Flywire Corporation (FLYW)

Flywire Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	4.96	2.9	-8.57	-39.35	-28.09	-11.11
Depreciation & Amortization	14.81	13.76	12.86	10.7	8.2	6.69
Other Amortization	4.91	4.57	4.69	3.4	1.05	0.51
Stock-Based Compensation	68.31	64.93	43.73	30.26	18.93	3.84
Provision & Write-off of Bad Debts	-0.04	-0.08	0.33	0.15	0.17	0.24
Other Operating Activities	-9.07	-10.98	0.75	-4.17	13.42	-2.28
Change in Accounts Receivable	-22.56	-10.06	-7.48	-2.25	-2.23	-1.96
Change in Accounts Payable	0.66	3.3	5.55	6.76	11.23	5.67
Change in Unearned Revenue	0.25	-0.63	-0.87	-0.4	-0.16	-0.07
Change in Other Net Operating Assets	-11.55	23.74	29.64	0.32	-5.38	-15.76
Operating Cash Flow	50.67	91.47	80.63	5.43	17.13	-14.22
Operating Cash Flow Growth	-20.05%	13.45%	1385.63%	-68.32%	-	-
Capital Expenditures	-0.86	-0.92	-1.01	-1.35	-1.05	-2.14
Cash Acquisitions	-365.07	-45.23	-32.76	-17.59	-56.23	-79.4
Sale (Purchase) of Intangibles	-5.37	-5.32	-5	-5.72	-5.64	-
Investment in Securities	-80.87	-164.33	-	-	-	-
Investing Cash Flow	-452.16	-215.8	-38.78	-24.66	-62.91	-81.54
Long-Term Debt Issued	-	-	-	-	25.94	4.17
Long-Term Debt Repaid	-	-	-	-25.94	-25	-4.17
Net Debt Issued (Repaid)	60	-	-	-25.94	0.94	-
Issuance of Common Stock	8.31	8.72	274.17	8.23	275.92	0.77
Repurchase of Common Stock	-95.52	-44.54	-8.48	-2.56	-	-
Other Financing Activities	-1.03	-1.82	-2.27	-3.7	-9.08	-1.48
Financing Cash Flow	-28.24	-37.63	263.42	-23.97	327.51	119.05
Foreign Exchange Rate Adjustments	1.22	2.6	-1.84	5.02	-1.42	-0.26
Net Cash Flow	-428.51	-159.37	303.43	-38.18	280.31	23.03
Free Cash Flow	49.82	90.54	79.62	4.07	16.08	-16.36
Free Cash Flow Growth	-20.42%	13.73%	1854.25%	-74.67%	-	-
Free Cash Flow Margin	9.74%	18.40%	19.75%	1.41%	7.99%	-12.42%
Free Cash Flow Per Share	0.39	0.70	0.69	0.04	0.23	-0.89
Cash Interest Paid	-	-	-	0.77	1.6	2.1
Levered Free Cash Flow	72.22	97.24	79.88	32.29	28.97	-11.1
Unlevered Free Cash Flow	72.92	97.58	80.12	33.04	30.23	-9.52
Change in Net Working Capital	7.83	-25.01	-37.25	-14.95	-15.18	12.86

Updated May 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q