Gemini Space Station Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	162.53	142.17	98.14
Revenue Growth (YoY)	29.46%	44.86%	-
Gross Profit	162.53	142.17	98.14
Selling, General & Admin	310.95	204.35	316.87
Other Operating Expenses	114.58	103.64	92.86
Total Operating Expenses	425.52	307.99	409.73
Operating Income	-263	-165.83	-311.6
Interest Expense	-75.89	-55	-25.94
Other Non-Operating Income (Expense)	-131.53	69.91	13.79
Total Non-Operating Income (Expense)	-207.42	14.91	-12.15
Pretax Income	-470.41	-150.92	-323.75
Provision for Income Taxes	-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)	118	16	16
Shares Outstanding (Diluted)	118	16	16
Shares Change (YoY)	-	1.93%	-
EPS (Basic)	-3.99	-9.86	-20.26
EPS (Diluted)	-3.99	-9.86	-20.26
Free Cash Flow	-87.09	-110.19	-208.02
Free Cash Flow Per Share	-	-6.85	-13.19
Gross Margin	100.00%	100.00%	100.00%
Operating Margin	-161.81%	-116.64%	-317.51%
Profit Margin	-288.55%	-111.52%	-325.74%
FCF Margin	-53.59%	-77.51%	-211.97%
EBITDA	-231.5	-132.86	-279.37
EBITDA Margin	-142.44%	-93.46%	-284.68%
EBIT	-263	-165.83	-311.6
EBIT Margin	-161.81%	-116.64%	-317.51%
Effective Tax Rate	0.30%	-5.05%	1.26%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q