FIRY
Firy Inc.
NYSE · Technology · Software - Services · US
$10.13
+2.63%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 114.8M | 104.5M | 95.5M | 152.1M | 269.7M |
| Cost of Revenue | 14.4M | 13.1M | 13.4M | 15.4M | 30.7M |
| Gross Profit | 100.4M | 91.4M | 82.1M | 136.7M | 239.0M |
| Operating Expenses | |||||
| R&D Expense | 22.9M | 20.6M | 17.2M | 28.1M | 52.3M |
| SG&A Expense | 159.4M | 142.2M | 159.2M | 219.5M | 440.0M |
| General & Admin Expense | 94.0M | 71.1M | 79.0M | 96.7M | 163.0M |
| Selling & Marketing Expense | 65.4M | 71.1M | 80.3M | 122.9M | 277.0M |
| Other Expenses | — | — | (46.0M) | 3.3M | 168.1M |
| Total Operating Expenses | 182.3M | 162.9M | 130.4M | 251.0M | 660.3M |
| Cost and Expenses | 196.7M | 175.9M | 143.8M | 266.4M | 691.1M |
| Operating Income (EBIT) | (81.9M) | (71.4M) | (48.4M) | (114.3M) | (421.4M) |
| Non-Operating | |||||
| Interest Income | 3.5M | 9.4M | 15.4M | — | — |
| Interest Expense | 11.7M | 15.2M | 15.1M | 2.9M | 26.5M |
| Net Interest Income | (8.1M) | (5.8M) | 298.0K | (2.9M) | (26.5M) |
| Other Non-Op Income/Expense | 177.0K | 1.1M | 183.0K | 13.2M | (17.9M) |
| Non-Operating Income (excl Interest) | (19.3M) | (16.4M) | 46.0M | (16.0M) | (8.7M) |
| EBT (Pre-Tax Income) | (81.7M) | (70.3M) | (48.2M) | (101.1M) | (439.2M) |
| Income Tax Expense | 266.0K | 108.0K | 61.0K | 239.0K | (345.0K) |
| Bottom Line | |||||
| Net Income | (82.0M) | (70.4M) | (48.2M) | (101.4M) | (438.9M) |
| Earnings from Cont. Ops | (82.0M) | (70.4M) | (48.2M) | (101.4M) | (438.9M) |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (82.0M) | (70.4M) | (48.2M) | (101.4M) | (438.9M) |
| Per Share | |||||
| Basic EPS | ($5.22) | ($4.51) | ($2.70) | ($4.85) | ($21.41) |
| Diluted EPS | ($5.22) | ($4.51) | ($2.70) | ($4.85) | ($21.41) |
| Revenue Per Share | $7.14 | $6.70 | $5.35 | $7.28 | $13.16 |
| Shares | |||||
| Basic Shares Outstanding | 16.1M | 15.6M | 17.8M | 20.9M | 20.5M |
| Diluted Shares Outstanding | 16.1M | 15.6M | 17.8M | 20.9M | 20.5M |
| Profitability Metrics | |||||
| EBITDA | (61.6M) | (53.7M) | (92.8M) | (96.3M) | (394.8M) |
| D&A | 1.0M | 1.4M | 1.6M | 2.0M | 17.9M |
| EBIT | (62.6M) | (55.1M) | (94.4M) | (98.3M) | (412.7M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026