FLY · Firefly Aerospace Inc.
Market Cap
$3.46B
Shares
167.40M
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
$159.86M
+163%
FY2025
Net Income
-$298.34M
-29.1%
FY2025
Gross Margin
19.18%
+37.9pp
FY2025
Operating Margin
-163.08%
+181.5pp
FY2025
Diluted EPS
-$4.83
+76.7%
FY2025
Operating Cash Flow
-$204.92M
-30%
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 |
|---|---|---|---|---|
| $287.01M | $159.86M | $60.79M | $55.24M | |
| $221.23M | $129.19M | $72.16M | $28.64M | |
| $65.79M | $30.67M | -$11.37M | $26.6M | |
| — | 19.18% | -18.69% | 48.16% | |
| $245.37M | $200.12M | $149.5M | $117.87M | |
| $159.08M | $91.25M | $46.85M | $40.61M | |
| — | $5.8M | $0 | $0 | |
| $45.13M | $23.16M | $12.55M | $4.71M | |
| $404.45M | $291.35M | $198.09M | $158.48M | |
| -$338.66M | -$260.69M | -$209.45M | -$131.88M | |
| — | -163.08% | -344.54% | -238.75% | |
| -$293.53M | -$237.53M | -$196.91M | -$127.17M | |
| — | $18.19M | $2.6M | $2.92M | |
| -$61.9M | -$74.78M | -$21.68M | -$3.58M | |
| -$400.56M | -$335.47M | -$231.13M | -$135.46M | |
| -$37.1M | -$37.13M | $0 | $4000 | |
| -$363.46M | -$298.34M | -$231.13M | -$135.46M | |
| — | -186.63% | -380.2% | -245.24% | |
| -$370.41M | -$333.96M | -$265.81M | -$156.27M | |
| USD/shares | $5.15 | -$4.83 | -$20.74 | -$13.05 |
| USD/shares | $5.15 | -$4.83 | -$20.74 | -$13.05 |
| shares | — | 69.2M | 12.82M | 11.98M |
| shares | — | 69.2M | 12.82M | 11.98M |
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.
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
11.82×
Peer median 5.10×
EV/EBIT
—
Peer median 31.83×
P/E (TTM)
—
Peer median 37.44×
Peer medians compare against the 42 similar-size Aerospace & Defense companies (of 82 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 Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Spacecraft Solutions Revenue | $131,235,000 | $38,161,000 | $20,912,000 |
| Launch Revenue | $28,620,000 | $22,631,000 | $33,017,000 |
| Other Revenue | $0 | $0 | $1,306,000 |
Key facts
CIK
1860160
CUSIP
31816X106
13F (30d)
217 filings
216 filers
Visit website
Investor relations