FIRY · Firy Inc.
$9.80
-0.16 (-1.61%)
At close · Aug 18
Market Cap
$155.45M
Shares
15.61M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$104.5M
+12.5%
FY2025
Net Income
-$70.41M
-50.5%
FY2025
Gross Margin
87.51%
+1.9pp
FY2025
Operating Margin
-61.17%
-11.1pp
FY2025
Diluted EPS
-$4.51
-72.1%
FY2025
Operating Cash Flow
-$68.93M
-874.4%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| $111.7M | $104.5M | $92.87M | $152.08M | $269.71M | $380.15M | $229.05M | $119.87M | $50.78M | |
| — | — | — | -$2.85M | -$26.55M | — | — | — | — | |
| $13.68M | $13.05M | $13.41M | $15.38M | $30.72M | $25.24M | $12.28M | $5.71M | $2.11M | |
| $98.02M | $91.45M | $79.46M | $136.7M | $238.99M | $354.91M | $216.77M | $114.16M | $48.67M | |
| — | 87.51% | 85.57% | 89.89% | 88.61% | 93.36% | 94.64% | 95.23% | 95.84% | |
| $20.87M | $20.62M | $16.75M | $28.15M | $52.27M | $46.23M | $23.23M | $11.24M | $7.55M | |
| $70.4M | $71.13M | $76.36M | $122.86M | $277.01M | $466.69M | $254.27M | $111.37M | $51.69M | |
| $71.45M | $71.12M | $78.86M | $96.65M | $163.02M | $135.8M | $42.46M | $16.38M | $14.98M | |
| — | — | — | $0 | $12.5M | $7.66M | — | — | — | |
| $1.93M | $1.38M | $1.67M | $1.96M | $17.87M | $11.67M | $1.61M | $711K | $404K | |
| — | — | — | — | $4.5M | — | — | — | — | |
| $168.9M | $168.41M | $139.37M | $266.37M | $691.07M | $673.97M | $332.24M | $144.7M | $76.32M | |
| -$57.2M | -$63.92M | -$46.5M | -$114.29M | -$421.36M | -$293.81M | -$103.19M | -$24.83M | -$25.55M | |
| — | -61.17% | -50.08% | -75.15% | -156.23% | -77.29% | -45.05% | -20.71% | -50.31% | |
| -$55.27M | -$62.54M | -$44.84M | -$112.33M | -$403.49M | -$282.15M | -$101.58M | -$24.12M | -$25.14M | |
| $15.29M | $15.25M | $15.11M | $21.48M | $40.65M | $1.22M | $1.33M | $2.5M | $2.19M | |
| $8.27M | $9.43M | $15.41M | $18.63M | $14.1M | — | — | — | — | |
| $151K | -$567K | -$530K | $540K | $125K | $49K | -$21.4M | $3.72M | -$45K | |
| -$64.07M | -$70.3M | -$46.72M | -$101.12M | -$439.22M | -$207.07M | -$148.96M | -$23.61M | -$27.78M | |
| $143K | $108K | $66K | $239K | -$345K | -$19.14M | $115K | $0 | $0 | |
| -$64.21M | -$70.41M | -$46.79M | -$101.36M | -$438.88M | -$187.93M | -$149.08M | -$23.61M | -$27.78M | |
| — | -67.38% | -50.38% | -66.65% | -162.72% | -49.43% | -65.09% | -19.69% | -54.71% | |
| — | -$70.41M | -$46.79M | -$101.36M | -$438.88M | -$187.93M | -$149.08M | -$23.61M | -$27.78M | |
| -$65.51M | -$70.78M | -$46.78M | -$99.8M | -$440.19M | -$188.17M | -$149.08M | -$23.61M | — | |
| USD/shares | — | -$4.51 | -$2.62 | -$4.85 | -$21.41 | -$9.80 | -$10.20 | -$1.80 | — |
| USD/shares | — | -$4.51 | -$2.62 | -$4.85 | -$21.41 | -$14.20 | -$10.20 | -$1.80 | — |
| shares | — | 15.61M | 17.85M | 20.89M | 20.5M | 19.23M | 14.73M | 13.06M | 11.8M |
| shares | — | 15.61M | 17.85M | 20.89M | 20.5M | 19.43M | 14.73M | 13.06M | 11.8M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2018–FY2025: $42.95M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
0.88×
Peer median 0.64×
EV/EBIT
—
P/E (TTM)
—
Peer medians compare against the 7 similar-size Electronic Gaming & Multimedia companies (of 16 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Skillz | $78,154,000 | $82,442,000 | $139,210,000 | $249,076,000 |
| RZR | $26,790,000 | $10,876,000 | — | — |
| Aarki | — | — | $13,233,000 | $22,053,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| United States | $80,090,000 | $79,654,000 | $133,480,000 | $245,579,000 | $314,800,000 | $201,945,000 | $111,066,000 |
| Non Us | $6,364,000 | $3,839,000 | $7,806,000 | $11,750,000 | $65,354,000 | $27,102,000 | $8,806,000 |
| Cyprus | $4,164,000 | $973,000 | — | — | — | — | — |
| Malta | $4,032,000 | $2,500,000 | $3,080,000 | $5,059,000 | — | — | — |
| Israel | $3,612,000 | $2,873,000 | $4,480,000 | $7,260,000 | — | — | — |
| China | $2,747,000 | $2,213,000 | $3,233,000 | $61,000 | — | — | — |
| South Korea | $1,782,000 | — | — | — | — | — | — |
| Singapore | $1,445,000 | — | — | — | — | — | — |
| Hong Kong SAR China | $708,000 | $1,266,000 | — | — | — | — | — |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Entry Fee | $76,894,000 | $80,426,000 | $134,526,000 | $241,612,000 |
| Advertising | $26,790,000 | $10,876,000 | $12,869,000 | $20,633,000 |
| Maintenance Fee Revenue | $1,260,000 | $2,016,000 | $4,684,000 | $7,464,000 |
Key facts
CIK
1801661
CUSIP
83067L208
13F (30d)
65 filings
65 filers
Visit website
Investor relations