stockrow
Friday 6 November 2026
Export GENI’s income statement to Excel — free account
Genius Sports Limited
GENI Communication Services Internet Content & Information
Genius Sports Limited’s revenue for fiscal 2025 (year ended December 2025) was $669.5 million, up 31.0% from fiscal 2024.
- Revenue
- +64.7%
- EPS
- −33.3%
- Free cash flow
- −451.9%
- Total debt
- +4,133,031.6%
Quarter to June 2026, against a year earlier
5.96
1.05
−14.98%
Follow GENI
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 | — | — | 88 | 115 | 150 | 263 | 341 | 413 | 511 | 669 | 790 | +33.7% | — | — | — | — | |
| Gross margin, % | — | — | 40.85 | 22.08 | 23.82 | (81.24) | 0.84 | 16.71 | 25.19 | 22.98 | 27.44 | (17.9) pt | ||||||
| EBT | — | — | (26) | (46) | (29) | (604) | (183) | (83) | (66) | (118) | (190) | +23.8% | ||||||
| EBT margin, % | — | — | (30.19) | (39.76) | (19.06) | (230.06) | (53.74) | (20.17) | (12.97) | (17.59) | (24.02) | +12.6 pt | ||||||
| Net income | — | 0 | (25) | (40) | (30) | (593) | (182) | (86) | (63) | (112) | (182) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | 18.27 | 1.68 | 2.14 | 1.74 | 1.60 | 1.83 | 2.23 | 2.63 | 2.83 | (24.2%) | |||||
| Earnings | — | — | (5.27) | (0.59) | (0.43) | (3.93) | (0.91) | (0.38) | (0.27) | (0.44) | (0.68) | (29.9%) | ||||||
| Cash flow | — | — | 1.80 | 0.04 | 0.24 | (0.42) | (0.02) | 0.07 | 0.36 | 0.34 | (0.11) | (21.2%) | ||||||
| Capex | — | — | (4.18) | (0.35) | (0.27) | (0.22) | (0.22) | (0.22) | (0.28) | (0.32) | (0.31) | (30.8%) | ||||||
| Free cash flow | — | — | (2.37) | (0.32) | (0.02) | (0.64) | (0.24) | (0.15) | 0.08 | 0.02 | (0.42) | n/m | ||||||
| Book value | — | — | 0.00 | 3.47 | 3.02 | 4.68 | 2.70 | 2.54 | 2.49 | 2.84 | 2.45 | n/m | ||||||
| Shares, m | — | — | 5 | 68 | 70 | 151 | 213 | 226 | 230 | 255 | 265 | +76.4% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | 0.00 | 0.00 | 8.23 | 4.37 | 2.12 | 3.22 | 3.89 | 4.19 | 2.10 | 3.3 | ||||||
| P/B | — | — | 140.08 | 140.08 | 0.00 | 1.62 | 1.25 | 2.32 | 3.47 | 3.88 | 2.43 | 36.6 | ||||||
| EV/Sales | — | — | 0.00 | 0.00 | 8.77 | 3.52 | 1.77 | 3.00 | 3.62 | 3.77 | 2.90 | 3.1 | ||||||
| EV/FCF | — | — | (45.22) | (45.22) | (796.37) | (9.55) | (11.97) | (35.93) | 115.61 | 578.90 | (19.63) | (31.2) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | 9 | 2 | 17 | (63) | (3) | 15 | 82 | 86 | (31) | +38.9% | |||||
| Capex | — | — | (20) | (24) | (19) | (33) | (47) | (49) | (64) | (81) | (86) | +22.1% | ||||||
| Free cash flow | — | — | (11) | (22) | (2) | (96) | (50) | (34) | 18 | 6 | (117) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | (16) | (24) | 172 | 65 | 62 | 87 | 197 | (13) | n/m | |||||
| Net debt | — | — | — | 65 | 81 | (222) | (120) | (93) | (135) | (281) | 630 | n/m | ||||||
| Shareholders’ equity | — | — | — | 237 | 211 | 706 | 577 | 573 | 572 | 724 | 684 | +20.4% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | 0.00 | (21.43) | (7.92) | (94.53) | (21.88) | (11.04) | (8.04) | (11.61) | (11.94) | (11.6) pt | |||||
| ROIC | — | — | 0.00 | (7.48) | (4.50) | (74.05) | (25.04) | (9.65) | (8.37) | (21.31) | (7.08) | (21.3) pt | ||||||
| ROE | — | — | 0.00 | 36.42 | 27.49 | (213.17) | (28.31) | (14.88) | (11.01) | (17.21) | (25.87) | (17.2) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | 2 | 1,500 | 2,300 | 2,100 | 2,300 | 2,400 | 2,700 | — | +232.4% | |||||
| Revenue/emp, $m | — | — | 0.00 | 57.31 | 0.10 | 0.11 | 0.16 | 0.18 | 0.21 | 0.25 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Genius Sports Limited vs peers in Internet Content & Information (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 |
|---|---|---|---|---|---|---|---|---|---|
| ATHM Autohome Inc. | $2.7B | 19.6× | 21.6× | −28.06% (below 0%: shrinking) | −31.91% (below 0%: shrinking) | −78.57% (below 0%: shrinking) | 77.13% | 10.85% | Compare |
| JOYY JOYY Inc. Sponsored ADR | $2.6B | 18.9× | 20.3× | +16.35% (above 0%: growing) | −10.43% (below 0%: shrinking) | +43.68% (above 0%: growing) | 34.13% | 2.34% | Compare |
| STUB StubHub Holdings, Inc. | $2.4B | — (loss-making) | 17.8× | +33.18% (above 0%: growing) | n/m | +3,087.09% (above 0%: growing) | 78.47% | 3.40% | Compare |
| RUM RUM Group Inc. | $2.3B | — (loss-making) | — (loss-making) | +60.92% (above 0%: growing) | n/m | −455.57% (below 0%: shrinking) | 24.18% | (175.35%) | Compare |
| GENI Genius Sports Limited | $1.6B | — (loss-making) | — (loss-making) | +64.68% (above 0%: growing) | n/m | −451.90% (below 0%: shrinking) | 32.63% | (28.42%) | |
| OPRA Opera Limited Sponsored ADR | $1.3B | 8.7× | 13.1× | +24.57% (above 0%: growing) | +72.22% (above 0%: growing) | −35.11% (below 0%: shrinking) | 64.54% | 14.55% | Compare |
| UPWK Upwork Inc. | $1.3B | 12.4× | 11.1× | −8.00% (below 0%: shrinking) | +15.59% (above 0%: growing) | −22.44% (below 0%: shrinking) | 76.13% | 18.64% | Compare |
| WBTN WEBTOON Entertainment Inc. | $1.3B | — (loss-making) | — (loss-making) | −2.82% (below 0%: shrinking) | n/m | −532.72% (below 0%: shrinking) | 26.04% | (4.60%) | Compare |
| DJT Trump Media & Technology Group Corp. | $1.1B | — (loss-making) | — | +89.03% (above 0%: growing) | n/m | −1,903.38% (below 0%: shrinking) | 70.06% | (9,792.42%) | Compare |
| Median of peers | $1.8B | 15.6× | 17.8× | +20.46% | +2.58% | −56.84% | 67.30% | 2.87% |