Every figure this model derived for GME, the value it took, and
the element in the company's own XBRL it was read from — so any of it can be checked
against the filing rather than taken on trust.
As at 2026-05-02.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it
was read from, so it can be checked against the filing itself.
Figure
Value
XBRL tag
As at
capex
19,100,000
PaymentsToAcquirePropertyPlantAndEquipment
2026-05-02
cash
8,368,100,000
CashAndCashEquivalentsAtCarryingValue
2026-05-02
current assets
10,668,500,000
AssetsCurrent
2026-05-02
current liabilities
860,300,000
LiabilitiesCurrent
2026-05-02
equity
5,842,100,000
StockholdersEquity
2026-05-02
interest expense
48,300,000
InterestPaidNet
2026-01-31
ocf
759,700,000
NetCashProvidedByUsedInOperatingActivities
2026-05-02
revenue
3,732,800,000
Revenues
2026-05-02
sbc
29,700,000
ShareBasedCompensation
2026-05-02
The ratios
The figures themselves rather than their scores — what somebody looking up
GME on one particular measure came for.
Ratio
Value
cash operating margin
11.66
current ratio
12.4
current ratio reported
12.4
deferred revenue growth
2.65
dilution pct
39.28
ebit yoy
2739.71
fcf margin
19.84
interest cover
8.0
operating margin
10.35
owner earnings margin
19.04
revenue growth
1.61
revenue growth per share
-27.04
roic
18.62
rule of 40
11.96
sbc pct revenue
0.8
What to be careful about
What this model itself distrusts about GME's figures. Written by the
derivation as it ran, not added afterwards.
no market cap; set `market_cap` in overrides.yaml
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability rests on 3 of 4 inputs; not tagged: contracted coverage