Name: FLYW Income Statement - Flywire Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

FLYW - Flywire Corp.

USD | NASDAQ | Industrials

FLYW Income Statement - Flywire Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q3 FY 20	Q2 FY 20
Revenues
Revenues	188.1	157.5	200.1	131.9	133.5	117.6	156.8	103.7	114.1	100.5	123.3	84.9	94.4	73.1	95.2	56.5

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Revenues
Revenues	677.7	623.0	492.1	403.1	289.4	201.1	131.8	94.9
Cost of Revenue	-	-	-	-	-	-	-	-
Gross Profit	-	-	-	-	-	-	-	-
Operating Expenses
Research & Development	72.7	70.2	66.6	62.0	50.3	31.3	24.5	15.0
Selling General & Administrative	-	-	-	-	-
Operating Income
Operating Income	33.1	11.3	(7.3)	(21.5)	(30.2)	(13.3)	(15.8)	(17.5)
Non-Operating
Interest Income	3.6	5.6	21.4	13.3	3.2	0.0	0.1	-
Interest Expense	3.1	3.5	0.5	0.4	1.2	2.0
Tax & Net
Income Tax Expense	11.0	7.9	(1.0)	4.2	2.0	2.2	(7.2)	0.6
Net Income From Continuing Ops	30.2	13.5	2.9	(8.6)	(39.3)
Per Share
EPS Basic	0.25	0.11	0.02	(0.07)	(0.36)	(0.39)	(0.60)	(1.25)
EPS Diluted	0.24	0.11	0.02	(0.07)	(0.36)	(0.39)
Supplementary Data
EBITDA	-	37.4	10.1	(5.8)	(17.9)	(4.3)	(9.0)	(13.7)
EBIT	33.1	11.3	(7.3)	(21.5)	(30.2)	(13.3)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	19.4	18.5	17.7	17.1	16.9	17.4	16.7	15.8	16.7	16.9	14.6	16.0	14.5	12.7	13.4	13.2	11.0	9.1	7.8	6.9	7.5	6.1	6.4
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	40.5	40.1	41.9	38.4	36.6	33.4	34.2	31.8	30.1	28.8	27.1	27.3	24.4	20.3	21.7	18.9	17.6
General & Administrative	40.0	36.2	36.0	30.2	33.1	31.2	31.1	32.0	31.6	28.1	26.9	24.6	28.1	19.9	24.2	20.0	18.8
Depreciation & Amortization	8.0	-	-	-	5.5	-	-	-	4.3	-	-	-	3.7	-	-	-
Amortization of Intangibles	6.3	5.4	5.3	5.3	4.1	3.2	3.2	3.0	2.9	2.9	2.8	3.0	2.8	2.8	2.0	2.2	2.1
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	-	-	-	-	-	-	-	-	-	110.6	111.4	101.7	100.9	82.4	91.6	73.9

Operating Income
Operating Income	10.8	(1.0)	32.3	(9.0)	(11.0)	(5.8)	20.3	(15.8)	(6.0)	(10.0)	11.9	(16.8)	(6.6)	(9.4)	3.7	(17.4)	(7.1)	(10.3)	11.1	(7.6)	(6.5)	5.4	(15.2)

Tax & Net
Income Tax Expense	2.2	0.3	1.6	7.0	(0.9)	1.0	(8.3)	4.7	1.6	1.9	0.8	1.1	0.4	(0.9)	1.3	1.1	0.5	1.3	0.3	0.3	0.2	(0.4)	0.3
Net Income From Continuing Ops	12.5	0.0	29.6	(12.0)	(4.2)	(15.9)	38.9	(13.9)	(6.2)	1.3	10.6	(16.8)	(3.7)	(1.1)	(4.3)	(23.8)	(10.1)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	12.5	0.0	29.6	(12.0)	(4.2)	(15.9)	38.9	(13.9)	(6.2)	1.3	10.6	(16.8)	(3.7)	(1.1)	(4.3)	(23.8)	(10.1)
Net Income Attributable To Parent	12.5	0.0	29.6	(12.0)	(4.2)	(15.9)	38.9	(13.9)	(6.2)	1.3	10.6	(16.8)	(3.7)	(1.1)	(4.3)	(23.8)
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	12.5	0.0	29.6	(12.0)	(4.2)	(15.9)	38.9	(13.9)	(6.2)	1.3	10.6	(16.8)	(3.7)	(1.1)	(4.3)

Per Share
EPS Basic	0.10	-	0.24	(0.10)	(0.03)	-	0.31	(0.11)	(0.05)	-	0.09	(0.15)	(0.03)	-	(0.04)	(0.22)	(0.10)	-	0.10	(0.35)	-	0.06	-
EPS Diluted	0.10	-	0.23	(0.10)	(0.03)	-	0.30	(0.11)	(0.05)	-	0.08	(0.15)	(0.03)	-	(0.04)	(0.22)	(0.10)	-
Shares Basic	122.2	-	122.4	121.9	123.2	-	124.9	124.6	123.1	-	116.5	111.1	109.8	-	107.9	107.4	106.7	-
Shares Diluted	127.9	-	127.7	121.9	123.2	-	129.2	124.6	123.1	-	125.5	111.1	109.8	-	107.9	107.4	106.7	-

Supplementary Data
EBITDA	18.8	-	-	-	(5.5)	-	-	-	(1.7)	-	-	-	(2.8)	-	-	-	(4.3)	-	-	-	(4.3)	-	-
EBIT	10.8	(1.0)	32.3	(9.0)	(11.0)	(5.8)	20.3	(15.8)	(6.0)	(10.0)	11.9	(16.8)	(6.6)	(9.4)	3.7	(17.4)	(7.1)	(10.3)	11.1