Engine Gaming and Media, Inc.

General ticker "GAME" information:

Engine Gaming and Media, Inc. follows the US Stock Market performance with the rate: 2.2%.

Estimated limits based on current volatility of 3.0%: low 0.47$, high 0.50$

Factors to consider:

Total employees count: 113 as of 2022
US accounted for 94.0% of revenue in the fiscal year ended 2023-12-31
Top business risk factors: Compensation risk, Related party transactions, Informal compensation process, Discretionary incentives, Lack of performance metrics
Current price 12.7% below estimated low
Earnings for 9 months up through Q3 exceed our estimates

Stock Forecast*

* forecast is subjective and experimental, should not be used for any investment decisions

Long term estimates were made for the period from 2024-12-31 to 2026-12-31

YTD	2022-12-31	2023-12-31	2024-12-31
Operating Revenue	$28.08MM	$41.30MM	$96.20MM
Operating Expenses	$46.33MM	$66.69MM	$142.35MM
Operating Income	$-18.25MM	$-25.38MM	$-46.15MM
Non-Operating Income	$-0.13MM	$-0.95MM	$-9.41MM
Interest Expense	$0.17MM	$0.67MM	$0.57MM
R&D Expense	$0.00MM	$3.07MM	$3.25MM
Income(Loss)	$-18.38MM	$-26.33MM	$-55.56MM
Taxes	$-0.30MM	$-0.06MM	$0.00MM
Other Income(Loss)	$-0.03MM	$0.30MM	$0.00MM
Profit(Loss)*	$-18.12MM	$-31.28MM	$-48.75MM
Stockholders Equity	$7.16MM	$18.36MM	$-2.94MM
Inventory	$0.48MM	$0.05MM	$0.00MM
Assets	$20.09MM	$64.71MM	$78.73MM
Operating Cash Flow	$-11.37MM	$-16.08MM	$-30.57MM
Capital expenditure	$0.03MM	$0.00MM	$0.07MM
Investing Cash Flow	$0.02MM	$14.07MM	$2.71MM
Financing Cash Flow	$6.30MM	$3.95MM	$37.97MM
Earnings Per Share**	$-3.26	$-2.81	$-1.75

* Profit(Loss) attributable to entity.
** EPS are Split Adjusted, recent splits may be reflected with a delay.