Gemini Space Station, Inc. (GEMI)

Gemini Space Station Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023
Operating Revenue	160.67	140.86	96.31
Other Revenue	1.86	1.3	1.82
Revenue	162.53	142.17	98.14
Revenue Growth (YoY)	65.61%	44.86%	-
Cost of Revenue	182.45	130.49	140.76
Gross Profit	-19.93	11.68	-42.62
Selling, General & Admin	224.38	157.21	219.96
Operating Expenses	243.07	177.13	247.57
Operating Income	-263	-165.45	-290.19
Interest Expense	-75.89	-55	-25.94
Other Non Operating Income (Expenses)	20.94	100.57	17.93
EBT Excluding Unusual Items	-317.95	-119.88	-298.21
Asset Writedown	-	-0.38	-21.4
Other Unusual Items	-152.47	-30.66	-4.14
Pretax Income	-470.41	-150.92	-323.75
Income Tax Expense	-1.43	7.63	-4.07
Net Income	-468.98	-158.55	-319.68
Net Income to Common	-468.98	-158.55	-319.68
Shares Outstanding (Basic)	21	16	16
Shares Outstanding (Diluted)	21	16	16
Shares Change (YoY)	32.39%	1.93%	-
EPS (Basic)	-22.45	-9.86	-20.26
EPS (Diluted)	-22.45	-9.86	-20.26
Free Cash Flow	-87.09	-110.19	-208.02
Free Cash Flow Per Share	-4.17	-6.85	-13.19
Gross Margin	-12.26%	8.21%	-43.43%
Operating Margin	-161.81%	-116.38%	-295.70%
Profit Margin	-288.55%	-111.52%	-325.74%
Free Cash Flow Margin	-53.59%	-77.51%	-211.97%
EBITDA	-231.5	-132.49	-257.97
EBITDA Margin	-142.44%	-93.19%	-262.87%
D&A For EBITDA	31.49	32.96	32.22
EBIT	-263	-165.45	-290.19
EBIT Margin	-161.81%	-116.38%	-295.70%
Revenue as Reported	162.53	142.17	98.14

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q