Free Trial

Gemini Space Station (GEMI) Financials

Gemini Space Station logo
$2.38 -0.24 (-9.16%)
Closing price 11/13/2026 04:00 PM Eastern
Extended Trading
$2.39 +0.01 (+0.38%)
As of 11/13/2026 07:57 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Gemini Space Station

Annual Income Statements for Gemini Space Station

This table shows Gemini Space Station's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-320 -159 -583
Consolidated Net Income / (Loss)
-320 -159 -583
Net Income / (Loss) Continuing Operations
-320 -159 -583
Total Pre-Tax Income
-324 -151 -589
Total Operating Income
-312 -166 -346
Total Gross Profit
-70 -8.24 -68
Total Revenue
98 142 180
Operating Revenue
98 142 180
Total Cost of Revenue
168 150 247
Operating Cost of Revenue
141 130 226
Other Cost of Revenue
28 20 21
Total Operating Expenses
241 158 278
Selling, General & Admin Expense
155 51 77
Marketing Expense
21 23 97
Other Operating Expenses / (Income)
65 84 103
Total Other Income / (Expense), net
-12 15 -243
Interest Expense
26 55 70
Other Income / (Expense), net
14 70 -173
Income Tax Expense
-4.07 7.63 -5.99
Basic Earnings per Share
($66.25) ($32.24) ($15.52)
Weighted Average Basic Shares Outstanding
4.83M 4.92M 37.55M
Diluted Earnings per Share
($66.25) ($32.24) ($15.52)
Weighted Average Diluted Shares Outstanding
4.83M 4.92M 37.55M
Weighted Average Basic & Diluted Shares Outstanding
- - 119.99M

Quarterly Income Statements for Gemini Space Station

This table shows Gemini Space Station's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-90 -149 -133 -160 -109 -108 -59
Consolidated Net Income / (Loss)
-90 -149 -133 -160 -109 -108 -59
Net Income / (Loss) Continuing Operations
-90 -149 -133 -160 -109 -108 -59
Total Pre-Tax Income
-91 -154 -133 -161 -109 -108 -59
Total Operating Income
-52 -48 -65 -121 -94 -77 -79
Total Gross Profit
-14 1.05 -3.54 -32 -15 -2.75 -15
Total Revenue
25 35 33 51 50 45 41
Operating Revenue
25 35 33 51 50 45 41
Total Cost of Revenue
39 34 37 83 65 48 56
Operating Cost of Revenue
34 34 37 83 65 48 56
Total Operating Expenses
38 49 62 89 79 74 64
Selling, General & Admin Expense
14 14 19 19 22 21 20
Marketing Expense
4.26 9.04 16 33 19 8.82 8.27
Other Operating Expenses / (Income)
20 26 27 37 38 45 35
Total Other Income / (Expense), net
-39 -106 -68 -40 -15 -31 20
Interest Expense
14 17 20 23 7.60 7.08 7.03
Other Income / (Expense), net
-25 -89 -48 -17 -7.17 -24 27
Income Tax Expense
-1.02 -5.01 0.08 -1.19 0.02 0.02 0.00
Basic Earnings per Share
($18.33) ($30.34) ($27.08) ($6.67) ($0.93) ($0.89) ($0.46)
Weighted Average Basic Shares Outstanding
4.92M 4.92M 4.92M 23.93M 116.58M 121.27M 128.46M
Diluted Earnings per Share
($18.33) ($30.34) ($27.08) ($6.67) ($0.93) ($0.89) ($0.46)
Weighted Average Diluted Shares Outstanding
4.92M 4.92M 4.92M 23.93M 116.58M 121.27M 128.46M
Weighted Average Basic & Diluted Shares Outstanding
- - - 117.65M 119.29M 129.65M 131.03M

Annual Cash Flow Statements for Gemini Space Station

This table details how cash moves in and out of Gemini Space Station's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-696 200 248
Net Cash From Operating Activities
-207 -109 -218
Net Cash From Continuing Operating Activities
-207 -109 -218
Net Income / (Loss) Continuing Operations
-320 -159 -583
Consolidated Net Income / (Loss)
-320 -159 -583
Depreciation Expense
32 33 31
Non-Cash Adjustments To Reconcile Net Income
49 168 428
Changes in Operating Assets and Liabilities, net
31 -152 -94
Net Cash From Investing Activities
33 84 -48
Net Cash From Continuing Investing Activities
33 84 -48
Purchase of Property, Plant & Equipment
-6.94 -5.98 -7.66
Other Investing Activities, net
40 90 -40
Net Cash From Financing Activities
-521 225 514
Net Cash From Continuing Financing Activities
-516 225 514
Repayment of Debt
0.00 0.00 -355
Issuance of Debt
182 35 482
Issuance of Common Equity
0.00 0.00 441
Other Financing Activities, net
-698 191 -54
Cash Interest Paid
30 22 35

Quarterly Cash Flow Statements for Gemini Space Station

This table details how cash moves in and out of Gemini Space Station's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
140 -70 21 510 -213 -92 -56 1.02
Net Cash From Operating Activities
-4.61 -18 -0.11 -62 -138 -54 -51 -61
Net Cash From Continuing Operating Activities
-4.61 -18 -0.11 -62 -138 -54 -51 -61
Net Income / (Loss) Continuing Operations
-27 -149 -133 -160 -141 -109 -108 -59
Consolidated Net Income / (Loss)
-27 -149 -133 -160 -141 -109 -108 -59
Depreciation Expense
8.31 7.86 7.66 7.67 7.53 7.48 7.30 7.35
Non-Cash Adjustments To Reconcile Net Income
-1.85 139 128 57 104 43 69 24
Changes in Operating Assets and Liabilities, net
16 -16 -3.04 33 -108 4.21 -20 -34
Net Cash From Investing Activities
4.05 30 15 -42 -52 22 16 47
Net Cash From Continuing Investing Activities
4.05 30 15 -42 -52 22 16 47
Purchase of Property, Plant & Equipment
-2.45 -1.38 -0.64 -2.99 -2.65 -2.12 0.28 -0.62
Other Investing Activities, net
6.15 32 16 -39 -49 24 16 47
Net Cash From Financing Activities
140 -81 5.36 614 -24 -59 -21 15
Net Cash From Continuing Financing Activities
140 -81 5.36 614 -24 -59 -21 15
Repayment of Debt
- 0.00 - -50 -305 -449 -478 -399
Issuance of Debt
10 0.00 15 173 294 435 485 405
Other Financing Activities, net
130 -81 -9.74 43 -6.15 -45 -28 9.53
Cash Interest Paid
17 0.09 1.71 22 12 5.54 5.62 1.01
Cash Income Taxes Paid
- 0.18 0.23 0.12 - 0.12 0.41 -0.06

Annual Balance Sheets for Gemini Space Station

This table presents Gemini Space Station's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2024 2025
Period end date 12/31/2024 12/31/2025
Total Assets
1,594 1,802
Total Current Assets
1,388 1,606
Cash & Equivalents
43 252
Restricted Cash
28 115
Note & Lease Receivable
0.00 189
Accounts Receivable
65 31
Prepaid Expenses
37 52
Other Current Assets
1,214 967
Plant, Property, & Equipment, net
17 15
Total Noncurrent Assets
189 181
Intangible Assets
162 140
Other Noncurrent Operating Assets
27 41
Total Liabilities & Shareholders' Equity
1,594 1,802
Total Liabilities
1,855 1,261
Total Current Liabilities
1,349 1,240
Accounts Payable
18 2.65
Accrued Expenses
39 43
Other Current Liabilities
1,292 1,195
Total Noncurrent Liabilities
506 21
Other Noncurrent Operating Liabilities
20 21
Commitments & Contingencies
0.00 0.00
Total Equity & Noncontrolling Interests
-795 541
Total Preferred & Common Equity
-795 541
Preferred Stock
0.00 0.00
Total Common Equity
-795 541
Common Stock
662 2,584
Retained Earnings
-1,460 -2,043
Treasury Stock
0.00 -0.57
Accumulated Other Comprehensive Income / (Loss)
2.99 0.89

Quarterly Balance Sheets for Gemini Space Station

This table presents Gemini Space Station's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets
2,338 1,522 1,503 1,575
Total Current Assets
2,142 1,334 1,328 1,409
Cash & Equivalents
487 216 189 194
Restricted Cash
88 104 104 89
Note & Lease Receivable
68 184 182 170
Accounts Receivable
84 32 24 27
Prepaid Expenses
27 43 43 49
Other Current Assets
1,388 756 786 880
Plant, Property, & Equipment, net
15 15 13 12
Total Noncurrent Assets
181 172 162 154
Intangible Assets
145 134 129 123
Other Noncurrent Operating Assets
36 38 33 31
Total Liabilities & Shareholders' Equity
2,338 1,522 1,503 1,575
Total Liabilities
1,685 1,066 1,034 1,133
Total Current Liabilities
1,665 1,047 1,022 1,122
Accounts Payable
5.35 1.96 6.22 8.66
Accrued Expenses
68 74 37 28
Other Current Liabilities
1,592 971 978 1,085
Total Noncurrent Liabilities
20 19 13 11
Other Noncurrent Operating Liabilities
20 19 13 11
Commitments & Contingencies
0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
654 456 468 442
Total Preferred & Common Equity
654 456 468 442
Preferred Stock
0.00 0.00 0.00 0.00
Total Common Equity
654 456 468 442
Common Stock
2,549 2,608 2,728 2,761
Retained Earnings
-1,902 -2,152 -2,260 -2,319
Treasury Stock
-0.57 -0.57 -0.57 -0.57
Accumulated Other Comprehensive Income / (Loss)
7.38 1.19 0.79 0.89

Annual Metrics And Ratios for Gemini Space Station

This table displays calculated financial ratios and metrics derived from Gemini Space Station's official financial filings.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 0.00 117,653,718.00
DEI Adjusted Shares Outstanding
0.00 0.00 117,653,718.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 -4.95
Growth Metrics
- - -
Revenue Growth
0.00% 44.86% 26.31%
EBITDA Growth
0.00% 76.30% -674.72%
EBIT Growth
0.00% 67.79% -440.53%
NOPAT Growth
0.00% 46.78% -108.45%
Net Income Growth
0.00% 50.40% -267.60%
EPS Growth
0.00% 51.34% 51.86%
Operating Cash Flow Growth
0.00% 47.44% -100.17%
Free Cash Flow Firm Growth
0.00% 0.00% 3.07%
Invested Capital Growth
0.00% 0.00% 12.75%
Revenue Q/Q Growth
0.00% 0.00% 0.00%
EBITDA Q/Q Growth
0.00% 0.00% 0.00%
EBIT Q/Q Growth
0.00% 0.00% 0.00%
NOPAT Q/Q Growth
0.00% 0.00% 0.00%
Net Income Q/Q Growth
0.00% 0.00% 0.00%
EPS Q/Q Growth
0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00%
Profitability Metrics
- - -
Gross Margin
-71.57% -5.79% -37.67%
EBITDA Margin
-270.63% -44.28% -271.61%
Operating Margin
-317.51% -116.64% -192.49%
EBIT Margin
-303.46% -67.47% -288.72%
Profit (Net Income) Margin
-325.74% -111.52% -324.56%
Tax Burden Percent
98.74% 105.05% 98.98%
Interest Burden Percent
108.71% 157.34% 113.57%
Effective Tax Rate
0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -150.98% -147.92%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -171.46% -1,590.14%
Return on Net Nonoperating Assets (RNNOA)
0.00% 272.47% -268.55%
Return on Equity (ROE)
0.00% 121.49% -416.48%
Cash Return on Invested Capital (CROIC)
0.00% -350.98% -159.91%
Operating Return on Assets (OROA)
0.00% -6.02% -30.54%
Return on Assets (ROA)
0.00% -9.95% -34.33%
Return on Common Equity (ROCE)
0.00% 370.24% 378.69%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-218 -116 -242
NOPAT Margin
-222.26% -81.65% -134.74%
Net Nonoperating Expense Percent (NNEP)
0.00% 20.48% 1,442.22%
Return On Investment Capital (ROIC_SIMPLE)
- 37.52% -44.73%
Cost of Revenue to Revenue
171.57% 105.79% 137.67%
SG&A Expenses to Revenue
158.44% 36.09% 43.15%
R&D to Revenue
0.00% 0.00% 0.00%
Operating Expenses to Revenue
245.94% 110.85% 154.82%
Earnings before Interest and Taxes (EBIT)
-298 -96 -518
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-266 -63 -488
Valuation Ratios
- - -
Price to Book Value (P/BV)
0.00 0.00 0.69
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.93
Price to Revenue (P/Rev)
4.33 2.99 2.07
Price to Earnings (P/E)
0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 8.94 0.03
Enterprise Value to Revenue (EV/Rev)
0.00 9.67 0.03
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00
Leverage & Solvency
- - -
Debt to Equity
0.00 -1.86 0.00
Long-Term Debt to Equity
0.00 -1.86 0.00
Financial Leverage
0.00 -1.59 0.17
Leverage Ratio
0.00 -6.11 12.13
Compound Leverage Factor
0.00 -9.61 13.78
Debt to Total Capital
0.00% 216.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 216.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 237.50% 0.00%
Common Equity to Total Capital
0.00% -353.50% 100.00%
Debt to EBITDA
0.00 -7.72 0.00
Net Debt to EBITDA
0.00 -6.59 0.00
Long-Term Debt to EBITDA
0.00 -7.72 0.00
Debt to NOPAT
0.00 -4.19 0.00
Net Debt to NOPAT
0.00 -3.57 0.00
Long-Term Debt to NOPAT
0.00 -4.19 0.00
Altman Z-Score
0.00 -1.23 -2.02
Noncontrolling Interest Sharing Ratio
0.00% -204.74% 190.93%
Liquidity Ratios
- - -
Current Ratio
0.00 1.03 1.29
Quick Ratio
0.00 0.08 0.38
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
0.00 -270 -262
Operating Cash Flow to CapEx
-2,988.67% -1,822.38% -2,846.62%
Free Cash Flow to Firm to Interest Expense
0.00 -4.91 -3.72
Operating Cash Flow to Interest Expense
-7.99 -1.98 -3.10
Operating Cash Flow Less CapEx to Interest Expense
-8.26 -2.09 -3.21
Efficiency Ratios
- - -
Asset Turnover
0.00 0.09 0.11
Accounts Receivable Turnover
0.00 2.17 3.73
Inventory Turnover
0.00 0.00 0.00
Fixed Asset Turnover
0.00 8.29 11.14
Accounts Payable Turnover
0.00 8.56 24.46
Days Sales Outstanding (DSO)
0.00 167.83 97.82
Days Inventory Outstanding (DIO)
0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 42.63 14.92
Cash Conversion Cycle (CCC)
0.00 125.19 82.90
Capital & Investment Metrics
- - -
Invested Capital
0.00 154 173
Invested Capital Turnover
0.00 1.85 1.10
Increase / (Decrease) in Invested Capital
0.00 154 20
Enterprise Value (EV)
0.00 1,374 5.02
Market Capitalization
425 425 373
Book Value per Share
$0.00 ($161.72) $4.60
Tangible Book Value per Share
$0.00 ($194.69) $3.41
Total Capital
0.00 225 541
Total Debt
0.00 486 0.00
Total Long-Term Debt
0.00 486 0.00
Net Debt
0.00 415 -367
Capital Expenditures (CapEx)
6.94 5.98 7.66
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -32 -1.65
Debt-free Net Working Capital (DFNWC)
0.00 39 366
Net Working Capital (NWC)
0.00 39 366
Net Nonoperating Expense (NNE)
102 42 341
Net Nonoperating Obligations (NNO)
0.00 415 -367
Total Depreciation and Amortization (D&A)
32 33 31
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -22.68% -0.92%
Debt-free Net Working Capital to Revenue
0.00% 27.42% 203.73%
Net Working Capital to Revenue
0.00% 27.42% 203.73%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($15.52)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 37.55M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($15.52)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 37.55M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 119.99M
Normalized Net Operating Profit after Tax (NOPAT)
-218 -116 -242
Normalized NOPAT Margin
-222.26% -81.65% -134.74%
Pre Tax Income Margin
-329.89% -106.16% -327.89%
Debt Service Ratios
- - -
EBIT to Interest Expense
-11.48 -1.74 -7.37
NOPAT to Interest Expense
-8.41 -2.11 -3.44
EBIT Less CapEx to Interest Expense
-11.75 -1.85 -7.48
NOPAT Less CapEx to Interest Expense
-8.68 -2.22 -3.55
Payout Ratios
- - -
Dividend Payout Ratio
0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Gemini Space Station

This table displays calculated financial ratios and metrics derived from Gemini Space Station's official financial filings.

Metric Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
- 0.00 0.00 - 119,985,392.00 119,289,933.00 129,652,202.00
DEI Adjusted Shares Outstanding
- 0.00 0.00 - 119,985,392.00 119,289,933.00 129,652,202.00
DEI Earnings Per Adjusted Shares Outstanding
- 0.00 0.00 - -0.91 -0.90 -0.45
Growth Metrics
- - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 106.25% 42.32% 36.61% -19.24%
EBITDA Growth
0.00% 0.00% 0.00% -79.14% 27.39% 11.84% 66.01%
EBIT Growth
0.00% 0.00% 0.00% -79.14% 26.10% 11.36% 62.58%
NOPAT Growth
0.00% 0.00% 0.00% -131.04% -96.11% -17.58% 34.58%
Net Income Growth
0.00% 0.00% 0.00% -76.88% 26.99% 19.13% 63.24%
EPS Growth
0.00% 0.00% 0.00% 63.61% 96.93% 96.71% 93.10%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 0.00% -195.60% -45,027.19% 1.09%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 16.62%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 102.76%
Revenue Q/Q Growth
0.00% 0.00% -5.76% 0.00% 0.00% -9.54% -10.10%
EBITDA Q/Q Growth
0.00% 0.00% 18.12% 0.00% 0.00% 0.58% 52.58%
EBIT Q/Q Growth
0.00% 0.00% 17.23% 0.00% 0.00% 0.72% 48.72%
NOPAT Q/Q Growth
0.00% 0.00% -36.25% 0.00% 0.00% 18.31% -2.71%
Net Income Q/Q Growth
0.00% 0.00% 10.75% 0.00% 0.00% 1.15% 45.57%
EPS Q/Q Growth
0.00% 0.00% 10.74% 0.00% 0.00% 4.30% 48.31%
Operating Cash Flow Q/Q Growth
0.00% -299.70% 99.38% 0.00% 60.53% 5.49% -18.57%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% -13.49% 40.95%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 28.82% -9.81%
Profitability Metrics
- - - - - - -
Gross Margin
-58.51% 2.97% -10.63% -78.23% -30.15% -6.04% -37.90%
EBITDA Margin
-313.63% -366.05% -318.01% -272.40% -186.74% -205.23% -108.26%
Operating Margin
-213.03% -135.97% -196.57% -238.64% -187.36% -169.19% -193.30%
EBIT Margin
-313.63% -388.29% -341.03% -272.40% -201.62% -221.28% -126.22%
Profit (Net Income) Margin
-367.45% -422.58% -400.17% -315.13% -216.78% -236.89% -143.43%
Tax Burden Percent
98.88% 96.75% 100.06% 99.26% 100.02% 100.02% 100.00%
Interest Burden Percent
118.49% 112.49% 117.27% 116.55% 107.50% 107.03% 113.63%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% -373.06% -277.91% -224.66%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% -346.11% -241.03% -223.89%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 242.33% 150.35% 175.42%
Return on Equity (ROE)
0.00% 0.00% 0.00% 0.00% -130.73% -127.56% -49.24%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% -25.77% -30.44% -12.71%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% -27.71% -32.59% -14.44%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 0.00% -130.73% -127.56% -49.24%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-37 -34 -46 -85 -66 -54 -55
NOPAT Margin
-149.12% -95.18% -137.60% -167.05% -131.15% -118.44% -135.31%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% -26.06% -26.96% -36.88% -0.77%
Return On Investment Capital (ROIC_SIMPLE)
- - - -12.94% -14.45% -11.50% -12.50%
Cost of Revenue to Revenue
158.51% 97.03% 110.63% 178.23% 130.15% 106.04% 137.90%
SG&A Expenses to Revenue
56.32% 39.63% 57.82% 38.20% 43.13% 45.27% 48.44%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
154.52% 138.94% 185.93% 160.41% 157.21% 163.15% 155.40%
Earnings before Interest and Taxes (EBIT)
-77 -137 -114 -138 -101 -101 -52
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-77 -129 -106 -138 -94 -93 -44
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.88 1.13 1.10 1.50
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 1.13 1.60 1.52 2.08
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 2.65 2.50 3.37
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 1.43 1.27 2.39
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 1.01 1.09 1.93
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
0.00 0.00 0.00 -0.88 -0.70 -0.62 -0.78
Leverage Ratio
0.00 0.00 0.00 3.58 3.34 3.21 3.57
Compound Leverage Factor
0.00 0.00 0.00 4.17 3.59 3.43 4.06
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
0.00 0.00 0.00 0.00 -1.56 -1.64 -1.47
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - -
Current Ratio
0.00 0.00 0.00 1.29 1.27 1.30 1.26
Quick Ratio
0.00 0.00 0.00 0.38 0.41 0.39 0.35
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 0.00 -163 -203 -230 -136
Operating Cash Flow to CapEx
0.00% -1,338.23% -17.70% 0.00% -2,569.97% 0.00% -9,790.69%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 -7.14 -26.68 -32.51 -19.32
Operating Cash Flow to Interest Expense
0.00 -1.08 -0.01 0.00 -7.16 -7.27 -8.68
Operating Cash Flow Less CapEx to Interest Expense
0.00 -1.16 -0.04 0.00 -7.44 -7.23 -8.76
Efficiency Ratios
- - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.13 0.14 0.10
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 5.99 8.46 3.55
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 13.01 15.61 14.68
Accounts Payable Turnover
0.00 0.00 0.00 0.00 142.17 46.58 37.63
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 60.93 43.13 102.78
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 2.57 7.84 9.70
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 58.37 35.29 93.08
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 0.00 0.00 78 137 176 159
Invested Capital Turnover
0.00 0.00 0.00 0.00 2.84 2.35 1.66
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 78 137 176 81
Enterprise Value (EV)
0.00 0.00 0.00 -1.81 196 224 379
Market Capitalization
425 425 425 573 515 517 663
Book Value per Share
$0.00 $0.00 $0.00 $27.31 $3.88 $3.93 $3.41
Tangible Book Value per Share
$0.00 $0.00 $0.00 $21.24 $2.74 $2.85 $2.46
Total Capital
0.00 0.00 0.00 654 456 468 442
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
0.00 0.00 0.00 -575 -319 -292 -284
Capital Expenditures (CapEx)
0.00 1.38 0.64 0.00 2.12 -0.28 0.62
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.00 -98 -32 14 3.78
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.00 477 288 306 287
Net Working Capital (NWC)
0.00 0.00 0.00 477 288 306 287
Net Nonoperating Expense (NNE)
54 116 87 75 43 54 3.32
Net Nonoperating Obligations (NNO)
0.00 0.00 0.00 -575 -319 -292 -284
Total Depreciation and Amortization (D&A)
0.00 7.86 7.66 0.00 7.48 7.30 7.35
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% -16.34% 6.75% 1.92%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 147.84% 148.07% 145.88%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 147.84% 148.07% 145.88%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($6.67) ($0.93) ($0.89) ($0.46)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 23.93M 116.58M 121.27M 128.46M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($6.67) ($0.93) ($0.89) ($0.46)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 23.93M 116.58M 121.27M 128.46M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 117.65M 119.29M 129.65M 131.03M
Normalized Net Operating Profit after Tax (NOPAT)
-37 -34 -46 -85 -66 -54 -55
Normalized NOPAT Margin
-149.12% -95.18% -137.60% -167.05% -131.15% -118.44% -135.31%
Pre Tax Income Margin
-371.60% -436.77% -399.94% -317.48% -216.74% -236.84% -143.42%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
-5.41 -8.01 -5.79 -6.04 -13.34 -14.22 -7.34
NOPAT to Interest Expense
-2.57 -1.96 -2.34 -3.71 -8.68 -7.61 -7.87
EBIT Less CapEx to Interest Expense
0.00 -8.09 -5.82 0.00 -13.62 -14.18 -7.43
NOPAT Less CapEx to Interest Expense
0.00 -2.04 -2.37 0.00 -8.96 -7.57 -7.96
Payout Ratios
- - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Gemini Space Station’s second-quarter 2026 results show some improvement in operating losses, but the company remains deeply unprofitable and cash-flow negative. Revenue was $45.5 million, down from $50.3 million in the first quarter of 2026 and $50.6 million in the third quarter of 2025. However, the quarterly net loss narrowed modestly to $107.7 million from $109.0 million in Q1 2026 and $159.5 million in Q3 2025.

  • Revenue remains substantially above early 2025 levels. Q2 2026 revenue of $45.5 million was approximately 36% higher than Q2 2025 revenue of $33.3 million, despite declining sequentially from Q1 2026.
  • Quarterly losses have improved from late 2025. The Q2 2026 net loss of $107.7 million was smaller than the $140.8 million loss reported in Q4 2025 and the $159.5 million loss in Q3 2025.
  • Gross-margin performance improved sequentially. Gross loss narrowed to $2.7 million in Q2 2026 from a $15.2 million gross loss in Q1, although the company still operated at a negative gross margin of roughly 6%.
  • Operating cash burn improved modestly. Cash used in operating activities declined to $51.4 million in Q2 2026 from $54.4 million in Q1 and $137.9 million in Q4 2025.
  • The company still has a meaningful liquidity cushion. At June 30, 2026, Gemini reported $188.6 million of cash and equivalents plus $103.5 million of restricted cash. Total current assets of $1.33 billion exceeded current liabilities of $1.02 billion.
  • Non-cash adjustments materially affected cash flow. Q2 operating cash flow included $69.5 million of non-cash adjustments and $7.3 million of depreciation, meaning reported cash burn was substantially lower than the $107.7 million accounting loss.
  • Investing cash inflows helped offset operating losses. Investing activities provided $16.3 million in Q2, primarily through $16.0 million of other investing activity, while capital spending was relatively limited at $0.3 million. The nature and sustainability of these other investing inflows warrant monitoring.
  • Profitability remains a major concern. Gemini has reported net losses in each of the listed quarters from Q3 2024 through Q2 2026. Q2 operating expenses of $74.2 million were more than 1.6 times revenue, resulting in a $76.9 million operating loss.
  • Cash balances have fallen sharply. Cash and equivalents declined from $487.5 million in Q3 2025 to $188.6 million in Q2 2026, a reduction of approximately 61%. The company also recorded a $56.3 million net decrease in cash during Q2.
  • Liabilities and dilution create additional shareholder risk. Total liabilities were $1.03 billion versus $468.3 million of equity, while other current liabilities represented approximately $978.4 million. Weighted-average basic shares rose from 4.9 million in the first half of 2025 to 121.3 million in Q2 2026, significantly increasing the potential impact of future losses on shareholders.

Gemini’s balance sheet remains supported by substantial current assets, but much of that balance consists of other current assets, restricted cash and receivables rather than unrestricted cash. The company’s ability to reduce operating costs, achieve positive gross margins and slow its cash burn will likely be more important to investors than the modest quarter-to-quarter improvement in losses.

11/14/26 04:39 AM ETAI Generated. May Contain Errors.

Gemini Space Station Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Gemini Space Station's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Gemini Space Station's net income appears to be on a downward trend, with a most recent value of -$582.81 million in 2025, falling from -$319.68 million in 2023. The previous period was -$158.55 million in 2024. See where experts think Gemini Space Station is headed by visiting Gemini Space Station's forecast page.

Gemini Space Station's total operating income in 2025 was -$345.66 million, based on the following breakdown:
  • Total Gross Profit: -$67.64 million
  • Total Operating Expenses: $278.02 million

Over the last 2 years, Gemini Space Station's total revenue changed from $98.14 million in 2023 to $179.57 million in 2025, a change of 83.0%.

In the past 4 quarters, Gemini Space Station's cash and equivalents has ranged from $188.62 million in Q2 2026 to $487.46 million in Q3 2025, and is currently $194.12 million as of their latest financial filing in Q3 2026.

Gemini Space Station had total debt of $0.00 at the end of 2025, a 100.0% decrease from 2024, and none in 2023.

Over the last 2 years, Gemini Space Station's book value per share changed from 0.00 in 2023 to 4.60 in 2025, a change of 459.7%.



Financial statements for NASDAQ:GEMI last updated on 11/13/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners