NASDAQ:GEMI · NASDAQ Global Select
-$0.05 today
Vol 0.85M · Avg 2.17M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:GEMI · Revenue to Net Income
Key Ratios
Analysis
$151.7M of revenue converted into -$550.6M of net income for the selected period. Gross margin is 13.8% and net margin is -379.3%, showing how much revenue survives after costs and taxes. EPS is $-4.16, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 3 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenue | $146.2M +2.8% | $142.2M +44.9% | $98.1M | $888.0M | $1.0B | $809.6M |
| Cost of Revenue | $61.4M -52.9% | $130.5M -7.3% | $140.8M | -$1.7B | $344.8M | $725.6M |
| Gross Profit | $84.7M +625.5% | $11.7M +127.4% | -$42.6M | $11.6B | $10.3B | $8.9B |
| Gross Margin | 58.0% +49.7pp | 8.2% +51.6pp | -43.4% | 26.4% | 45.5% | 9.8% |
| Research & Development | $0 -100.0% | $63.7M +15.7% | $55.0M | $1.2B | $378.4M | $983.2M |
| Selling, General & Admin | $174.6M +31.6% | $132.7M -35.0% | $204.1M | $811.0M | $1.4B | $620.6M |
| Operating Expenses | $608.9M +243.0% | $177.5M -34.0% | $269.0M | -$15.9B | $3.6B | $5.3B |
| Depreciation & Amortization | $30.7M -6.8% | $33.0M +2.3% | $32.2M | $419.0M | $1.2B | $374.2M |
| EBITDA | -$487.7M -268.1% | -$132.5M +48.6% | -$258.0M | $10.0B | $12.6B | -$15.2B |
| EBITDA Margin | -333.7% -240.5pp | -93.2% +169.7pp | -262.9% | 14.3% | 10.0% | 5.6% |
| Operating Income | -$524.2M -216.1% | -$165.8M +46.8% | -$311.6M | $9.0B | $10.6B | $12.3B |
| Operating Margin | -358.6% -242.0pp | -116.6% +200.9pp | -317.5% | 11.2% | 18.7% | 16.6% |
| Interest Income | $179.6M | $0 | $0 | $875.4M | $1.3B | -$1.5B |
| Interest Expense | $70.3M | $0 | $0 | $801.2M | $969.2M | $1.1B |
| Other Income / Expenses | -$64.6M -533.7% | $14.9M +222.6% | -$12.2M | $368.6M | -$1.6B | -$1.5B |
| Income Before Tax | -$588.8M -290.1% | -$150.9M +53.4% | -$323.7M | $13.9B | -$15.6B | $3.3B |
| Pre-Tax Margin | -402.8% -296.7pp | -106.2% +223.7pp | -329.9% | 15.4% | 13.3% | 20.8% |
| Income Tax Expense | -$6.0M -178.5% | $7.6M +287.2% | -$4.1M | $375.6M | $666.8M | $1.3B |
| Net Income | -$582.8M -267.6% | -$158.5M +50.4% | -$319.7M | $5.1B | $5.0B | $4.9B |
| Net Margin | -398.7% -287.2pp | -111.5% +214.2pp | -325.7% | 47.3% | 7.4% | 12.4% |
| EPS (Basic) | -$5 -404.1% | -$1 +51.3% | -$2 | $591.2M | $1.2B | $400.8M |
| EPS (Diluted) | -$5 -404.1% | -$1 +51.3% | -$2 | $777.4M | $620.6M | $766.2M |
| Weighted Avg Shares | $117.2M -27.1% | $160.8M +1.9% | $157.8M | $724.2M | $892.2M | $757.8M |
| Weighted Avg Shares (Diluted) | $117.2M -27.1% | $160.8M +1.9% | $157.8M | $566.0M | $319.6M | $1.2B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
RenaissanceRe Holdings Ltd.
NYSE:RNR
$13.91B
Brighthouse Financial, Inc.
NASDAQ:BHF
$3.68B
Oppenheimer Holdings Inc.
NYSE:OPY
$1.16B
World Acceptance Corporation
NASDAQ:WRLD
$965.09M
UP Fintech Holding Ltd. Sponsored ADR Class A
NASDAQ:TIGR
$818.45M
Velocity Financial, Inc.
NYSE:VEL
$728.97M
DeFi Technologies Inc.
NASDAQ:DEFT
$172.62M
Solowin Holdings Ordinary Share
NASDAQ:AXG
$141.81M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GEMI generate?
Gemini Space Station, Inc. Class A Common Stock (GEMI) reported $146.17M of revenue in fiscal 2025.
Is GEMI profitable?
Gemini Space Station, Inc. Class A Common Stock (GEMI) reported -$582.81M of net income, with a net margin of -398.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.