FIRY
Firy Inc.
$9.74
-0.08 (-0.81%)
At close · Jul 2
Market Cap
$194.84M
Shares
15,607,557
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.
Valuation over time computed as of each quarter's filing date
Chart builder compare any reported metrics over time
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 | |
| Gross Profit | $98.02M | $91.45M | $79.46M | $136.7M | $238.99M | $354.91M | $216.77M | $114.16M | $48.67M |
| Gross Margin | — | 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 | |
| Operating Margin | — | -61.17% | -50.08% | -75.15% | -156.23% | -77.29% | -45.05% | -20.71% | -50.31% |
| EBITDA | -$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 | |
| Net Margin | — | -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 | $-0.49 | $-0.51 | $-0.09 | — |
| USD/shares | — | $-4.51 | $-2.62 | $-4.85 | $-21.41 | $-0.71 | $-0.51 | $-0.09 | — |
| shares | — | 15.61M | 17.85M | 20.89M | 20.5M | 384.63M | 294.55M | 261.23M | 236.04M |
| shares | — | 15.61M | 17.85M | 20.89M | 20.5M | 388.55M | 294.55M | 261.23M | 236.04M |
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.
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
By Segment (USD)
| Component | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 |
|---|---|---|---|---|
| Skillz | $249,076,000 | $139,210,000 | $82,442,000 | $78,154,000 |
| RZR | — | — | $10,876,000 | $26,790,000 |
| Aarki | $22,053,000 | $13,233,000 | — | — |
By Geography (USD)
| Component | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 |
|---|---|---|---|---|---|---|---|
| United States | $111,066,000 | $201,945,000 | $314,800,000 | $245,579,000 | $133,480,000 | $79,654,000 | $80,090,000 |
| Non Us | $8,806,000 | $27,102,000 | $65,354,000 | $11,750,000 | $7,806,000 | $3,839,000 | $6,364,000 |
| Cyprus | — | — | — | — | — | $973,000 | $4,164,000 |
| Malta | — | — | — | $5,059,000 | $3,080,000 | $2,500,000 | $4,032,000 |
| Israel | — | — | — | $7,260,000 | $4,480,000 | $2,873,000 | $3,612,000 |
| China | — | — | — | $61,000 | $3,233,000 | $2,213,000 | $2,747,000 |
| South Korea | — | — | — | — | — | — | $1,782,000 |
| Singapore | — | — | — | — | — | — | $1,445,000 |
| Hong Kong SAR China | — | — | — | — | — | $1,266,000 | $708,000 |
By Product & Service (USD)
| Component | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 |
|---|---|---|---|---|
| Entry Fee | $241,612,000 | $134,526,000 | $80,426,000 | $76,894,000 |
| Advertising | $20,633,000 | $12,869,000 | $10,876,000 | $26,790,000 |
| Maintenance Fee Revenue | $7,464,000 | $4,684,000 | $2,016,000 | $1,260,000 |