F

Flywire Corp
NASDAQ:FLYW

Watchlist Manager
Flywire Corp
NASDAQ:FLYW
Watchlist
Price: 22.08 USD 1.33% Market Closed
Market Cap: 2.7B USD
Have any thoughts about
Flywire Corp?
Write Note

Income Statement

Earnings Waterfall
Flywire Corp

Revenue
475.1m USD
Cost of Revenue
-172.9m USD
Gross Profit
302.3m USD
Operating Expenses
-313.8m USD
Operating Income
-11.5m USD
Other Expenses
31.6m USD
Net Income
20.1m USD

Income Statement
Flywire Corp

Rotate your device to view
Income Statement
Currency: USD
Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
132
N/A
144
+9%
157
+9%
183
+16%
201
+10%
221
+10%
240
+9%
268
+11%
289
+8%
319
+10%
348
+9%
376
+8%
403
+7%
423
+5%
442
+4%
475
+8%
Gross Profit
Cost of Revenue
(48)
(52)
(55)
(63)
(70)
(78)
(87)
(98)
(108)
(118)
(130)
(140)
(147)
(155)
(161)
(173)
Gross Profit
84
N/A
92
+9%
103
+12%
121
+17%
131
+9%
142
+9%
153
+8%
170
+11%
181
+7%
202
+11%
218
+8%
236
+8%
256
+9%
268
+5%
280
+5%
302
+8%
Operating Income
Operating Expenses
(98)
(111)
(114)
(126)
(144)
(156)
(177)
(201)
(211)
(231)
(247)
(256)
(277)
(289)
(300)
(314)
Selling, General & Administrative
(74)
(84)
(87)
(98)
(112)
(122)
(136)
(155)
(161)
(177)
(190)
(198)
(215)
(224)
(236)
(247)
Research & Development
(25)
(27)
(27)
(29)
(31)
(35)
(41)
(47)
(50)
(54)
(57)
(58)
(62)
(64)
(64)
(66)
Operating Income
(14)
N/A
(19)
-35%
(12)
+39%
(6)
+49%
(13)
-110%
(14)
-10%
(24)
-71%
(31)
-31%
(29)
+5%
(30)
-1%
(29)
+2%
(21)
+28%
(21)
-1%
(21)
+1%
(20)
+5%
(12)
+42%
Pre-Tax Income
Interest Income Expense
(3)
(3)
(3)
(2)
(2)
(2)
(1)
(1)
(1)
1
3
7
17
20
25
31
Non-Reccuring Items
(2)
0
0
0
(1)
0
0
0
(1)
0
0
0
(0)
0
0
0
Total Other Income
0
(1)
(11)
(11)
(11)
(12)
(7)
(13)
(6)
(2)
2
4
0
(5)
(4)
0
Pre-Tax Income
(18)
N/A
(23)
-25%
(25)
-10%
(20)
+22%
(26)
-33%
(27)
-5%
(32)
-18%
(45)
-42%
(37)
+17%
(31)
+17%
(24)
+23%
(10)
+60%
(4)
+55%
(6)
-30%
1
N/A
20
+2 338%
Net Income
Tax Provision
7
(1)
(1)
(1)
(2)
(2)
(3)
(4)
(2)
(2)
(2)
(1)
(4)
(5)
(9)
0
Income from Continuing Operations
(11)
(24)
(26)
(21)
(28)
(30)
(35)
(50)
(39)
(33)
(26)
(11)
(9)
(11)
(8)
20
Net Income (Common)
(11)
N/A
(23)
-111%
(30)
-27%
(21)
+30%
(28)
-34%
(30)
-5%
(35)
-19%
(50)
-41%
(39)
+21%
(33)
+16%
(26)
+21%
(11)
+58%
(9)
+22%
(11)
-30%
(8)
+26%
20
N/A
EPS (Diluted)
-0.11
N/A
-0.24
-118%
-0.29
-21%
-0.21
+28%
-0.26
-24%
-0.28
-8%
-0.33
-18%
-0.46
-39%
-0.36
+22%
-0.3
+17%
-0.23
+23%
-0.08
+65%
-0.07
+13%
-0.11
-57%
-0.07
+36%
0.15
N/A

See Also

Discover More