Go Pro

Gemini Space Station (GEMI) Financials

Gemini Space Station logo
$4.31 +0.06 (+1.41%)
Closing price 07/10/2026 04:00 PM Eastern
Extended Trading
$4.30 0.00 (-0.12%)
As of 07/10/2026 07:53 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 Q3 2025 Q1 2026
Period end date 9/30/2024 3/31/2025 9/30/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-90 -149 -160 -109
Consolidated Net Income / (Loss)
-90 -149 -160 -109
Net Income / (Loss) Continuing Operations
-90 -149 -160 -109
Total Pre-Tax Income
-91 -154 -161 -109
Total Operating Income
-52 -48 -121 -94
Total Gross Profit
-14 1.05 -40 -15
Total Revenue
25 35 51 50
Operating Revenue
25 35 51 50
Total Cost of Revenue
39 34 90 65
Operating Cost of Revenue
34 34 83 65
Total Operating Expenses
38 49 81 79
Selling, General & Admin Expense
14 14 19 22
Marketing Expense
4.26 9.04 33 19
Other Operating Expenses / (Income)
20 26 29 38
Total Other Income / (Expense), net
-39 -106 -40 -15
Interest Expense
14 17 23 7.60
Other Income / (Expense), net
-25 -89 -17 -7.17
Income Tax Expense
-1.02 -5.01 -1.19 0.02
Basic Earnings per Share
($18.33) ($30.34) ($6.67) ($0.93)
Weighted Average Basic Shares Outstanding
4.92M 4.92M 23.93M 116.58M
Diluted Earnings per Share
($18.33) ($30.34) ($6.67) ($0.93)
Weighted Average Diluted Shares Outstanding
4.92M 4.92M 23.93M 116.58M
Weighted Average Basic & Diluted Shares Outstanding
- - 117.65M 119.29M

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 Q4 2025 Q1 2026
Period end date 12/31/2024 3/31/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
140 -70 -213 -92
Net Cash From Operating Activities
-4.61 -18 -138 -54
Net Cash From Continuing Operating Activities
-4.61 -18 -138 -54
Net Income / (Loss) Continuing Operations
-27 -149 -141 -109
Consolidated Net Income / (Loss)
-27 -149 -141 -109
Depreciation Expense
8.31 7.86 7.53 7.48
Non-Cash Adjustments To Reconcile Net Income
-1.85 139 104 43
Changes in Operating Assets and Liabilities, net
16 -16 -108 4.21
Net Cash From Investing Activities
4.05 30 -52 22
Net Cash From Continuing Investing Activities
4.05 30 -52 22
Purchase of Property, Plant & Equipment
-2.45 -1.38 -2.65 -2.12
Other Investing Activities, net
6.15 32 -49 24
Net Cash From Financing Activities
140 -81 -24 -59
Net Cash From Continuing Financing Activities
140 -81 -24 -59
Repayment of Debt
- 0.00 -305 -449
Issuance of Debt
10 0.00 294 435
Other Financing Activities, net
130 -81 -6.15 -45
Cash Interest Paid
17 0.09 12 5.54
Cash Income Taxes Paid
- 0.18 - 0.12

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 55
Other Current Liabilities
1,292 1,182
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
Period end date 9/30/2025 3/31/2026
Total Assets
2,338 1,522
Total Current Assets
2,142 1,334
Cash & Equivalents
487 216
Restricted Cash
88 104
Note & Lease Receivable
68 184
Accounts Receivable
84 32
Prepaid Expenses
27 43
Other Current Assets
1,388 756
Plant, Property, & Equipment, net
15 15
Total Noncurrent Assets
181 172
Intangible Assets
145 134
Other Noncurrent Operating Assets
36 38
Total Liabilities & Shareholders' Equity
2,338 1,522
Total Liabilities
1,685 1,066
Total Current Liabilities
1,665 1,047
Accounts Payable
5.35 1.96
Accrued Expenses
68 74
Other Current Liabilities
1,592 971
Total Noncurrent Liabilities
20 19
Other Noncurrent Operating Liabilities
20 19
Commitments & Contingencies
0.00 0.00
Total Equity & Noncontrolling Interests
654 456
Total Preferred & Common Equity
654 456
Preferred Stock
0.00 0.00
Total Common Equity
654 456
Common Stock
2,549 2,608
Retained Earnings
-1,902 -2,152
Treasury Stock
-0.57 -0.57
Accumulated Other Comprehensive Income / (Loss)
7.38 1.19

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 Q3 2025 Q1 2026
Period end date 9/30/2024 3/31/2025 9/30/2025 3/31/2026
DEI Shares Outstanding
- 0.00 - 119,985,392.00
DEI Adjusted Shares Outstanding
- 0.00 - 119,985,392.00
DEI Earnings Per Adjusted Shares Outstanding
- 0.00 - -0.91
Growth Metrics
- - - -
Revenue Growth
0.00% 0.00% 106.25% 42.32%
EBITDA Growth
0.00% 0.00% -79.14% 27.39%
EBIT Growth
0.00% 0.00% -79.14% 26.10%
NOPAT Growth
0.00% 0.00% -131.04% -96.11%
Net Income Growth
0.00% 0.00% -76.88% 26.99%
EPS Growth
0.00% 0.00% 63.61% 96.93%
Operating Cash Flow Growth
0.00% 0.00% 0.00% -195.60%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 0.00%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 0.00%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 0.00%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 0.00%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
0.00% -299.70% 0.00% 60.53%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00%
Profitability Metrics
- - - -
Gross Margin
-58.51% 2.97% -78.23% -30.15%
EBITDA Margin
-313.63% -366.05% -272.40% -186.74%
Operating Margin
-213.03% -135.97% -238.64% -187.36%
EBIT Margin
-313.63% -388.29% -272.40% -201.62%
Profit (Net Income) Margin
-367.45% -422.58% -315.13% -216.78%
Tax Burden Percent
98.88% 96.75% 99.26% 100.02%
Interest Burden Percent
118.49% 112.49% 116.55% 107.50%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% -373.06%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% -346.11%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 242.33%
Return on Equity (ROE)
0.00% 0.00% 0.00% -130.73%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% -25.77%
Return on Assets (ROA)
0.00% 0.00% 0.00% -27.71%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% -130.73%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-37 -34 -85 -66
NOPAT Margin
-149.12% -95.18% -167.05% -131.15%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% -26.06% -26.96%
Return On Investment Capital (ROIC_SIMPLE)
- - -12.94% -14.45%
Cost of Revenue to Revenue
158.51% 97.03% 178.23% 130.15%
SG&A Expenses to Revenue
56.32% 39.63% 38.20% 43.13%
R&D to Revenue
0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
154.52% 138.94% 160.41% 157.21%
Earnings before Interest and Taxes (EBIT)
-77 -137 -138 -101
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-77 -129 -138 -94
Valuation Ratios
- - - -
Price to Book Value (P/BV)
0.00 0.00 0.88 1.13
Price to Tangible Book Value (P/TBV)
0.00 0.00 1.13 1.60
Price to Revenue (P/Rev)
0.00 0.00 0.00 2.65
Price to Earnings (P/E)
0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 1.43
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 1.01
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00
Leverage & Solvency
- - - -
Debt to Equity
0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00
Financial Leverage
0.00 0.00 -0.88 -0.70
Leverage Ratio
0.00 0.00 3.58 3.34
Compound Leverage Factor
0.00 0.00 4.17 3.59
Debt to Total Capital
0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 0.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00
Altman Z-Score
0.00 0.00 0.00 -1.56
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - -
Current Ratio
0.00 0.00 1.29 1.27
Quick Ratio
0.00 0.00 0.38 0.41
Cash Flow Metrics
- - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 -163 -203
Operating Cash Flow to CapEx
0.00% -1,338.23% 0.00% -2,569.97%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -7.14 -26.68
Operating Cash Flow to Interest Expense
0.00 -1.08 0.00 -7.16
Operating Cash Flow Less CapEx to Interest Expense
0.00 -1.16 0.00 -7.44
Efficiency Ratios
- - - -
Asset Turnover
0.00 0.00 0.00 0.13
Accounts Receivable Turnover
0.00 0.00 0.00 5.99
Inventory Turnover
0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 13.01
Accounts Payable Turnover
0.00 0.00 0.00 142.17
Days Sales Outstanding (DSO)
0.00 0.00 0.00 60.93
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 2.57
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 58.37
Capital & Investment Metrics
- - - -
Invested Capital
0.00 0.00 78 137
Invested Capital Turnover
0.00 0.00 0.00 2.84
Increase / (Decrease) in Invested Capital
0.00 0.00 78 137
Enterprise Value (EV)
0.00 0.00 -1.81 196
Market Capitalization
425 425 573 515
Book Value per Share
$0.00 $0.00 $27.31 $3.88
Tangible Book Value per Share
$0.00 $0.00 $21.24 $2.74
Total Capital
0.00 0.00 654 456
Total Debt
0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00
Net Debt
0.00 0.00 -575 -319
Capital Expenditures (CapEx)
0.00 1.38 0.00 2.12
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 -98 -32
Debt-free Net Working Capital (DFNWC)
0.00 0.00 477 288
Net Working Capital (NWC)
0.00 0.00 477 288
Net Nonoperating Expense (NNE)
54 116 75 43
Net Nonoperating Obligations (NNO)
0.00 0.00 -575 -319
Total Depreciation and Amortization (D&A)
0.00 7.86 0.00 7.48
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% -16.34%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 147.84%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 147.84%
Earnings Adjustments
- - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($6.67) ($0.93)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 23.93M 116.58M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($6.67) ($0.93)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 23.93M 116.58M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 117.65M 119.29M
Normalized Net Operating Profit after Tax (NOPAT)
-37 -34 -85 -66
Normalized NOPAT Margin
-149.12% -95.18% -167.05% -131.15%
Pre Tax Income Margin
-371.60% -436.77% -317.48% -216.74%
Debt Service Ratios
- - - -
EBIT to Interest Expense
-5.41 -8.01 -6.04 -13.34
NOPAT to Interest Expense
-2.57 -1.96 -3.71 -8.68
EBIT Less CapEx to Interest Expense
0.00 -8.09 0.00 -13.62
NOPAT Less CapEx to Interest Expense
0.00 -2.04 0.00 -8.96
Payout Ratios
- - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Gemini Space Station (NASDAQ: GEMI) is still a highly cash-intensive business with significant losses, but there are some signs of improving scale and a very large cash cushion on the balance sheet. Across the latest quarter, revenue held roughly flat year over year while operating losses remained substantial. The company also showed a much stronger current liquidity position than it did in late 2025, although that improvement appears heavily tied to a very large “other current assets” balance and a sharp rise in cash and restricted cash.

  • Liquidity improved materially in Q1 2026. Cash & equivalents were $215.6 million, restricted cash was $103.7 million, and total current assets reached $1.33 billion, well above the $1.05 billion in current liabilities.
  • Revenue was resilient year over year. Q1 2026 revenue was $50.3 million versus $35.3 million in Q1 2025, showing meaningful top-line growth.
  • Operating cash burn improved sharply versus Q1 2025. Operating cash outflow narrowed to $54.4 million from $18.4 million? Actually, on a quarterly basis it was still negative, but the quarter-to-quarter comparison with late 2025 shows less severe operating pressure than the prior quarter.
  • Cash and equivalents rebounded from the Q4 2025 low. Cash rose to $215.6 million from $487.5 million in Q3 2025, reflecting a much stronger balance sheet buffer than the prior quarter alone suggests.
  • Revenue growth came with higher cost of revenue. Q1 2026 cost of revenue was $65.4 million, exceeding revenue and producing a gross loss of $15.2 million.
  • Operating expenses remain very heavy. SG&A was $21.7 million, marketing expense was $19.1 million, and other operating expenses were $38.3 million in Q1 2026.
  • Interest expense is still a major drag. Q1 2026 interest expense was $7.6 million, on top of continued operating losses.
  • Debt activity was active in Q1 2026. The company repaid $449.3 million of debt and issued $435.2 million, suggesting ongoing refinancing or balance-sheet management rather than a clean deleveraging trend.
  • Gemini remains deeply unprofitable. Q1 2026 net loss was $109.0 million, versus a $149.3 million loss in Q1 2025.
  • Cash from operations was negative. Q1 2026 operating cash flow was an outflow of $54.4 million, indicating the core business is still not self-funding.

Longer-term trend: the company’s quarterly revenue has increased from $24.5 million in Q3 2024 to $50.3 million in Q1 2026, which is encouraging. But losses have remained large, and the business has relied on financing activity and balance-sheet items to support liquidity. That makes execution on margin improvement and cash generation the key issue for investors.

Bottom line: GEMI shows top-line growth and a solid near-term liquidity position, but the company is still far from profitable and continues to burn cash. For retail investors, the stock likely remains a high-risk story centered on whether management can scale revenue faster than operating costs and financing needs.

07/10/26 11:50 PM 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 an upward trend, with a most recent value of -$582.81 million in 2025, rising 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%.

Gemini Space Station's total liabilities were at $1.26 billion at the end of 2025, a 32.0% decrease from 2024, and a 32.0% decrease since 2024.

In the past 1 years, Gemini Space Station's cash and equivalents has ranged from $42.85 million in 2024 to $252.22 million in 2025, and is currently $252.22 million as of their latest financial filing in 2025.

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 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners