GEMI

COM:GEMINI

Gemini

Stock

Income Statement Balance Sheet Cash Flow Key Metrics Ratios

Preview

Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page

Subscribe Now Help

	Dec '23	Mar '24	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	Sep '25	Dec '25
revenue	35.61M -	37.16M 4.37%	37.16M 0%	33.92M 8.72%	33.92M 0%	34.31M 1.13%	34.31M 0%	50.62M 47.55%	27.42M 45.83%
cost of revenue	7.83M -	33.74M 330.75%	33.74M 0%	31.50M 6.63%	31.50M 0%	35.55M 12.85%	35.55M 0%	102.84M 189.28%
gross profit	27.77M -	3.42M 87.68%	3.42M 0%	2.42M 29.29%	2.42M 0%	-1.25M 151.48%	-1.25M 0%	-52.22M 4,094.54%	27.42M 152.50%
selling and marketing expenses		3.50M -	3.50M 0%	7.78M 122.36%	7.78M 0%	12.58M 61.63%	12.58M 0%	32.93M 161.75%
general and administrative expenses		30.14M -	30.14M 0%	24.94M 17.26%	24.94M 0%	32.64M 30.89%	32.64M 0%	19.34M 40.77%
selling general and administrative expenses		33.64M -	33.64M 0%	32.72M 2.74%	32.72M 0%	45.22M 38.20%	45.22M 0%	52.26M 15.57%
research and development expenses		15.94M -	15.94M 0%	15.89M 0.31%	15.89M 0%	17.24M 8.47%	17.24M 0%
other expenses		-3.76M -	-3.76M 0%	-5.68M 51.10%	-5.68M 0%	-6.97M 22.68%	-6.97M 0%	16.31M 333.94%	171.74M 953.00%
cost and expenses	167.80M -	79.56M 52.59%	79.56M 0%	74.43M 6.45%	74.43M 0%	91.04M 22.31%	91.04M 0%	171.41M 88.29%	171.74M 0.19%
operating expenses		45.82M -	45.82M 0%	42.93M 6.31%	42.93M 0%	55.49M 29.25%	55.49M 0%	68.57M 23.58%	171.74M 150.46%
interest expense								22.82M -	10.78M 52.74%
ebitda	-124.36M -	-34.15M 72.54%	-34.15M 0%	-32.09M 6.01%	-32.09M 0%	-48.97M 52.59%	-48.97M 0%	-130.21M 165.89%	-129.91M 0.24%
operating income	-132.20M -	-42.40M 67.93%	-42.40M 0%	-40.51M 4.46%	-40.51M 0%	-56.73M 40.04%	-56.73M 0%	-120.79M 112.92%	-144.33M 19.48%
depreciation and amortization	7.83M -	8.25M 5.36%	8.25M 0%	8.23M 0.30%	8.23M 0%	7.76M 5.71%	7.76M 0%	7.67M 1.11%
total other income expenses net	-3.64M -	23.69M 750.14%	23.69M 0%	-16.24M 168.54%	-16.24M 0%	-86.97M 435.61%	-86.97M 0%	-39.91M 54.12%	3.64M 109.12%
income before tax	-135.84M -	-18.71M 86.23%	-18.71M 0%	-56.75M 203.30%	-56.75M 0%	-143.71M 153.23%	-143.71M 0%	-160.70M 11.83%	-140.69M 12.45%
income tax expense	909K -	1.98M 117.33%	1.98M 0%	1.84M 6.99%	1.84M 0%	-2.47M 234.31%	-2.47M 0%	-1.19M 51.94%	-135K 88.62%
net income	-136.75M -	-20.69M 84.87%	-20.69M 0%	-58.59M 183.22%	-58.59M 0%	-141.24M 141.07%	-141.24M 0%	-159.51M 12.94%	-140.82M 11.72%
weighted average shs out	157.77M -	160.74M 1.88%	160.74M 0%	160.78M 0.02%	160.78M 0%	160.86M 0.05%	160.86M 0%	23.93M 85.12%	117.17M 389.62%
weighted average shs out dil	157.77M -	160.74M 1.88%	160.74M 0%	160.88M 0.09%	160.88M 0%	160.88M 0%	160.88M 0%	23.93M 85.12%	117.17M 389.62%
eps	-0.87 -	-0.13 85.12%	-0.13 0%	-0.36 182.17%	-0.36 0%	-0.88 141.21%	-0.88 0%	-6.67 659.68%	-1.20 82.01%
epsdiluted	-0.87 -	-0.13 85.12%	-0.13 0%	-0.36 182.17%	-0.36 0%	-0.88 141.21%	-0.88 0%	-6.67 659.68%	-1.20 82.01%

All numbers in (except ratios and percentages)