Flywire Corporation (FLYW)
NASDAQ: FLYW · Real-Time Price · USD
13.61
-0.16 (-1.16%)
Dec 5, 2025, 4:00 PM EST - Market closed
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 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2019 |
| Revenue | 583.03 | 492.14 | 403.09 | 289.38 | 201.15 | 131.78 | Upgrade
|
| Revenue Growth (YoY) | 22.71% | 22.09% | 39.30% | 43.86% | 52.64% | 38.84% | Upgrade
|
| Cost of Revenue | 218.15 | 177.49 | 147.34 | 107.93 | 70.19 | 47.81 | Upgrade
|
| Gross Profit | 364.88 | 314.65 | 255.76 | 181.44 | 130.96 | 83.98 | Upgrade
|
| Selling, General & Admin | 279.42 | 255.15 | 214.07 | 163.01 | 109.96 | 68.39 | Upgrade
|
| Research & Development | 69.04 | 66.64 | 61.53 | 49.16 | 31.3 | 24.5 | Upgrade
|
| Operating Expenses | 348.22 | 321.79 | 275.59 | 212.17 | 141.25 | 92.89 | Upgrade
|
| Operating Income | 16.66 | -7.13 | -19.84 | -30.73 | -10.29 | -8.92 | Upgrade
|
| Interest Expense | -3.12 | -0.54 | -0.37 | -1.21 | -2.02 | -2.53 | Upgrade
|
| Interest & Investment Income | 9.66 | 21.44 | 13.35 | 3.24 | - | 0.1 | Upgrade
|
| Currency Exchange Gain (Loss) | -6.97 | -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 | 16.24 | 1.98 | -2.67 | -37.86 | -22.96 | -11.38 | Upgrade
|
| Merger & Restructuring Charges | -11.39 | -1.1 | -1.3 | -2.3 | -0.7 | -1.5 | Upgrade
|
| Other Unusual Items | 1.21 | 0.98 | -0.38 | 2.81 | -2.26 | -5.4 | Upgrade
|
| Pretax Income | 6.23 | 1.86 | -4.35 | -37.36 | -25.93 | -18.28 | Upgrade
|
| Income Tax Expense | 8.66 | -1.04 | 4.21 | 1.99 | 2.16 | -7.17 | Upgrade
|
| Net Income | -2.44 | 2.9 | -8.57 | -39.35 | -28.09 | -11.11 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | - | 0.01 | 0.01 | Upgrade
|
| Net Income to Common | -2.44 | 2.9 | -8.57 | -39.35 | -28.1 | -11.12 | Upgrade
|
| Shares Outstanding (Basic) | 123 | 124 | 115 | 108 | 71 | 18 | Upgrade
|
| Shares Outstanding (Diluted) | 123 | 129 | 115 | 108 | 71 | 18 | Upgrade
|
| Shares Change (YoY) | -3.49% | 12.64% | 6.39% | 51.66% | 287.00% | 14.46% | Upgrade
|
| EPS (Basic) | -0.02 | 0.02 | -0.07 | -0.36 | -0.39 | -0.60 | Upgrade
|
| EPS (Diluted) | -0.02 | 0.02 | -0.07 | -0.36 | -0.39 | -0.60 | Upgrade
|
| Free Cash Flow | 58.48 | 90.54 | 79.62 | 4.07 | 16.08 | -16.36 | Upgrade
|
| Free Cash Flow Per Share | 0.47 | 0.70 | 0.69 | 0.04 | 0.23 | -0.89 | Upgrade
|
| Gross Margin | 62.58% | 63.93% | 63.45% | 62.70% | 65.11% | 63.72% | Upgrade
|
| Operating Margin | 2.86% | -1.45% | -4.92% | -10.62% | -5.12% | -6.77% | Upgrade
|
| Profit Margin | -0.42% | 0.59% | -2.13% | -13.60% | -13.97% | -8.44% | Upgrade
|
| Free Cash Flow Margin | 10.03% | 18.40% | 19.75% | 1.41% | 7.99% | -12.42% | Upgrade
|
| EBITDA | 35.75 | 6.63 | -6.97 | -20.02 | -2.1 | -2.22 | Upgrade
|
| EBITDA Margin | 6.13% | 1.35% | -1.73% | -6.92% | -1.04% | -1.69% | Upgrade
|
| D&A For EBITDA | 19.09 | 13.76 | 12.86 | 10.7 | 8.2 | 6.69 | Upgrade
|
| EBIT | 16.66 | -7.13 | -19.84 | -30.73 | -10.29 | -8.92 | Upgrade
|
| EBIT Margin | 2.86% | -1.45% | -4.92% | -10.62% | -5.12% | -6.77% | Upgrade
|
| Advertising Expenses | - | 7.5 | 6.6 | 4.9 | 3.2 | 1.3 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.