Name: SKLZ Income Statement - Firy Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

SKLZ - Firy Inc.

USD | NYSE | Technology

SKLZ Income Statement - Firy Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20
Revenues
Revenues	29.1	30.0	27.4	25.2	21.9	17.8	24.6	25.3	25.2	31.1	36.4	40.2	44.4	46.9	59.2	71.8

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Revenues
Revenues	111.7	104.5	92.9	152.1	269.7	380.2	229.0	119.9	50.8
Cost of Revenue	13.7	13.1	13.4	15.4	30.7	25.2	12.3	5.7	2.1
Gross Profit	98.0	91.4	79.5	136.7	239.0	354.9	216.8	114.2	48.7
Operating Expenses
Research & Development	20.9	20.6	16.7	28.1	52.3	46.2	23.2	11.2	7.5
Selling General & Administrative	-	-	-	-
Operating Income
Operating Income	(57.2)	(63.9)	(46.5)	(114.3)	(421.4)	(293.8)	(103.2)	(24.8)	(25.5)
Non-Operating
Interest Income	8.3	9.4	15.4	18.6	14.1	-	-	-	-
Interest Expense	15.3	15.2	15.1	21.5	40.6
Tax & Net
Income Tax Expense	0.1	0.1	0.1	0.2	(0.3)	(19.1)	0.1	0.0	0.0
Net Income From Continuing Ops	(64.2)	(70.4)	(46.8)	(101.4)
Per Share
EPS Basic	(4.06)	(4.51)	(2.62)	(4.85)	(21.41)	(0.49)	(0.51)	(0.09)	-
EPS Diluted	(4.06)	(4.51)	(2.62)	(4.85)	(21.41)
Supplementary Data
EBITDA	(55.3)	(62.5)	(44.8)	(112.3)	(403.5)	(282.1)	(101.6)	(24.1)	(25.1)
EBIT	(57.2)	(63.9)	(46.5)	(114.3)	(421.4)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	5.1	5.5	5.4	4.8	4.8	3.1	4.7	4.3	4.6	3.4	7.9	8.0	8.9	7.4	7.9	18.3	18.7	15.6	13.2	10.1	7.3	10.0	4.4	4.5	4.4
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	17.3	19.3	17.4	16.4	18.0	15.2	19.3	20.8	21.0	23.3	31.9	32.7	34.9	34.5	51.5	73.7	117.3
General & Administrative	19.4	17.9	17.5	16.7	19.1	20.4	18.1	17.2	23.0	18.1	24.4	26.1	28.1	22.5	20.9	26.9	92.7
Depreciation & Amortization	0.7	0.8	0.2	0.2	0.2	0.5	0.4	0.4	0.4	0.1	0.5	0.7	0.6	-	-	-
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	4.1	1.2	3.1	4.1	4.1
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	37.9	46.2	43.6	41.2	37.4	42.0	45.6	(0.3)	52.1	51.6	67.9	70.4	76.5	186.1	139.2	127.9

Operating Income
Operating Income	(8.8)	(16.2)	(16.3)	(16.0)	(15.5)	(24.2)	(21.0)	25.6	(26.9)	(20.5)	(31.4)	(30.3)	(32.1)	(139.2)	(80.0)	(56.1)	(146.1)	(110.7)	(81.6)	(50.0)	(51.5)	(46.8)	(28.6)	(12.6)	(15.2)

Tax & Net
Income Tax Expense	0.1	0.0	0.0	(0.0)	0.0	(0.1)	0.0	0.1	0.0	0.0	0.0	0.1	0.1	0.1	(0.1)	(0.2)	(0.2)	(0.3)	(18.9)	0.1	0.0	0.0	0.0	0.0	0.0
Net Income From Continuing Ops	(10.9)	(17.9)	(17.4)	(17.9)	(17.1)	(25.0)	(21.1)	26.0	(26.7)	(15.5)	(33.5)	(16.7)	(35.6)	(143.5)	(83.2)	(62.6)	(149.6)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	(10.9)	(17.9)	(17.4)	(17.9)	(17.1)	(25.0)	(21.1)	26.0	(26.7)	(15.5)	(33.5)	(16.7)	(35.6)	(143.5)	(83.2)	(62.6)	(149.6)
Net Income Attributable To Parent	(10.9)	(17.9)	(17.4)	(17.9)	(17.1)	(25.0)	(21.1)	26.0	(26.7)	(15.5)	(33.5)	(16.7)	(35.6)	(143.5)	(83.2)	(62.6)
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	(10.9)	(17.9)	(17.4)	(17.9)	(17.1)	(25.0)	(21.1)	26.0	(26.7)	(15.5)	(33.5)	(16.7)	(35.6)	(143.5)	(83.2)

Per Share
EPS Basic	(0.69)	-	(1.14)	(1.16)	(1.05)	-	(1.20)	1.47	(1.45)	-	(1.57)	(0.79)	(1.70)	-	(4.02)	(3.07)	(0.37)	-	0.13	(0.21)	(0.15)	-	(0.14)	(0.07)	(0.06)
EPS Diluted	(0.69)	-	(1.14)	(1.16)	(1.05)	-	(1.20)	1.44	(1.45)	-	(1.57)	(0.79)	(1.70)	-	(4.02)	(3.07)	(0.37)	-
Shares Basic	15.8	-	15.3	15.5	16.3	-	17.5	17.8	18.5	-	21.3	21.1	20.9	-	20.7	20.4	401.7	-
Shares Diluted	15.8	-	15.3	15.5	16.3	-	17.5	18.1	18.5	-	21.3	21.1	20.9	-	20.7	20.4	401.7	-

Supplementary Data
EBITDA	(8.0)	(15.4)	(16.0)	(15.8)	(15.3)	(23.8)	(20.6)	26.0	(26.5)	(20.4)	(30.9)	(29.5)	(31.4)	-	-	-	(140.5)	(104.6)	(77.1)	(49.5)	(50.9)	(46.3)	(28.1)	(12.3)	(14.9)
EBIT	(8.8)	(16.2)	(16.3)	(16.0)	(15.5)	(24.2)	(21.0)	25.6	(26.9)	(20.5)	(31.4)	(30.3)	(32.1)	(139.2)	(80.0)	(56.1)	(146.1)	(110.7)	(81.6)