NYSE:GENI · New York Stock Exchange
-$0.05 today
Vol 4.67M · Avg 6.05M
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
NYSE:GENI · Revenue to Net Income
Key Ratios
Analysis
$713.5M of revenue converted into -$158.9M of net income for the selected period. Gross margin is 20.9% and net margin is -25.2%, showing how much revenue survives after costs and taxes. EPS is $-0.61, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $669.5M +31.0% | $510.9M +23.7% | $413.0M +21.1% | $341.0M +29.8% | $262.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $515.6M +34.9% | $382.2M +11.1% | $344.0M +1.7% | $338.2M -29.0% | $476.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $153.8M +19.5% | $128.7M +86.5% | $69.0M +2310.2% | $2.9M +101.3% | -$213.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 23.0% -2.2pp | 25.2% +8.5pp | 16.7% +15.9pp | 0.8% +82.1pp | -81.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $31.1M +26.5% | $24.6M -5.7% | $26.1M -12.8% | $29.9M +12.8% | $26.5M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $264.1M +64.6% | $160.4M +40.0% | $114.6M -25.7% | $154.2M -51.9% | $320.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $295.2M +57.7% | $187.2M +30.8% | $143.2M -22.9% | $185.7M -48.4% | $359.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $70.5M -2.8% | $72.6M -6.1% | $77.3M +12.8% | $68.5M +15.5% | $59.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$43.6M -367.5% | $16.3M +188.5% | $5.6M +105.0% | -$112.7M +79.2% | -$541.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -6.5% -9.7pp | 3.2% +1.8pp | 1.4% +34.4pp | -33.0% +173.2pp | -206.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$141.4M -141.5% | -$58.5M +21.1% | -$74.2M +59.4% | -$182.9M +68.1% | -$573.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -21.1% -9.7pp | -11.5% +6.5pp | -18.0% +35.7pp | -53.6% +164.6pp | -218.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $921.0K -52.8% | $2.0M | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $6.0K | $0 | $0 -100.0% | $1.5M -55.4% | $3.3M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $27.3M +783.6% | -$4.0M +33.8% | -$6.0M -304.6% | $3.0M +109.5% | -$31.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$114.1M -82.4% | -$62.5M +22.0% | -$80.2M +55.4% | -$179.9M +70.2% | -$604.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -17.0% -4.8pp | -12.2% +7.2pp | -19.4% +33.3pp | -52.8% +177.3pp | -230.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$2.5M -590.4% | $509.0K -90.5% | $5.3M +211.6% | $1.7M +114.6% | -$11.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$111.6M -77.0% | -$63.0M +26.3% | -$85.5M +52.9% | -$181.6M +69.4% | -$592.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | -16.7% -4.3pp | -12.3% +8.4pp | -20.7% +32.5pp | -53.3% +172.3pp | -225.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 -63.0% | -$0 +28.9% | -$0 +58.2% | -$1 +76.8% | -$4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 -63.0% | -$0 +28.9% | -$0 +58.2% | -$1 +76.8% | -$4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $254.8M +11.0% | $229.5M +1.6% | $225.9M +13.5% | $198.9M +31.8% | $150.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $254.8M +11.0% | $229.5M +1.6% | $225.9M +13.5% | $198.9M +31.8% | $150.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Manchester United plc
NYSE:MANU
$3.99B
Cinemark Holdings, Inc.
NYSE:CNK
$3.68B
Kyivstar Group Ltd. Common Shares
NASDAQ:KYIV
$3.62B
JOYY, Inc. Sponsored ADR Class A
NASDAQ:JOYY
$3.48B
IAC Inc.
NASDAQ:IAC
$3.48B
Trump Media & Technology Group Corp.
NASDAQ:DJT
$2.37B
NextNav Inc.
NASDAQ:NN
$2.22B
Weibo Corporation
NASDAQ:WB
$1.76B
Yelp Inc.
NYSE:YELP
$1.46B
DouYu International Holdings Limited
NASDAQ:DOYU
$144.56M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GENI generate?
Genius Sports Limited (GENI) reported $669.49M of revenue in fiscal 2025.
Is GENI profitable?
Genius Sports Limited (GENI) reported -$111.58M of net income, with a net margin of -16.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.