Firy Inc. (SKLZ) intrinsic value & 10-year financials
Firy Inc. (SKLZ) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 9 fiscal years revenue grew 10.9% a year to $104.5M, with an average return on invested capital of -216.8%.
- Graham intrinsic value
- —
- Revenue (FY2025)
- $104.5M
- Revenue growth (9-yr CAGR)
- 10.9%
- ROIC (10-yr avg)
- -216.8%
- Free cash flow (FY2025)
- -$70.3M
SKLZ 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $104.5M | -$70.4M | -$4.51 | -$70.3M | -61.2% | -156.5% |
| FY2024 | $92.9M | -$46.8M | -$2.62 | -$7.7M | -50.1% | -116.9% |
| FY2023 | $152.1M | -$101.4M | -$4.85 | -$85.0M | -75.2% | -93.3% |
| FY2022 | $269.7M | -$438.9M | -$1.07 | -$181.5M | -156.2% | -96.0% |
| FY2021 | $384.1M | -$181.4M | -$0.69 | -$183.4M | -74.8% | -80.2% |
| FY2020 | $230.1M | -$122.5M | -$0.49 | -$59.5M | -43.3% | 795.6% |
| FY2019 | $119.9M | -$23.6M | -$0.09 | -$25.2M | -20.7% | -931.6% |
| FY2018 | $50.8M | -$27.8M | — | -$17.8M | -50.3% | -1055.1% |
| FY2017 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Skillz Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Skillz Inc. has historically struggled to out-earn its cost of capital, averaging just -50.0% ROIC.
Skillz Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Skillz Inc. is modeled at 8.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-95.33 per share.