GEM.AXGEM.AXASX

Revenue (LTM)

$947M

-6.7% YoY

Net Income (LTM)

$-303M

-548.1% YoY

Free Cash Flow

$117M

Revenue CAGR (5Y)

+9.0%

Marginsimproving

FCF$0.1B

Now unprofitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	845	901↑6.7%	983↑9.1%	1,015↑3.2%	947↓6.7%
Gross Profit	185	209↑13.1%	892↑325.9%	929↑4.2%	232↓75.0%
Operating Income	91	105↑14.9%	280↑166.4%	305↑9.0%	129↓57.8%
Net Income	46	37↓19.9%	56↑53.1%	68↑20.8%	-303↓548.1%
EBITDA	207	201↓3.0%	238↑18.1%	185↓22.4%	236↑27.8%
EPS Diluted	0.05	0.04↓18.6%	0.07↑57.9%	0.08↑20.9%	-0.39↓567.6%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	74	38↓49.0%	40↑6.4%	48↑18.4%	38↓20.1%
Total Current Assets	124	84↓31.8%	78↓7.1%	91↑15.9%	73↓20.2%
Total Assets	1,980	1,906↓3.8%	1,903↓0.1%	1,907↑0.2%	1,699↓10.9%
Total Current Liabilities	254	253↓0.5%	285↑13.0%	262↓8.0%	250↓4.6%
Total Liabilities	1,065	1,022↓4.1%	997↓2.4%	991↓0.6%	1,173↑18.4%
Total Equity	915	883↓3.4%	906↑2.5%	916↑1.2%	526↓42.6%
Total Debt	729	714↓2.1%	778↑9.1%	784↑0.8%	1,413↑80.2%
Net Debt	655	676↑3.2%	738↑9.2%	736↓0.2%	1,375↑86.7%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	84	137↑62.3%	202↑47.3%	167↓17.1%	168↑0.6%
Capital Expenditure	-43	-60↓39.7%	-45↑25.3%	-32↑28.4%	-51↓59.8%
Free Cash Flow	42	77↑85.5%	157↑103.5%	135↓14.3%	117↓13.0%
Stock-Based Comp	1	1↑8.4%	0	0	0
Net Change in Cash	-243	-36↑85.1%	2↑106.7%	7↑206.0%	-10↓229.2%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance