Flywire Corporation (FLYW)
NASDAQ: FLYW · Real-Time Price · USD
21.79
+2.64 (13.79%)
At close: Nov 4, 2026, 4:00 PM EST
21.80
+0.01 (0.03%)
After-hours: Nov 4, 2026, 5:09 PM EST
Flywire Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 763.7 | 623.03 | 492.14 | 403.09 | 289.38 | 201.15 | |
Revenue Growth | 30.99% | 26.59% | 22.09% | 39.30% | 43.86% | 52.64% |
Cost of Revenue | 309.78 | 240.36 | 177.49 | 147.34 | 107.93 | 70.19 |
Gross Profit | 453.92 | 382.67 | 314.65 | 255.76 | 181.44 | 130.96 |
Selling, General & Admin | 320.4 | 291.77 | 255.15 | 214.87 | 163.01 | 109.96 |
Research & Development | 73.01 | 70.21 | 66.64 | 62.03 | 49.16 | 31.3 |
Operating Expenses | 393.42 | 361.98 | 321.79 | 276.89 | 212.17 | 141.25 |
Operating Income | 60.51 | 20.68 | -7.13 | -21.14 | -30.73 | -10.29 |
Interest Expense | -1.62 | -3.53 | -0.54 | -0.37 | -1.21 | -2.02 |
Interest & Investment Income | 2.93 | 5.64 | 21.44 | 13.35 | 3.24 | - |
Currency Exchange Gain (Loss) | 0.92 | 7.87 | -11.79 | 4.19 | -9.17 | 0.11 |
Other Non Operating Income (Expenses) | - | - | - | - | - | -10.76 |
EBT Excluding Unusual Items | 62.73 | 30.66 | 1.98 | -3.97 | -37.86 | -22.96 |
Merger & Restructuring Charges | -2.6 | -11.29 | -1.1 | - | -2.3 | -0.7 |
Gain (Loss) on Sale of Investments | 0 | 0.17 | - | - | - | - |
Other Unusual Items | 1.9 | 1.9 | 0.98 | -0.38 | 2.81 | -2.26 |
Pretax Income | 62.04 | 21.44 | 1.86 | -4.35 | -37.36 | -25.93 |
Income Tax Expense | -16.91 | 7.94 | -1.04 | 4.21 | 1.99 | 2.16 |
Net Income | 78.95 | 13.5 | 2.9 | -8.57 | -39.35 | -28.09 |
Preferred Dividends & Other Adjustments | - | - | - | - | - | 0.01 |
Net Income to Common | 78.95 | 13.5 | 2.9 | -8.57 | -39.35 | -28.1 |
Net Income Growth | - | 365.41% | - | - | - | - |
Shares Outstanding (Basic) | 122 | 122 | 124 | 115 | 108 | 71 |
Shares Outstanding (Diluted) | 129 | 128 | 124 | 115 | 108 | 71 |
Shares Change | 4.78% | 2.80% | 8.22% | 6.39% | 51.66% | 287.00% |
EPS (Basic) | 0.65 | 0.11 | 0.02 | -0.07 | -0.36 | -0.39 |
EPS (Diluted) | 0.61 | 0.11 | 0.02 | -0.07 | -0.36 | -0.39 |
EPS Growth | - | 450.02% | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 134.29 | 98.83 | 97.75 | 75.34 | 4.07 | 16.08 |
Free Cash Flow Per Share | 1.04 | 0.77 | 0.79 | 0.66 | 0.04 | 0.23 |
Gross Margin | 59.44% | 61.42% | 63.93% | 63.45% | 62.70% | 65.11% |
Operating Margin | 7.92% | 3.32% | -1.45% | -5.24% | -10.62% | -5.12% |
Profit Margin | 10.34% | 2.17% | 0.59% | -2.13% | -13.60% | -13.97% |
Free Cash Flow Margin | 17.58% | 15.86% | 19.86% | 18.69% | 1.41% | 7.99% |
EBITDA | 85.38 | 41.94 | 6.63 | -8.27 | -20.02 | -2.1 |
EBITDA Margin | 11.18% | 6.73% | 1.35% | -2.05% | -6.92% | -1.04% |
D&A For EBITDA | 24.88 | 21.26 | 13.76 | 12.86 | 10.7 | 8.2 |
EBIT | 60.51 | 20.68 | -7.13 | -21.14 | -30.73 | -10.29 |
EBIT Margin | 7.92% | 3.32% | -1.45% | -5.24% | -10.62% | -5.12% |
Effective Tax Rate | - | 37.05% | - | - | - | - |
Advertising Expenses | - | 8.8 | 7.5 | 6.6 | 4.9 | 3.2 |