Firy Inc. (FIRY) — Financial statements
Income statement, balance sheet, and cash flow for Firy Inc. — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 104↑9.5% | 95↓37.2% | 152↓43.6% | 270↓29.1% | 380 | |
| Cost of Revenue | 13↓2.6% | 13↓12.8% | 15↓49.9% | 31↑21.7% | 25 | |
| Gross Profit | 91↑11.4% | 82↓40.0% | 137↓42.8% | 239↓32.7% | 355 | |
| Operating Expenses | ||||||
| R&D Expenses | 21↑19.9% | 17↓38.9% | 28↓46.1% | 52↑13.0% | 46 | |
| General & Administrative Expenses | 71↓9.9% | 79↓18.3% | 97↓40.7% | 163↑20.0% | 136 | |
| Selling & Marketing Expenses | 71↓11.4% | 80↓34.7% | 123↓55.7% | 277↓40.6% | 467 | |
| SG&A Expenses | 142↓10.7% | 159↓27.5% | 220↓50.1% | 440↓27.0% | 602 | |
| Other Expenses | 0.00↑100.0% | -46↓1479.3% | 3↓98.0% | 168 | 0.00 | |
| Operating Expenses | 163↑24.9% | 130↓48.0% | 251↓62.0% | 660↑1.8% | 649 | |
| Total Costs & Expenses | 176↑22.3% | 144↓46.0% | 266↓61.5% | 691↑2.5% | 674 | |
| Operating Results | ||||||
| Operating Income | -71↓47.7% | -48↑57.7% | -114↑72.9% | -421↓43.4% | -294 | |
| Depreciation & Amortization | 1↓11.9% | 2↓20.0% | 2↓89.0% | 18↑53.2% | 12 | |
| EBITDA | -54↑42.2% | -93↑3.7% | -96↑75.6% | -395↓103.3% | -194 | |
| EBIT | -55↑41.6% | -94↑4.0% | -98↑76.2% | -413↓100.5% | -206 | |
| Interest & Other Income | ||||||
| Net Interest Income | -6↓2051.3% | 0.30↑110.4% | -3↑89.3% | -27↓2072.3% | -1 | |
| Interest Income | 9↓38.8% | 15 | 0.00 | 0.00 | 0.00 | |
| Interest Expense | 15↑0.9% | 15↑429.7% | 3↓89.3% | 27↑2072.3% | 1 | |
| Non-Operating Income | -16↓135.6% | 46↑387.1% | -16↓84.6% | -9↑90.1% | -88 | |
| Other Income / Expenses | 1↑510.9% | 0.18↓98.6% | 13↑173.7% | -18↓120.6% | 87 | |
| Income Before Tax | -70↓45.9% | -48↑52.4% | -101↑77.0% | -439↓112.1% | -207 | |
| Income Tax Expense | 0.11↑77.0% | 0.06↓74.5% | 0.24↑169.3% | -0.35↑98.2% | -19 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | -70↓46.0% | -48↑52.4% | -101↑76.9% | -439↓133.5% | -188 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | -70↓46.0% | -48↑52.4% | -101↑76.9% | -439↓133.5% | -188 | |
| Bottom-Line Net Income | -70↓46.0% | -48↑52.4% | -101↑76.9% | -439↓133.5% | -188 | |
| EPS (Basic) | -4.51↓67.0% | -2.70↑44.3% | -4.85↑77.3% | -21.41↓119.1% | -9.77 | |
| EPS (Diluted) | -4.51↓67.0% | -2.70↑44.3% | -4.85↑77.3% | -21.41↓129.2% | -9.34 | |
| Weighted Average Shares | 16↓12.6% | 18↓14.6% | 21↑1.9% | 20↑6.6% | 19 | |
| Weighted Average Diluted Shares | 16↓12.6% | 18↓14.6% | 21↑1.9% | 20↑5.5% | 19 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.