stockrow
Friday 6 November 2026
Export GEMI’s income statement to Excel — free account
Gemini Space Station, Inc.
GEMI Financial Capital Markets
Gemini Space Station, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $179.6 million, up 26.3% from fiscal 2024.
- Revenue
- +36.6%
- EPS
- +96.7%
- Free cash flow
- −6,650.0%
- Total debt
- −29.2%
Quarter to June 2026, against a year earlier
2.47
0.08
+3.35%
Follow GEMI
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 98 | 142 | 180 | 207 | +35.3% | 186 | 226 | 284 | +16.4% | |
| Gross margin, % | — | — | — | — | — | — | — | 100.00 | 100.00 | 100.00 | 100.00 | 0.0 pt | ||||||
| EBT | — | — | — | — | — | — | — | (324) | (151) | (589) | (518) | +34.9% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | (329.89) | (106.16) | (327.89) | (250.62) | +2.0 pt | ||||||
| Net income | — | — | — | — | — | — | — | (320) | (159) | (583) | (517) | +35.0% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 20.34 | 28.91 | 4.78 | 1.70 | (51.5%) | |||||
| Earnings | — | — | — | — | — | — | — | (66.25) | (32.24) | (15.52) | (9.71) | (51.6%) | ||||||
| Cash flow | — | — | — | — | — | — | — | (42.96) | (22.16) | (5.81) | (2.52) | (63.2%) | ||||||
| Capex | — | — | — | — | — | — | — | (1.44) | (1.22) | (0.20) | (0.06) | (62.3%) | ||||||
| Free cash flow | — | — | — | — | — | — | — | (44.40) | (23.37) | (6.01) | (2.58) | (63.2%) | ||||||
| Book value | — | — | — | — | — | — | — | 0.00 | (161.72) | 14.40 | 3.86 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | 5 | 5 | 38 | 75 | +179.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | — | — | 0.00 | 0.00 | 2.07 | 1.41 | 0.7 | ||||||
| P/B | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.69 | 0.62 | 0.2 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 3.56 | — | 1.2 | ||||||
| EV/FCF | — | — | — | — | — | — | — | (5.65) | (5.65) | (2.83) | — | (4.7) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | (207) | (109) | (218) | (305) | +2.6% | |||||
| Capex | — | — | — | — | — | — | — | (7) | (6) | (8) | (7) | +5.1% | ||||||
| Free cash flow | — | — | — | — | — | — | — | (214) | (115) | (226) | (313) | +2.7% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 39 | 366 | 306 | +838.5% | |||||
| Net debt | — | — | — | — | — | — | — | — | 1,095 | 266 | 189 | (75.7%) | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | (795) | 541 | 468 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | (19.89) | (34.33) | (68.82) | (34.3) pt | |||||
| ROIC | — | — | — | — | — | — | — | 0.00 | (34.64) | (26.78) | (38.35) | (26.8) pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | 0.00 | 458.03 | 316.18 | +458.0 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 700 | 650 | — | (7.1%) | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 0.20 | 0.28 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 25 Oct 2026
Gemini Space Station, Inc. vs peers in Capital Markets (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| MTC MMTec, Inc. | $508.9M | — (loss-making) | 6.2× | +463.39% (above 0%: growing) | +53.54% (above 0%: growing) | +10.81% (above 0%: growing) | 0.00% | 0.00% | Compare |
| CSHR CoinShares PLC | $495.5M | 5.0× | — | — | +128.25% (above 0%: growing) | −51.03% (below 0%: shrinking) | — | 0.00% | Compare |
| HIVE HIVE Digital Technologies Ltd. | $447.1M | — (loss-making) | — (loss-making) | +73.47% (above 0%: growing) | n/m | −12.46% (below 0%: shrinking) | 31.90% | (58.65%) | Compare |
| FWDI Forward Industries, Inc. | $434.8M | — (loss-making) | — (loss-making) | +332.09% (above 0%: growing) | n/m | −4,212.31% (below 0%: shrinking) | 62.19% | (651.82%) | Compare |
| ABTC American Bitcoin Corp. | $386.7M | — (loss-making) | — (loss-making) | +121.28% (above 0%: growing) | n/m | −3,990.00% (below 0%: shrinking) | 49.25% | (110.54%) | Compare |
| GEMI Gemini Space Station, Inc. | $313.2M | — (loss-making) | — (loss-making) | +36.61% (above 0%: growing) | n/m | −6,650.00% (below 0%: shrinking) | 100.00% | (169.19%) | |
| BTBT Bit Digital, Inc. | $254.6M | — (loss-making) | — (loss-making) | +25.15% (above 0%: growing) | n/m | −100.81% (below 0%: shrinking) | 57.92% | (257.26%) | Compare |
| CNCK Coincheck Group N.V. | $243.6M | — (loss-making) | — | +24.29% (above 0%: growing) | n/m | −299.22% (below 0%: shrinking) | 2.55% | (1.20%) | Compare |
| SVIA Silvia, Inc. | $232.2M | — (loss-making) | — | — | n/m | — | 100.00% | (40,513.51%) | Compare |
| Median of peers | $410.8M | — | — | +97.38% | — | −100.81% | 49.25% | (84.59%) |