Financhill
Sell
39

FURY.TO Quote, Financials, Valuation and Earnings

Last price:
$0.82
Seasonality move :
-3.81%
Day range:
$0.81 - $0.82
52-week range:
$0.49 - $1.23
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
1.92x
Volume:
166.3K
Avg. volume:
205.7K
1-year change:
49.09%
Market cap:
$155.1M
Revenue:
--
EPS (TTM):
-$0.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $440K $435K $491K $443K
Gross Profit -- -$440K -$435K -$491K -$443K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.3M $1.7M $1.2M $1.1M $1.1M
Other Inc / (Exp) $734K $3.2M $40.1M -$3M -$98.1M
Operating Expenses $11.3M $23.4M $15M $14.5M $10.1M
Operating Income -$11.3M -$23.8M -$15.5M -$15M -$10.5M
 
Net Interest Expenses -- $98K $115K $61K $33K
EBT. Incl. Unusual Items -$10.8M -$20.6M $30.6M -$11.3M -$104.5M
Earnings of Discontinued Ops. -$3.5M -- -- -- --
Income Tax Expense -- -$3.8M -$187K -$289K -$193K
Net Income to Company -$10.8M -$16.8M $24.9M -$17.2M -$108.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.3M -$16.8M $24.9M -$17.2M -$108.1M
 
Basic EPS (Cont. Ops) -$0.13 -$0.14 $0.18 -$0.12 -$0.73
Diluted EPS (Cont. Ops) -$0.13 -$0.14 $0.18 -$0.12 -$0.73
Weighted Average Basic Share $80.4M $119.7M $139.5M $144.2M $149M
Weighted Average Diluted Share $80.4M $119.7M $139.5M $144.2M $149M
 
EBITDA -$10.3M -$23.4M -$15M -$14.5M -$10.1M
EBIT -$10.5M -$23.8M -$15.5M -$15M -$10.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$11.3M -$23.8M -$15.5M -$15M -$10.5M
Operating Income (Adjusted) -$10.5M -$23.8M -$15.5M -$15M -$10.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $110K $127K $128K $108K $79K
Gross Profit -$110K -$127K -$128K -$108K -$79K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $315K $236K $253K $236K $249K
Other Inc / (Exp) $1.1M -$7.4M -$1.6M -$1.4M --
Operating Expenses $8.5M $4.8M $5M $3.2M $5.5M
Operating Income -$8.6M -$4.9M -$5.2M -$3.3M -$5.6M
 
Net Interest Expenses $24K $25K $13K $6K --
EBT. Incl. Unusual Items -$7.5M -$9M -$3.5M -$1.2M -$3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$194K -$164K
Net Income to Company -$7.5M -$12.3M -$6.7M -$2.5M -$4.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.5M -$12.3M -$6.7M -$2.7M -$4.7M
 
Basic EPS (Cont. Ops) -$0.06 -$0.09 -$0.05 -$0.02 -$0.03
Diluted EPS (Cont. Ops) -$0.06 -$0.09 -$0.05 -$0.02 -$0.03
Weighted Average Basic Share $117.9M $139.5M $145.5M $151.5M $166.3M
Weighted Average Diluted Share $117.9M $139.5M $145.5M $151.5M $166.3M
 
EBITDA -$8.5M -$4.8M -$5M -$3.2M -$5.5M
EBIT -$8.6M -$4.9M -$5.2M -$3.3M -$5.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$8.6M -$4.9M -$5.2M -$3.3M -$5.6M
Operating Income (Adjusted) -$8.6M -$4.9M -$5.2M -$3.3M -$5.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $408K $464K $448K $462K $368K
Gross Profit -$408K -$464K -$448K -$462K -$368K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $1.2M $1M $1M $1.2M
Other Inc / (Exp) $3.8M $40.6M -$2.5M -$1.4M --
Operating Expenses $23.5M $15M $13M $12.2M $15.3M
Operating Income -$23.9M -$15.4M -$13.4M -$12.7M -$15.7M
 
Net Interest Expenses $75K $117K $71K $35K $11K
EBT. Incl. Unusual Items -$20M $29.9M -$9.5M -$7.5M -$105.2M
Earnings of Discontinued Ops. -$3.5M -- -- -- --
Income Tax Expense -$1.7M -$2.3M $18K -$501K -$145K
Net Income to Company -$21.8M $27.5M -$15.5M -$11.3M -$108.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.3M $27.5M -$15.5M -$11.5M -$108.9M
 
Basic EPS (Cont. Ops) -$0.18 $0.23 -$0.11 -$0.08 -$0.72
Diluted EPS (Cont. Ops) -$0.18 $0.23 -$0.11 -$0.08 -$0.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$23.5M -$15M -$13M -$12.2M -$15.3M
EBIT -$23.9M -$15.4M -$13.4M -$12.7M -$15.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$23.9M -$15.4M -$13.4M -$12.7M -$15.7M
Operating Income (Adjusted) -$23.9M -$15.4M -$13.4M -$12.7M -$15.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $110K $353K $366K $338K $263K
Gross Profit -$110K -$353K -$366K -$338K -$263K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9M $1M $841K $744K $833K
Other Inc / (Exp) $2.9M $40.3M -$2.3M -$714K $381K
Operating Expenses $21M $12.3M $10.3M $8M $13.2M
Operating Income -$21.1M -$12.7M -$10.7M -$8.4M -$13.5M
 
Net Interest Expenses $24K $94K $50K $24K $2K
EBT. Incl. Unusual Items -$18.2M $32.4M -$7.3M -$3.5M -$6.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M -$187K $18K -$194K -$146K
Net Income to Company -$16.5M $27.8M -$12.6M -$6.7M -$9.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.5M $27.8M -$12.6M -$6.9M -$9.7M
 
Basic EPS (Cont. Ops) -$0.13 $0.23 -$0.09 -$0.05 -$0.06
Diluted EPS (Cont. Ops) -$0.13 $0.23 -$0.09 -$0.05 -$0.06
Weighted Average Basic Share $353.7M $401.8M $431.1M $443.9M $479.1M
Weighted Average Diluted Share $353.7M $401.8M $431.1M $443.9M $479.1M
 
EBITDA -$18.9M -$12.3M -$10.3M -$8M -$13.2M
EBIT -$19.2M -$12.7M -$10.7M -$8.4M -$13.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$21.1M -$12.7M -$10.7M -$8.4M -$13.5M
Operating Income (Adjusted) -$19.2M -$12.7M -$10.7M -$8.4M -$13.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15.4M $3.9M $10.9M $8.5M $9.3M
Short Term Investments $2.7M $605K $582K $1.2M $4.4M
Accounts Receivable, Net $827K $322K $369K $374K $54K
Inventory -- -- -- -- --
Prepaid Expenses $785K $502K $602K $592K $522K
Other Current Assets -- -- -- -- --
Total Current Assets $19.6M $4.7M $11.9M $9.4M $9.9M
 
Property Plant And Equipment $162M $161.9M $146.1M $143.2M $45.5M
Long-Term Investments -- $130K $42.6M $36.4M $29.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $165K $130K $144K $144K $144K
Total Assets $182.1M $167M $200.6M $189.2M $85.1M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $55K $104K $160K $154K $65K
Other Current Liabilities $7.6M $3.1M -- $544K $944K
Total Current Liabilities $11.3M $5.1M $1.3M $1.7M $1.9M
 
Long-Term Debt -- $357K $227K $74K --
Capital Leases -- -- -- -- --
Total Liabilities $15.8M $9.7M $5.8M $6.3M $6.9M
 
Common Stock $294.7M $295.5M $306.3M $310.3M $312.7M
Other Common Equity Adj -- -- -$3K -$9K -$12K
Common Equity $166.3M $157.4M $194.8M $182.9M $78.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $166.3M $157.4M $194.8M $182.9M $78.2M
 
Total Liabilities and Equity $182.1M $167M $200.6M $189.2M $85.1M
Cash and Short Terms $18M $3.9M $10.9M $8.5M $9.3M
Total Debt -- $461K $387K $228K $65K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.1M $6.3M $11.8M $7.6M $10.5M
Short Term Investments $536K $366K $1.7M $4.2M --
Accounts Receivable, Net $398K $447K $782K $238K --
Inventory -- -- -- -- --
Prepaid Expenses $1.2M $646K $841K $560K --
Other Current Assets -- -- -- -- --
Total Current Assets $4.8M $14.2M $13.4M $8.4M $11.5M
 
Property Plant And Equipment $162M $145.8M $144.8M $146.1M $50.4M
Long-Term Investments $165K $43.3M $37.2M $29.5M $24.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $165K $159K $144K $144K --
Total Assets $167.2M $203.3M $195.5M $184.1M $86.6M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $99K $170K $154K $109K --
Other Current Liabilities $3.5M $234K $1.7M $1.2M --
Total Current Liabilities $11M $2M $4.2M $1.9M $1.3M
 
Long-Term Debt $385K $262K $109K -- --
Capital Leases -- -- -- -- --
Total Liabilities $15.3M $5.8M $8.3M $6.6M $6M
 
Common Stock $295.2M $306.3M $310.3M $312.8M $324.2M
Other Common Equity Adj -- -$2K -$6K -$11K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $151.9M $197.5M $187.3M $177.5M $80.6M
 
Total Liabilities and Equity $167.2M $203.3M $195.5M $184.1M $86.6M
Cash and Short Terms $3.1M $6.3M $11.8M $7.6M $10.5M
Total Debt $484K $432K $263K $109K --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.8M -$16.8M $24.9M -$17.2M -$108.1M
Depreciation & Amoritzation $252K $440K $435K $491K $443K
Stock-Based Compensation $2.5M $2M $1.7M $1.4M $859K
Change in Accounts Receivable -$582K $505K -$47K -$5K $321K
Change in Inventories -- -- -- -- --
Cash From Operations -$9.5M -$17.2M -$13.8M -$12.5M -$7.8M
 
Capital Expenditures -- $197K -- -- $3.1M
Cash Acquisitions -$1.4M $1.2M $1.3M -- --
Cash From Investing -$15.4M -$222K $10.2M $1.9M $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$25K -$180K -$235K -$214K -$191K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $44M $5.4M $10.6M $7.6M $4.3M
 
Beginning Cash (CF) $660K $3.3M $10.3M $7.3M $4.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.7M -$12.1M $7.1M -$3M -$2.4M
Ending Cash (CF) $15.4M -$8.8M $17.4M $4.3M $2.5M
 
Levered Free Cash Flow -$22.2M -$17.4M -$13.8M -$12.5M -$10.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.5M -$12.3M -$6.7M -$2.5M -$4.7M
Depreciation & Amoritzation $92K $127K $129K $108K $78K
Stock-Based Compensation $171K $328K $191K $179K $164K
Change in Accounts Receivable $33K -$89K -$450K -$59K -$94K
Change in Inventories -- -- -- -- --
Cash From Operations -$5.5M -$5.1M -$4.1M -$3.3M -$5.4M
 
Capital Expenditures $128K -- -- $35K --
Cash Acquisitions -- $1.3M -- -- --
Cash From Investing $810K -$1.3M $310K -$1.9M $3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$43K -$52K -$45K -$48K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.9M -- -- -- --
Cash From Financing $1.9M -$52K -$133K -$53K $41K
 
Beginning Cash (CF) $2.6M $6M $10.1M $3.3M $6.1M
Foreign Exchange Rate Adjustment -- -- $1K -- -$2K
Additions / Reductions -$2.9M -$6.4M -$3.9M -$5.2M -$2.4M
Ending Cash (CF) -$260K -$435K $6.1M -$1.9M $3.7M
 
Levered Free Cash Flow -$5.7M -$5.1M -$4.1M -$3.3M -$5.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$21.8M $27.5M -$15.5M -$11.3M -$108.9M
Depreciation & Amoritzation $387K $514K $449K $462K $367K
Stock-Based Compensation $3.8M $1.8M $1.3M $1.1M $563K
Change in Accounts Receivable $569K $1K -$385K $545K -$76K
Change in Inventories -- -- -- -- --
Cash From Operations -$17.2M -$14.1M -$10.9M -$10.5M -$13.9M
 
Capital Expenditures $210K -$13K -- $3.1M $951K
Cash Acquisitions $15.4M $1.3M -- -- --
Cash From Investing -$15.9M $3.4M $7.4M -$631K $9.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$157K -$209K -$241K -$189K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $28.1M $14.1M $7.6M $4.4M $7.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5M $3.4M $4.1M -$6.8M $2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$17.4M -$14.1M -$10.9M -$13.6M -$14.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$16.5M $27.8M -$12.6M -$6.7M -$9.7M
Depreciation & Amoritzation $279K $353K $367K $338K $262K
Stock-Based Compensation $1.7M $1.5M $1.1M $831K $535K
Change in Accounts Receivable $429K -$75K -$413K $137K -$260K
Change in Inventories -- -- -- -- --
Cash From Operations -$14.3M -$11.1M -$8.2M -$6.3M -$12.4M
 
Capital Expenditures $128K -- -- $3.1M $951K
Cash Acquisitions -$1.2M $1.3M -- -- --
Cash From Investing -$452K $3.1M $360K -$2.1M $6.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$132K -$161K -$167K -$142K -$48K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.9M -- -- -- --
Cash From Financing $1.9M $10.7M $7.7M $4.4M $7.4M
 
Beginning Cash (CF) $28.2M $23.3M $40.7M $17.6M $17M
Foreign Exchange Rate Adjustment -- -- -$3K -$2K -$6K
Additions / Reductions -$12.8M $2.7M -$221K -$4M $1.2M
Ending Cash (CF) $15.4M $26.1M $40.4M $13.6M $18.2M
 
Levered Free Cash Flow -$14.5M -$11.1M -$8.2M -$9.3M -$13.4M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is Amkor Stock Up So Much?
Why Is Amkor Stock Up So Much?

Semiconductor packaging and testing major Amkor (NASDAQ:AMKR) has started 2026…

Is Shopify Stock a Good Buy Now?
Is Shopify Stock a Good Buy Now?

eCommerce technology platform Shopify (NASDAQ:SHOP) delivered impressive returns in 2025…

Will The Magnificent 7 Stocks Go Up This Year?
Will The Magnificent 7 Stocks Go Up This Year?

2025 was another banner year for the Magnificent Seven stocks,…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
65
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
100
ATGL alert for Jan 10

Alpha Technology Group Ltd. [ATGL] is up 47.05% over the past day.

Buy
71
NAIL alert for Jan 10

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 18.52% over the past day.

Buy
54
LGIH alert for Jan 10

LGI Homes, Inc. [LGIH] is up 13.81% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock