FLYW
Flywire Corporation
$14.77
+$0.16(+1.10%)
62
Overall
40
Value
91
Tech
55
Quality
Market Cap
$1.67B
Volume
1.93M
52W Range
$8.20 - $21.75
Target Price
$16.42
Order:
Income Statement
| Metric | Trend | Chart | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|
| REVENUE | ||||||
| Total Revenue | $201.1M | $289.4M | $403.1M | $492.1M | ||
| Total Revenue | $201.1M | $289.4M | $403.1M | $492.1M | ||
| COST OF GOODS SOLD | ||||||
| Cost of Revenue | -- | $107.9M | $147.3M | $177.5M | ||
| GROSS PROFIT | ||||||
| Gross Profit | $201.1M | $181.4M | $403.1M | $314.7M | ||
| OPERATING EXPENSES | ||||||
| Operating Expenses | $214.4M | $211.7M | $424.6M | $499.4M | ||
| Research & Development | $31.3M | $50.3M | $62.0M | $66.6M | ||
| Research Expense | $31.3M | $50.3M | $62.0M | $66.6M | ||
| Selling, General & Administrative | $112.9M | $161.4M | $215.2M | $255.3M | ||
| Selling & Marketing Expenses | $51.3M | $78.5M | $107.6M | $129.4M | ||
| General & Administrative Expenses | $61.6M | $82.9M | $107.6M | $125.8M | ||
| Promotion & Advertising | $3.2M | -- | -- | -- | ||
| Depreciation & Amortization | $2.3M | $3.2M | $15.8M | $17.4M | ||
| Depreciation & Amortization | $2.3M | -- | -- | -- | ||
| Amortization | $85.8M | $99.3M | $121.9M | $149.8M | ||
| Other Operating Expenses | $-70.2M | -- | -- | -- | ||
| OPERATING INCOME | ||||||
| Operating income | $-13.3M | $-30.2M | $-21.5M | $-7.3M | ||
| EBITDA | $-14.7M | $-22.0M | $13.6M | $20.7M | ||
| NON-OPERATING ITEMS | ||||||
| Interest Expense (Non-Operating) | $2.0M | $1.2M | $400.0K | $500.0K | ||
| Intinc | -- | $3.2M | $13.3M | $21.4M | ||
| Net Non-Operating Interest Income/Expense | $-2.0M | $-2.0M | $12.9M | $20.9M | ||
| Other Income/Expense | $10.6M | $-9.2M | $380.0K | $-208.0K | ||
| Other Special Charges | $-10.6M | $-5.9M | -- | -- | ||
| SPECIAL ITEMS | ||||||
| Special Income Charges | -- | $-1.6M | $-2.9M | $-3.6M | ||
| PRE-TAX INCOME | ||||||
| EBIT | $-23.9M | $-36.1M | $-4.0M | $2.4M | ||
| Pre-Tax Income | $-25.9M | $-37.4M | $-4.4M | $1.9M | ||
| INCOME TAX | ||||||
| Tax Provision | $2.2M | $2.0M | $4.2M | $-1.0M | ||
| NET INCOME | ||||||
| Net Income | $-28.1M | $-39.3M | $-8.6M | $2.9M | ||
| Net Income (Continuing Operations) | $-28.1M | $-39.3M | $-8.6M | $2.9M | ||
| Net Income (Discontinued Operations) | $-28.1M | $-39.3M | $-8.6M | $2.9M | ||
| Net Income (Common Stockholders) | $-28.1M | $-39.3M | $-8.6M | $2.9M | ||
| TOTALS | ||||||
| Total Expenses | $214.4M | $319.6M | $424.6M | $676.9M | ||
| SHARE & EPS DATA | ||||||
| Average Shares Outstanding | $71.2M | $107.9M | $114.8M | $124.3M | ||
| Average Shares Outstanding (Diluted) | -- | $107.9M | $114.8M | $129.3M | ||
| Shares Outstanding | $107.0M | $110.0M | $122.8M | $123.6M | ||
| Basic EPS | $-0.39 | $-0.36 | $-0.07 | $0.02 | ||
| Basic EPS (Continuing Operations) | $-0.39 | $-0.36 | $-0.07 | $0.02 | ||
| Diluted EPS | $-0.39 | $-0.36 | $-0.07 | $0.02 | ||
| Diluted EPS (Continuing Operations) | -- | $-0.36 | $-0.07 | $0.02 | ||
| OTHER METRICS | ||||||
| Accretion On Preferred Stock | $-13.0K | -- | -- | -- | ||
| Accrued Preferred Stock Dividends | $28.1M | $39.3M | $8.6M | $-2.9M | ||
| Other Gand A | $61.6M | $82.9M | $107.6M | $125.8M | ||
| Other Write Off | $-540.0K | -- | -- | -- | ||
| Otherunder Preferred Stock Dividend | $28.1M | $39.3M | $8.6M | $-2.9M | ||
| Preferred Stock Dividends | $28.1M | $39.3M | $8.6M | $-2.9M | ||
| Rent And Landing Fees | $2.2M | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | FLYW | $14.77 | +1.1% | 1.93M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |