Firy Inc. (FIRY)
NYSE: FIRY · Real-Time Price · USD
9.77
-0.47 (-4.59%)
At close: Aug 21, 2026, 4:00 PM EDT
9.73
-0.04 (-0.41%)
After-hours: Aug 21, 2026, 7:30 PM EDT
Firy Inc. Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 117.48 | 104.5 | 92.87 | 152.08 | 269.71 | 380.15 | |
Revenue Growth | 31.34% | 12.53% | -38.94% | -43.61% | -29.05% | 65.97% |
Cost of Revenue | 14.37 | 13.05 | 13.41 | 15.38 | 30.72 | 25.24 |
Gross Profit | 103.11 | 91.45 | 79.46 | 136.7 | 238.99 | 354.91 |
Selling, General & Admin | 150.47 | 142.24 | 155.22 | 215.99 | 439.23 | 582.95 |
Research & Development | 22.91 | 20.62 | 16.75 | 28.15 | 52.27 | 46.23 |
Operating Expenses | 173.39 | 162.86 | 171.96 | 244.13 | 491.49 | 629.19 |
Operating Income | -70.28 | -71.42 | -92.5 | -107.43 | -252.5 | -274.27 |
Interest Expense | -17.56 | -15.25 | -15.11 | -21.48 | -40.65 | -1.22 |
Interest & Investment Income | 9.43 | 9.43 | 15.41 | 18.63 | 14.1 | - |
Other Non Operating Income (Expenses) | 0.4 | -0.57 | -0.52 | 0.82 | 6.13 | 87.97 |
EBT Excluding Unusual Items | -78.01 | -77.8 | -92.72 | -109.47 | -272.92 | -187.53 |
Merger & Restructuring Charges | - | - | - | - | - | -7.98 |
Impairment of Goodwill | - | - | - | -3.34 | -85.5 | - |
Asset Writedown | - | - | - | - | -82.55 | - |
Legal Settlements | 7.5 | 7.5 | 46 | -3.52 | - | -11.56 |
Other Unusual Items | - | - | - | 15.21 | 1.75 | - |
Pretax Income | -70.51 | -70.3 | -46.72 | -101.12 | -439.22 | -207.07 |
Income Tax Expense | 0.26 | 0.11 | 0.07 | 0.24 | -0.35 | -19.14 |
Net Income | -70.76 | -70.41 | -46.79 | -101.36 | -438.88 | -187.93 |
Net Income to Common | -70.76 | -70.41 | -46.79 | -101.36 | -438.88 | -187.93 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 16 | 16 | 18 | 21 | 20 | 19 |
Shares Outstanding (Diluted) | 16 | 16 | 18 | 21 | 20 | 19 |
Shares Change | -6.53% | -12.55% | -14.59% | 1.93% | 5.51% | 31.91% |
EPS (Basic) | -4.53 | -4.51 | -2.62 | -4.85 | -21.41 | -9.77 |
EPS (Diluted) | -4.53 | -4.51 | -2.62 | -4.85 | -21.41 | -14.20 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -60.68 | -70.33 | -7.74 | -84.99 | -181.49 | -183.39 |
Free Cash Flow Per Share | -3.88 | -4.51 | -0.43 | -4.07 | -8.85 | -9.44 |
Gross Margin | 87.77% | 87.51% | 85.56% | 89.89% | 88.61% | 93.36% |
Operating Margin | -59.82% | -68.34% | -99.61% | -70.64% | -93.62% | -72.15% |
Profit Margin | -60.23% | -67.38% | -50.39% | -66.65% | -162.72% | -49.43% |
Free Cash Flow Margin | -51.65% | -67.30% | -8.34% | -55.89% | -67.29% | -48.24% |
EBITDA | -67.55 | -70.04 | -90.84 | -105.47 | -234.63 | -266.07 |
EBITDA Margin | -57.50% | -67.02% | -97.82% | -69.35% | -86.99% | -69.99% |
D&A For EBITDA | 2.73 | 1.38 | 1.67 | 1.96 | 17.87 | 8.21 |
EBIT | -70.28 | -71.42 | -92.5 | -107.43 | -252.5 | -274.27 |
EBIT Margin | -59.82% | -68.34% | -99.61% | -70.64% | -93.62% | -72.15% |
Advertising Expenses | - | 18.3 | 19.4 | 30.7 | 118.8 | 241.9 |