Genius Sports Limited
NYSE:GENI · New York Stock Exchange
-$0.05 today
Vol 12.16M · 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.
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
Cinemark Holdings, Inc.
NYSE:CNK
$3.96B
Manchester United plc
NYSE:MANU
$3.84B
JOYY, Inc. Sponsored ADR Class A
NASDAQ:JOYY
$3.42B
Kyivstar Group Ltd. Common Shares
NASDAQ:KYIV
$3.25B
IAC InterActive Corp.
NASDAQ:IAC
$3.17B
NextNav Inc.
NASDAQ:NN
$2.52B
Trump Media & Technology Group Corp.
NASDAQ:DJT
$2.28B
Weibo Corporation
NASDAQ:WB
$1.75B
Yelp Inc.
NYSE:YELP
$1.25B
DouYu International Holdings Limited
NASDAQ:DOYU
$134.90M
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 -$111,581,000.00 of net income, with a net margin of -16.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.