Flywire Corporation (FLYW)
NASDAQ: FLYW · Real-Time Price · USD
11.63
+0.09 (0.78%)
Jul 23, 2025, 11:27 AM - Market open
Flywire Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2020 |
| 511.49 | 492.14 | 403.09 | 289.38 | 201.15 | 131.78 | Upgrade | |
Revenue Growth (YoY) | 20.97% | 22.09% | 39.30% | 43.86% | 52.64% | 38.84% | Upgrade |
Cost of Revenue | 186.4 | 177.49 | 147.34 | 107.93 | 70.19 | 47.81 | Upgrade |
Gross Profit | 325.09 | 314.65 | 255.76 | 181.44 | 130.96 | 83.98 | Upgrade |
Selling, General & Admin | 259.96 | 255.15 | 214.07 | 163.01 | 109.96 | 68.39 | Upgrade |
Research & Development | 66.81 | 66.64 | 61.53 | 49.16 | 31.3 | 24.5 | Upgrade |
Operating Expenses | 326.77 | 321.79 | 275.59 | 212.17 | 141.25 | 92.89 | Upgrade |
Operating Income | -1.68 | -7.13 | -19.84 | -30.73 | -10.29 | -8.92 | Upgrade |
Interest Expense | -1.12 | -0.54 | -0.37 | -1.21 | -2.02 | -2.53 | Upgrade |
Interest & Investment Income | 18.5 | 21.44 | 13.35 | 3.24 | - | 0.1 | Upgrade |
Currency Exchange Gain (Loss) | -3.84 | -11.79 | 4.19 | -9.17 | 0.11 | 0.6 | Upgrade |
Other Non Operating Income (Expenses) | - | - | - | - | -10.76 | -0.63 | Upgrade |
EBT Excluding Unusual Items | 11.86 | 1.98 | -2.67 | -37.86 | -22.96 | -11.38 | Upgrade |
Merger & Restructuring Charges | -10.94 | -1.1 | -1.3 | -2.3 | -0.7 | -1.5 | Upgrade |
Other Unusual Items | 0.34 | 0.98 | -0.38 | 2.81 | -2.26 | -5.4 | Upgrade |
Pretax Income | 1.42 | 1.86 | -4.35 | -37.36 | -25.93 | -18.28 | Upgrade |
Income Tax Expense | -3.54 | -1.04 | 4.21 | 1.99 | 2.16 | -7.17 | Upgrade |
Net Income | 4.96 | 2.9 | -8.57 | -39.35 | -28.09 | -11.11 | Upgrade |
Preferred Dividends & Other Adjustments | - | - | - | - | 0.01 | 0.01 | Upgrade |
Net Income to Common | 4.96 | 2.9 | -8.57 | -39.35 | -28.1 | -11.12 | Upgrade |
Shares Outstanding (Basic) | 124 | 124 | 115 | 108 | 71 | 18 | Upgrade |
Shares Outstanding (Diluted) | 129 | 129 | 115 | 108 | 71 | 18 | Upgrade |
Shares Change (YoY) | 9.47% | 12.64% | 6.39% | 51.66% | 287.00% | 14.46% | Upgrade |
EPS (Basic) | 0.04 | 0.02 | -0.07 | -0.36 | -0.39 | -0.60 | Upgrade |
EPS (Diluted) | 0.04 | 0.02 | -0.07 | -0.36 | -0.39 | -0.60 | Upgrade |
Free Cash Flow | 49.82 | 90.54 | 79.62 | 4.07 | 16.08 | -16.36 | Upgrade |
Free Cash Flow Per Share | 0.39 | 0.70 | 0.69 | 0.04 | 0.23 | -0.89 | Upgrade |
Gross Margin | 63.56% | 63.93% | 63.45% | 62.70% | 65.11% | 63.72% | Upgrade |
Operating Margin | -0.33% | -1.45% | -4.92% | -10.62% | -5.12% | -6.77% | Upgrade |
Profit Margin | 0.97% | 0.59% | -2.13% | -13.60% | -13.97% | -8.44% | Upgrade |
Free Cash Flow Margin | 9.74% | 18.40% | 19.75% | 1.41% | 7.99% | -12.42% | Upgrade |
EBITDA | 13.13 | 6.63 | -6.97 | -20.02 | -2.1 | -2.22 | Upgrade |
EBITDA Margin | 2.57% | 1.35% | -1.73% | -6.92% | -1.04% | -1.69% | Upgrade |
D&A For EBITDA | 14.81 | 13.76 | 12.86 | 10.7 | 8.2 | 6.69 | Upgrade |
EBIT | -1.68 | -7.13 | -19.84 | -30.73 | -10.29 | -8.92 | Upgrade |
EBIT Margin | -0.33% | -1.45% | -4.92% | -10.62% | -5.12% | -6.77% | Upgrade |
Advertising Expenses | - | 7.5 | 6.6 | 4.9 | 3.2 | 1.3 | Upgrade |
Updated May 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.