Mr. John Wilk General Counsel Mr. Jonathan Murnane Executive Vice President of Gaming & Entertainment Mr. Matthew Ehrens Chief Technology Officer Jeff Pabst Chief Commercial Officer Mr. Louis Craig Schwartz President & Chairman Mr. Michael Munoz Chief Financial Officer Mr. Tyler Blevins Chief Innovation Officer Mr. Justin Kenna Chief Executive Officer & Executive Director Mr. Oluwafemi Okusanya Head of Studio - Fourth Frame Studios