Debt-to-equity has risen from 0.64 to 1.63 as equity contracted with $132.6M of total debt against $81.4M of equity, while the current ratio compressed to 1.01, suggesting a thin liquidity cushion.
Firy Inc. (FIRY) balance sheet — 8-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 |
|---|
| Total Current Assets | 188.97M | 216.48M | 303.15M | 314.69M | 501.68M | 589.86M | 273.22M | 35.09M | 24.78M |
| Cash & Short-Term Investments | 163.99M | 194.51M | 271.92M | 302.03M | 489.78M | 560.39M | 262.73M | 25.63M | 22.54M |
| Cash Only | 163.99M | 194.51M | 271.92M | 302.03M | 362.52M | 241.33M | 262.73M | 25.63M | 22.54M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 127.27M | 319.06M | 0 | 0 | 0 |
| Accounts Receivable | 18.69M | 14.41M | 4.89M | 5.94M | 7.18M | 12.77M | 0 | 0 | 0 |
| Days Sales Outstanding | 50.42 | 50.34 | 18.7 | 14.26 | 9.71 | 12.26 | - | - | - |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 6.28M | 1.13M | 19.39M | 1.36M | 1.49M | 1.5M | 865K | 7M | 1.79M |
| Total Non-Current Assets | 82.73M | 76.98M | 71.11M | 81.14M | 119.61M | 431.26M | 9.2M | 3.76M | 1.25M |
| Property, Plant & Equipment | 24.79M | 21.86M | 16.59M | 14.55M | 3.46M | 24.5M | 5.29M | 3.65M | 1.17M |
| Fixed Asset Turnover | 5.10x | 4.78x | 5.75x | 10.45x | 77.88x | 15.52x | 43.28x | 32.86x | 43.29x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 85.87M | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 79.14M | 0 | 0 | 0 |
| Long-Term Investments | 212.07M | 52.77M | 52.77M | 53.89M | 112.38M | 238.28M | 0 | 0 | 0 |
| Other Non-Current Assets | 5.17M | 2.35M | 1.75M | 12.69M | 3.77M | 3.48M | 3.91M | 116K | 79K |
| Total Assets | 271.69M | 293.45M | 374.27M | 395.83M | 621.29M | 1.02B | 282.42M | 38.86M | 26.03M |
| Asset Turnover | 0.40x | 0.36x | 0.26x | 0.38x | 0.43x | 0.37x | 0.81x | 3.09x | 1.95x |
| Asset Growth % | -79.71% | -21.59% | -5.45% | -36.29% | -39.16% | 261.56% | 626.84% | 49.28% | - |
| Total Current Liabilities | 186.9M | 180.71M | 65.91M | 49.86M | 49.49M | 99.82M | 47.36M | 10.48M | 10.21M |
| Accounts Payable | 5.56M | 9.71M | 9.8M | 1.71M | 1.7M | 19.75M | 22.04M | 2.94M | 3M |
| Days Payables Outstanding | 202.35 | 271.67 | 266.81 | 40.63 | 20.15 | 285.62 | 655.01 | 188.09 | 518.12 |
| Short-Term Debt | 129.48M | 127.59M | 0 | 0 | 0 | 0 | 0 | 0 | 875K |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 51.86M | 13.18M | 10.22M | 9.56M | 13.97M | 24.39M | 6.61M | 1.96M | 4.28M |
| Current Ratio | 1.01x | 1.20x | 4.60x | 6.31x | 10.14x | 5.91x | 5.77x | 3.35x | 2.43x |
| Quick Ratio | 1.01x | 1.20x | 4.60x | 6.31x | 10.14x | 5.91x | 5.77x | 3.35x | 2.43x |
| Cash Conversion Cycle | -151.93 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 3.37M | 924K | 135.32M | 135.48M | 293.4M | 312.15M | 178.28M | 9.71M | 14.74M |
| Long-Term Debt | 3.1M | 0 | 125.65M | 123.94M | 272.78M | 278.89M | 0 | 9.63M | 14.74M |
| Capital Lease Obligations | 1.96M | 665K | 9.34M | 10.57M | 11.94M | 13.57M | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 264K | 259K | 333K | 971K | 8.68M | 19.69M | 178.28M | 82K | 0 |
| Total Liabilities | 190.27M | 181.63M | 201.23M | 185.34M | 342.89M | 411.96M | 225.63M | 20.19M | 24.95M |
| Total Debt | 132.59M | 128.72M | 137M | 136.7M | 288.38M | 297.01M | 0 | 9.63M | 15.62M |
| Net Debt | -31.4M | -65.79M | -134.92M | -165.32M | -74.14M | 55.68M | -262.73M | -16M | -6.92M |
| Debt / Equity | 1.63x | 1.15x | 0.79x | 0.65x | 1.04x | 0.49x | - | 0.52x | 14.51x |
| Debt / EBITDA | -1.67x | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | 0.40x | - | - | - | - | - | - | - | - |
| Interest Coverage | -5.37x | -3.61x | -6.25x | -34.46x | -15.55x | -168.45x | -111.43x | -8.45x | -11.68x |
| Total Equity | 81.42M | 111.82M | 173.04M | 210.49M | 278.4M | 609.16M | 56.79M | 18.66M | 1.08M |
| Equity Growth % | -148.42% | -35.38% | -17.79% | -24.39% | -54.3% | 972.71% | 204.24% | 1634.67% | - |
| Book Value per Share | 5.07 | 7.17 | 9.70 | 10.07 | 13.58 | 31.36 | 3.07 | 1.29 | 0.16 |
| Total Shareholders' Equity | 81.42M | 111.82M | 173.04M | 210.49M | 278.4M | 609.16M | 56.79M | 18.66M | 1.08M |
| Common Stock | 1K | 1K | 1K | 1K | 1K | 40K | 37K | 29K | 1K |
| Retained Earnings | -1.13B | -1.09B | -1.02B | -974.47M | -873.11M | -434.23M | -238.31M | -90.26M | -78.54M |
| Treasury Stock | -41.61M | -41.61M | -32.35M | -13M | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 233K | -371K | 0 | -7K | -1.56M | -248K | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying FIRY stock.
As of 2025, Firy Inc. (FIRY) had total assets of $293.5M including $216.5M in current assets.
Firy Inc. (FIRY) carries total debt of $128.7M, offset by $194.5M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Firy Inc. (FIRY) has total shareholders' equity (book value) of $111.8M ($7.17 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Firy Inc. (FIRY) reported a current ratio of 1.20x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Shrinking equity cushion
Metrics are mathematically derived from official filings.
Equity Base Eroding Steadily Over Time
Based on Skillz's reported figures, total equity fell from $215.2M in 2024Q2 to $81.4M in 2026Q2, a decline of roughly 62 percent that tracks the persistent operating losses shown in the income statement.
The shrinking equity base suggests the balance sheet is weakening structurally rather than through a one-time charge, since losses have been recurring across most reported quarters. Total assets have contracted from $402.9M to $271.7M over the same window, which indicates the company is shrinking its footprint as well as its net worth. Investors should monitor whether the current cash position can fund operations without further erosion of the equity cushion.
Leverage Rising as Equity Shrinks
As reported in financial statements, Skillz's debt-to-equity ratio climbed from 0.64 in 2024Q2 to 1.63 in 2026Q2, even though total debt remained nearly flat at about $132.6M, signaling leverage pressure driven by the equity decline rather than new borrowing.
Because total debt has held stable near $126M to $137M while equity has fallen, the rise in leverage appears to be an artifact of the shrinking denominator rather than deliberate balance sheet expansion. This pattern implies that debt service obligations now represent a heavier burden relative to the capital base supporting the business. The composition of the debt and its maturity profile are not detailed in the supplied data, so refinancing risk cannot be fully assessed and warrants further investigation.
Cash Buffer Declining Toward Current Liabilities
According to recent SEC filings, Skillz's cash fell from $316.4M in 2024Q2 to $164.0M in 2026Q2, while the current ratio compressed to 1.01, indicating current assets now barely cover current obligations.
The decline in cash of roughly $152M over eight quarters, combined with an operating cash burn pattern, suggests the liquidity buffer is being consumed faster than it is replenished. A current ratio near 1.0 leaves little margin for unexpected operating shortfalls or working capital swings. Investors should monitor the pace of cash depletion relative to the company's burn rate, since the reported figures alone do not reveal the remaining runway with certainty.
Accumulated Deficit Dominates Equity Quality
Based on Skillz's reported figures, retained earnings stand near negative $1.1B against equity of only $81.4M, meaning accumulated losses vastly exceed the paid-in capital that supports the current equity balance.
The large accumulated deficit suggests that historical losses have consumed the vast majority of capital raised, which is consistent with the persistent net losses reported across eight of ten quarters. Stock-based compensation has been material in the income statement and likely contributes to dilution pressure over time, though share count data is not provided here. This pattern warrants caution regarding the sustainability of the equity base without a durable return to profitability.
Cash Reserves Mask Operating Losses
As reported in financial statements, Skillz still holds $164.0M in cash against $132.6M in total debt, which may make the balance sheet appear more resilient than underlying operating losses warrant.
A net cash position can create an impression of stability, but cash is being drawn down through operating burn rather than generated by the business, so the cushion is depleting over time. Stock-based compensation also narrows the visible gap between net losses and cash outflows, which may flatter the apparent cash profile. Investors should treat the current cash balance as a diminishing resource rather than a durable strength.