Saturday 17 October 2026 Export FIRY’s income statement to Excel — free account

Firy Inc.

FIRY Communication Services Electronic Gaming & Multimedia

Firy Inc.’s revenue for fiscal 2025 (year ended December 2025) was $104.5 million, up 12.5% from fiscal 2024. In the quarter to June 2026, revenue grew 22.9%, EPS fell 31.4%, free cash flow grew 15.9% and total debt rose 1.62%, each against the same quarter a year earlier.

11.49 0.08 −0.69%

Follow FIRY

Alert me

Market cap: $192.3M
P/E: 0.0×
Fwd P/E: −2.5×
Dividend yield: —
F-score: 5/9
Altman Z: −5.20
Beneish M: −0.77
Dividend safety: n/a

Overview Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 44.26%

Capital & Financial Ratios $m

Market Cap 192.32

Revenue 117.48

Net Income (70.76)

Free Cash Flow (66.52)

Net Debt (35.34)

Current Ratio 1.03

Debt/Equity 1.52

P/E ratio 0.00

Fwd P/E (2.45)

P/S ratio 1.57

P/B ratio 2.19

Past 5Y EPS Growth —

This Y EPS Growth (2.00%)

Next Y EPS Growth 30.43%

Next Y revenue growth 22.11%

Next 5Y EPS Growth 19.76%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 71.82%

10-year low 10-year high

P/B against its own 10 years 70.45%

10-year low 10-year high

EV/Sales against its own 10 years 63.88%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2025	Powerpack
2024	Powerpack
2023	Powerpack
2022	Powerpack
2021	Powerpack

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	302	281	195	164
Receivables	6	5	14	19
Inventory	—	—	—	—
Other	—	—	—	—
	315	303	216	189

	2023	2024	2025	Q'26
Payables	2	10	10	6
ST’ Debt	—	—	128	129
Other	47	55	43	49
	50	66	181	184

Compound Annual Growth %

	10y	5y	3y
Sales	—	(14.53%)	(27.10%)
Cash Flow	—	0.00%	0.00%
Earnings	—	0.00%	0.00%
Book Value	—	14.51%	(26.22%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	29	31	—	—	—
’25	22	25	27	30	104
’24	25	25	25	18	93
’23	44	40	36	31	152
’22	92	72	59	47	270
’21	84	89	102	105	380
’20	44	59	60	67	229

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(7)	(18)	—	—	—
’25	(11)	(21)	(24)	(13)	(69)
’24	(4)	28	(11)	(19)	(7)
’23	(15)	(26)	(18)	(12)	(72)
’22	(83)	(62)	(22)	(13)	(180)
’21	(39)	(26)	(38)	(77)	(180)
’20	(9)	0	(20)	(26)	(56)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(8)	(19)	—	—	—
’25	(13)	(23)	(26)	(14)	(75)
’24	(5)	27	(11)	(21)	(10)
’23	(26)	(26)	(19)	(13)	(85)
’22	(84)	(62)	(23)	(13)	(181)
’21	(40)	(27)	(39)	(78)	(183)
’20	(10)	(1)	(22)	(27)	(59)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(0.69)	(1.52)	—	—	—
’25	(0.92)	(1.16)	(1.14)	(1.07)	(4.51)
’24	(1.45)	1.44	(1.20)	(1.50)	(2.70)
’23	(1.80)	(0.79)	(1.57)	(0.78)	(5.11)
’22	(7.40)	(3.00)	(3.80)	(6.80)	(21.40)
’21	(3.00)	(4.20)	3.20	(5.00)	(9.67)
’20	(1.12)	(1.39)	(2.87)	(4.75)	(8.40)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	—	—	196.20	142.00	9.06	3.96	4.33	3.54	Analyst estimates 2026–2028 Powerpack
	High	—	—	—	—	477.40	925.96	155.60	20.40	7.48	9.11
People
People	Employees	—	—	—	—	277	650	240	225	323	370
	Revenue/emp, $m	—	—	0.00	0.00	0.83	0.58	1.12	0.68	0.29	0.28
Income, $m
Income, $m	Revenue	—	—	51	120	229	380	270	152	93	104
	Gross margin, %	—	—	95.84	95.23	94.64	93.36	88.61	89.89	85.57	87.51
	EBT	—	—	(28)	(24)	(149)	(207)	(439)	(101)	(47)	(70)
	EBT margin, %	—	—	(54.71)	(19.69)	(65.04)	(54.47)	(162.85)	(66.49)	(50.31)	(67.28)
	Net income	—	0	(28)	(24)	(149)	(188)	(439)	(101)	(47)	(70)
	Depreciation	—	—	0	1	2	12	21	3	2	1
Per share, $
Per share, $	Revenue	—	—	4.30	9.18	15.55	19.77	13.16	7.28	5.20	6.70
	Earnings	—	—	(2.35)	(1.81)	(8.40)	(9.40)	(21.40)	(5.11)	(2.70)	(4.51)
	Cash flow	—	—	(1.44)	(1.68)	(3.82)	(9.37)	(8.76)	(3.43)	(0.40)	(4.42)
	Capex	—	—	(0.07)	(0.25)	(0.22)	(0.17)	(0.09)	(0.63)	(0.14)	(0.39)
	Free cash flow	—	—	(1.51)	(1.93)	(4.04)	(9.54)	(8.85)	(4.07)	(0.54)	(4.81)
	Book value	—	—	0.00	1.43	3.86	31.68	13.58	10.07	9.70	7.17
	Shares, m	—	—	12	13	15	19	20	21	18	16
Valuation, ×
Valuation, ×	P/E	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	P/S	—	—	0.00	0.00	25.72	7.53	0.78	0.80	0.97	0.64
	P/B	—	—	551.13	551.13	103.74	4.70	0.75	0.58	0.52	0.60
	EV/Sales	—	—	0.00	0.00	24.61	6.79	(0.03)	(0.37)	(0.71)	1.22
	EV/FCF	—	—	0.00	0.00	(94.79)	(14.07)	0.04	0.66	6.84	(1.70)
Cash, $m
Cash, $m	Operating cash flow	—	—	(17)	(22)	(56)	(180)	(180)	(72)	(7)	(69)
	Capex	—	—	(1)	(3)	(3)	(3)	(2)	(13)	(3)	(6)
	Free cash flow	—	—	(18)	(25)	(59)	(183)	(181)	(85)	(10)	(75)
Balance, $m
Balance, $m	Working capital	—	—	—	25	226	490	452	265	237	36
	Total debt	—	—	—	10	—	279	273	124	126	128
	Net debt	—	—	—	(16)	(263)	(281)	(217)	(178)	(155)	(67)
	Shareholders’ equity	—	—	—	19	57	609	278	210	173	112
Returns, %
Returns, %	ROA	—	—	0.00	(121.50)	(92.80)	(28.83)	(53.44)	(19.93)	(12.15)	(21.09)
	ROIC	—	—	0.00	(582.27)	0.00	(56.04)	(428.92)	(220.50)	(163.59)	(88.98)
	ROE	—	—	0.00	(62.57)	(395.16)	(56.44)	(98.89)	(41.47)	(24.40)	(49.43)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
PLTK Playtika Holding Corp.	$831.5M	— (loss-making)	6.4×	+5.04% (above 0%: growing)	+44.44% (above 0%: growing)	−90.17% (below 0%: shrinking)	73.62%	18.41%	Compare
DDI DoubleDown Interactive Co., Ltd. Sponsored ADR	$680.1M	5.5×	4.7×	+11.17% (above 0%: growing)	+50.00% (above 0%: growing)	+24.80% (above 0%: growing)	75.54%	38.72%	Compare
GRVY GRAVITY Co., Ltd.	$463.6M	8.2×	—	−17.14% (below 0%: shrinking)	+60.28% (above 0%: growing)	+3,467.78% (above 0%: growing)	32.33%	17.04%	Compare
SOHU Sohu.com Inc.	$328.7M	1.5×	— (loss-making)	+7.34% (above 0%: growing)	n/m	+65.84% (above 0%: growing)	78.64%	(13.50%)	Compare
FIRY Firy Inc.	$192.3M	— (loss-making)	— (loss-making)	+22.92% (above 0%: growing)	n/m	+15.94% (above 0%: growing)	87.38%	(69.59%)
GDEV GDEV Inc.	$190.2M	2.7×	2.8×	−18.54% (below 0%: shrinking)	+1,000.00% (above 0%: growing)	+4,744.48% (above 0%: growing)	84.44%	21.72%	Compare
CTW CTW Cayman	$114.2M	—	—	—	—	−216.27% (below 0%: shrinking)	—	—	Compare
GCL GCL Global Holdings Ltd.	$106.6M	— (loss-making)	—	—	−66.67% (below 0%: shrinking)	−1,222.35% (below 0%: shrinking)	—	—	Compare
MYPS PLAYSTUDIOS, Inc.	$50.2M	— (loss-making)	— (loss-making)	−7.32% (below 0%: shrinking)	n/m	−80.34% (below 0%: shrinking)	80.32%	(17.36%)	Compare
Median of peers	$259.5M	4.1×	4.7×	−1.14%	+50.00%	−27.77%	77.09%	17.73%

All 23 Electronic Gaming & Multimedia stocks →

Firy Inc. (FIRY) key facts

Strength: Firy Inc.’s revenue for fiscal 2025 (year ended December 2025) was $104.5 million, up 12.5% from fiscal 2024.
Firy Inc. (FIRY) is an Electronic Gaming & Multimedia company in the Communication Services sector, listed on the New York Stock Exchange.
As of October 16, 2026, FIRY traded at $11.49, a market capitalization of $192.3 million.
Return on equity was −49.4% and debt-to-equity 1.52.
Its Piotroski F-score is 5 out of 9 and its Altman Z-score is −5.20 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.