GEMI

+ Watchlist + Portfolio

Gemini Space Station, Inc.

Sells to businesses Development stageTags from an AI model reading the company description.

GridBrain — Sign in

GridSentinel — Sign in

GridAegis — Sign in

Key Metrics

Previous Close: $5.07
52-Week Range: $3.39 – $26.75
Market Cap: $605.48M
P/E (TTM): 0.31
EPS (TTM): 15.01
Dividend Yield: 0.00%

Advanced Metrics

Price/Book: 1.27
PEG Ratio: —
Return on Equity: —
Return on Assets: -16.05%
Gross Margin: -26.72%
Operating Margin: -169.19%
Profit Margin: -250.13%
Current Ratio: 1.30
Debt/Equity: 1.07
Total Debt: $500.32M
Free Cash Flow: $35.11M
Revenue Growth: 36.60%
Earnings Growth: —
Enterprise Value: $916.95M

GEMI Income statement, annual periods, in USD
USD	FY2023	FY2024	FY2025
Revenue	$98.14M	$142.16M	$179.57M
Cost of Revenue	$195.79M	$194.15M	$303.00M
Gross Profit	-$97.66M	-$51.98M	-$123.43M
Selling, General & Admin	$176.12M	$73.87M	$174.60M
Operating Expenses	$213.94M	$113.84M	$222.23M
Operating Income	-$311.60M	-$165.82M	-$345.66M
EBITDA	-$265.59M	-$62.96M	-$487.74M
Pretax Income	-$323.75M	-$150.92M	-$588.80M
Income Tax	-$4.07M	$7.63M	-$5.99M
Net Income	-$319.68M	-$158.55M	-$582.81M
Diluted EPS	-2.73	-1.35	-15.52
Diluted Shares	117.08M	117.08M	37.55M

GEMI Balance Sheet statement, annual periods, in USD
USD	FY2023	FY2024	FY2025
Cash & Equivalents	$32.77M	$42.85M	$252.22M
Receivables	$185.93M	$233.67M	$30.89M
Current Assets	$976.70M	$1.39B	$1.61B
Total Assets	$1.21B	$1.59B	$1.80B
Current Liabilities	$1.16B	$1.35B	$1.24B
Long-Term Debt	$134.93M	$485.99M	—
Total Debt	$733.83M	$1.19B	$660.83M
Total Liabilities	$1.86B	$2.39B	$1.26B
Retained Earnings	-$1.30B	-$1.46B	-$2.04B
Shareholders' Equity	$0.00	-$795.36M	$540.87M
Working Capital	-$186.31M	$38.98M	$365.85M
Net Debt	$673.71M	$1.12B	$381.24M

GEMI Cash Flow statement, annual periods, in USD
USD	FY2023	FY2024	FY2025
Operating Cash Flow	-$207.29M	-$108.96M	-$218.11M
Capital Expenditure	-$6.94M	-$5.98M	-$7.66M
Free Cash Flow	-$214.23M	-$114.94M	-$225.77M
Depreciation & Amortisation	$32.22M	$32.96M	$30.72M
Stock-Based Compensation	$15.84M	$5.60M	$84.96M
Investing Cash Flow	$33.22M	$83.61M	-$47.93M
Financing Cash Flow	-$521.44M	$225.38M	$514.03M
Net Change in Cash	-$695.51M	$200.03M	$247.99M

GEMI Income statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Revenue	$35.32M	$33.29M	$50.62M	$60.34M	$50.27M	$45.48M
Cost of Revenue	$50.95M	$54.63M	$102.84M	$94.58M	$87.52M	$66.98M
Gross Profit	-$15.62M	-$21.34M	-$52.22M	-$34.24M	-$37.25M	-$21.51M
Selling, General & Admin	$23.04M	$35.37M	$52.26M	$63.94M	$40.75M	$29.40M
Operating Expenses	$32.40M	$44.10M	$68.57M	$77.16M	$56.94M	$55.44M
Operating Income	-$48.03M	-$65.44M	-$120.79M	-$111.40M	-$94.19M	-$76.94M
EBITDA	-$129.30M	-$105.86M	-$130.21M	-$122.37M	-$93.88M	-$93.33M
Pretax Income	-$154.28M	-$133.14M	-$160.70M	-$140.69M	-$108.96M	-$107.70M
Income Tax	-$5.01M	$76.00K	-$1.19M	$135.00K	$21.00K	$22.00K
Net Income	-$149.26M	-$133.21M	-$159.51M	-$140.82M	-$108.98M	-$107.72M
Diluted EPS	-1.27	-1.14	-6.67	-1.22	-0.93	-0.89
Diluted Shares	117.08M	117.08M	23.93M	115.28M	116.58M	121.27M

GEMI Balance Sheet statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Cash & Equivalents	$42.85M	$51.05M	$487.46M	$252.22M	$215.62M	$188.62M
Receivables	$233.67M	$275.89M	$264.39M	$30.89M	$36.80M	$27.29M
Current Assets	$1.39B	$1.38B	$2.14B	$1.61B	$1.33B	$1.33B
Total Assets	$1.59B	$1.57B	$2.34B	$1.80B	$1.52B	$1.50B
Current Liabilities	$1.35B	$1.30B	$1.66B	$1.24B	$1.05B	$1.02B
Long-Term Debt	$485.99M	$788.32M	—	—	—	—
Total Debt	$1.19B	$1.55B	$1.04B	$660.83M	$494.09M	$520.85M
Total Liabilities	$2.39B	$2.64B	$1.68B	$1.26B	$1.07B	$1.03B
Retained Earnings	-$1.46B	-$1.74B	-$1.90B	-$2.04B	-$2.15B	-$2.26B
Shareholders' Equity	-$795.36M	$0.00	$653.56M	$540.87M	$456.14M	$468.31M
Working Capital	$38.98M	$78.14M	$477.45M	$365.85M	$287.58M	$306.08M
Net Debt	$1.12B	$1.47B	$531.53M	$381.24M	$252.76M	$313.07M

GEMI Cash Flow statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Operating Cash Flow	-$18.41M	-$114.00K	-$61.67M	-$137.91M	-$54.43M	-$51.45M
Capital Expenditure	-$1.38M	-$644.00K	-$2.99M	-$2.65M	-$2.12M	—
Free Cash Flow	-$19.79M	-$758.00K	-$64.66M	-$140.56M	-$56.55M	-$51.16M
Depreciation & Amortisation	$7.86M	$7.66M	$7.67M	$7.53M	$7.48M	$7.30M
Stock-Based Compensation	$1.46M	$1.75M	$45.75M	$36.00M	$24.18M	$20.30M
Investing Cash Flow	$30.28M	$15.34M	-$41.88M	-$51.68M	$22.20M	$16.30M
Financing Cash Flow	-$81.42M	$5.36M	$613.66M	-$23.56M	-$59.47M	-$21.16M
Net Change in Cash	-$69.56M	$20.59M	$510.11M	-$213.15M	-$91.70M	-$56.30M

Market Snapshot

About

Gemini Space Station Inc. is a development-stage company focused on aerospace and space-related technologies and services. The company's business model centers on advancing commercial space infrastructure, satellite technologies, or related aerospace applications. As an early-stage venture, Gemini Space Station faces significant technological, regulatory, and capital challenges inherent in the emerging commercial space industry. Investors should note the speculative nature and high risk associated with this sector.