Saturday 17 October 2026 Export GEMI’s income statement to Excel — free account

Gemini Space Station, Inc.

Gemini Space Station, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $179.6 million, up 26.3% from fiscal 2024. In the quarter to June 2026, revenue grew 36.6%, EPS grew 96.7%, free cash flow fell 6,650.0% and total debt fell 29.2%, each against the same quarter a year earlier.

3.57 0.31 −7.99%

Follow GEMI

Alert me

Market cap: $503.1M
P/E: 0.0×
Fwd P/E: −1.3×
Dividend yield: —
F-score: n/a
Altman Z: n/a
Beneish M: n/a
Dividend safety: n/a

Overview Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 0.48

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	1	—	1	—	1	1	—	—

Insider Ownership 66.47%

Capital & Financial Ratios $m

Market Cap 503.05

Revenue 206.71

Net Income (517.04)

Free Cash Flow (312.94)

Net Debt 189.04

Current Ratio 1.30

Debt/Equity 1.03

P/E ratio 0.00

Fwd P/E (1.34)

P/S ratio 2.09

P/B ratio 0.92

Past 5Y EPS Growth —

This Y EPS Growth 57.70%

Next Y EPS Growth 25.27%

Next Y revenue growth 3.19%

Next 5Y EPS Growth 38.78%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	—	71	367	292
Receivables	—	234	31	24
Inventory	—	—	—	—
Other	—	1,046	1,156	968
	—	1,388	1,606	1,328

	2023	2024	2025	Q'26
Payables	—	18	3	6
ST’ Debt	—	680	633	481
Other	—	613	549	497
	—	1,349	1,240	1,022

Compound Annual Growth %

	10y	5y	3y
Sales	—	—	—
Cash Flow	—	—	—
Earnings	—	—	—
Book Value	—	—	—

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	50	45	—	—	—
’25	35	33	51	60	180
’24	—	—	25	—	142

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(54)	(51)	—	—	—
’25	(18)	0	(62)	(138)	(218)
’24	—	—	(104)	(5)	(109)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(57)	(51)	—	—	—
’25	(20)	(1)	(65)	(141)	(226)
’24	—	—	(108)	(7)	(115)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(0.93)	(0.89)	—	—	—
’25	(30.34)	(27.08)	(6.67)	(1.22)	(15.52)
’24	—	—	(18.33)	—	(32.24)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	—	—	—	—	—	—	—	9.67	Analyst estimates 2026–2028 Powerpack
	High	—	—	—	—	—	—	—	—	—	45.89
People
People	Employees	—	—	—	—	—	—	—	—	700	650
	Revenue/emp, $m	—	—	—	—	—	—	—	0.00	0.20	0.28
Income, $m
Income, $m	Revenue	—	—	—	—	—	—	—	98	142	180
	Gross margin, %	—	—	—	—	—	—	—	100.00	100.00	100.00
	EBT	—	—	—	—	—	—	—	(324)	(151)	(589)
	EBT margin, %	—	—	—	—	—	—	—	(329.89)	(106.16)	(327.89)
	Net income	—	—	—	—	—	—	—	(320)	(159)	(583)
	Depreciation	—	—	—	—	—	—	—	32	33	31
Per share, $
Per share, $	Revenue	—	—	—	—	—	—	—	20.34	28.91	4.78
	Earnings	—	—	—	—	—	—	—	(66.25)	(32.24)	(15.52)
	Cash flow	—	—	—	—	—	—	—	(42.96)	(22.16)	(5.81)
	Capex	—	—	—	—	—	—	—	(1.44)	(1.22)	(0.20)
	Free cash flow	—	—	—	—	—	—	—	(44.40)	(23.37)	(6.01)
	Book value	—	—	—	—	—	—	—	0.00	(161.72)	14.40
	Shares, m	—	—	—	—	—	—	—	5	5	38
Valuation, ×
Valuation, ×	P/E	—	—	—	—	—	—	—	0.00	0.00	0.00
	P/S	—	—	—	—	—	—	—	0.00	0.00	2.07
	P/B	—	—	—	—	—	—	—	0.00	0.00	0.69
	EV/Sales	—	—	—	—	—	—	—	0.00	0.00	3.56
	EV/FCF	—	—	—	—	—	—	—	(5.65)	(5.65)	(2.83)
Cash, $m
Cash, $m	Operating cash flow	—	—	—	—	—	—	—	(207)	(109)	(218)
	Capex	—	—	—	—	—	—	—	(7)	(6)	(8)
	Free cash flow	—	—	—	—	—	—	—	(214)	(115)	(226)
Balance, $m
Balance, $m	Working capital	—	—	—	—	—	—	—	—	39	366
	Total debt	—	—	—	—	—	—	—	—	1,166	633
	Net debt	—	—	—	—	—	—	—	—	1,095	266
	Shareholders’ equity	—	—	—	—	—	—	—	—	(795)	541
Returns, %
Returns, %	ROA	—	—	—	—	—	—	—	0.00	(19.89)	(34.33)
	ROIC	—	—	—	—	—	—	—	0.00	(34.64)	(26.78)
	ROE	—	—	—	—	—	—	—	0.00	0.00	458.03

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
CD Chaince Digital Holdings Inc.	$767.8M	— (loss-making)	—	−40.84% (below 0%: shrinking)	n/m	+175.88% (above 0%: growing)	48.06%	(325.71%)	Compare
BTGO BitGo Holdings, Inc.	$762.9M	— (loss-making)	— (loss-making)	+143.96% (above 0%: growing)	n/m	−401.80% (below 0%: shrinking)	0.85%	(0.40%)	Compare
TIGR UP Fintech Holding Limited	$747.1M	6.4×	10.7×	+31.39% (above 0%: growing)	−4.35% (below 0%: shrinking)	+74,003.85% (above 0%: growing)	96.29%	42.98%	Compare
HIVE HIVE Digital Technologies Ltd.	$608.9M	— (loss-making)	— (loss-making)	+73.47% (above 0%: growing)	n/m	−12.46% (below 0%: shrinking)	31.90%	(58.65%)	Compare
ABTC American Bitcoin Corp.	$592.8M	— (loss-making)	59.5×	+121.28% (above 0%: growing)	n/m	−3,990.00% (below 0%: shrinking)	49.25%	(110.54%)	Compare
CSHR CoinShares PLC	$539.1M	5.1×	—	—	+128.25% (above 0%: growing)	−51.03% (below 0%: shrinking)	—	0.00%	Compare
GEMI Gemini Space Station, Inc.	$503.1M	— (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.	$389.5M	— (loss-making)	— (loss-making)	+25.15% (above 0%: growing)	n/m	−100.81% (below 0%: shrinking)	57.92%	(257.26%)	Compare
SVIA Silvia, Inc.	$343.8M	— (loss-making)	—	—	n/m	—	100.00%	(40,513.51%)	Compare
Median of peers	$600.8M	—	—	+52.43%	—	−51.03%	49.25%	(84.59%)

All 93 Capital Markets stocks →

Gemini Space Station, Inc. (GEMI) key facts

Strength: Gemini Space Station, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $179.6 million, up 26.3% from fiscal 2024.
Gemini Space Station, Inc. (GEMI) is a Capital Markets company in the Financial sector, listed on Nasdaq.
As of October 16, 2026, GEMI traded at $3.57, a market capitalization of $503.1 million.
Return on equity was 458.0% and debt-to-equity 1.03.

Source: company filings (standardised) and stockrow calculations.