Flywire Corporation
TechnologyNASDAQ:FLYW · NASDAQ Global Select
-$0.07 today
Vol 1.68M · Avg 1.98M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$677.7M of revenue converted into $30.2M of net income for the selected period. Gross margin is 58.3% and net margin is 3.1%, showing how much revenue survives after costs and taxes. EPS is $0.23, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $623.0M +26.6% | $492.1M +22.1% | $403.1M +39.3% | $289.4M +43.9% | $201.1M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $240.4M +35.4% | $177.5M +20.5% | $147.3M +36.5% | $107.9M +53.8% | $70.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $382.7M +21.6% | $314.7M +23.0% | $255.8M +41.0% | $181.4M +38.5% | $131.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 61.4% -2.5pp | 63.9% +0.5pp | 63.4% +0.7pp | 62.7% -2.4pp | 65.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $70.2M +5.4% | $66.6M +7.4% | $62.0M +23.4% | $50.3M +60.6% | $31.3M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $292.5M +14.6% | $255.3M +18.6% | $215.2M +33.4% | $161.4M +42.9% | $112.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $362.7M +12.7% | $321.9M +16.1% | $277.3M +31.0% | $211.7M +46.8% | $144.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $26.1M +50.1% | $17.4M +10.1% | $15.8M +28.1% | $12.3M +36.7% | $9.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $51.0M +158.2% | $19.8M +67.7% | $11.8M +149.4% | -$23.8M -59.9% | -$14.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 8.2% +4.2pp | 4.0% +1.1pp | 2.9% +11.2pp | -8.2% -0.8pp | -7.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $20.0M +375.5% | -$7.3M +66.3% | -$21.5M +28.8% | -$30.2M -128.0% | -$13.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 3.2% +4.7pp | -1.5% +3.9pp | -5.3% +5.1pp | -10.4% -3.9pp | -6.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $5.6M -73.7% | $21.4M +60.6% | $13.3M | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $3.5M +555.4% | $538.0K +44.6% | $372.0K -69.3% | $1.2M -40.1% | $2.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $1.5M -84.0% | $9.1M -46.9% | $17.2M +340.5% | -$7.1M +43.7% | -$12.7M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $21.4M +1052.7% | $1.9M +142.7% | -$4.4M +88.4% | -$37.4M -44.1% | -$25.9M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 3.4% +3.1pp | 0.4% +1.5pp | -1.1% +11.8pp | -12.9% -0.0pp | -12.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $7.9M +863.7% | -$1.0M -124.7% | $4.2M +112.0% | $2.0M -7.9% | $2.2M | $1.3B | -$1.6B | $745.2M |
| Net Income | $13.5M +365.4% | $2.9M +133.9% | -$8.6M +78.2% | -$39.3M -40.1% | -$28.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.2% +1.6pp | 0.6% +2.7pp | -2.1% +11.5pp | -13.6% +0.4pp | -14.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +372.1% | $0 +131.2% | -$0 +79.3% | -$0 -38.5% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +391.1% | $0 +130.0% | -$0 +79.3% | -$0 -38.5% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $122.4M -1.5% | $124.3M +8.2% | $114.8M +6.4% | $107.9M +1.4% | $106.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $127.7M -1.2% | $129.3M +12.6% | $114.8M +6.4% | $107.9M +1.4% | $106.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
nLIGHT, Inc.
NASDAQ:LASR
$3.93B
Adeia Inc.
NASDAQ:ADEA
$3.52B
Benchmark Electronics, Inc.
NYSE:BHE
$3.23B
Himax Technologies, Inc.
NASDAQ:HIMX
$3.09B
Nayax Ltd.
NASDAQ:NYAX
$2.48B
Lightspeed Commerce Inc.
NYSE:LSPD
$1.33B
Porch Group, Inc.
NASDAQ:PRCH
$1.12B
NCR Voyix Corporation
NYSE:VYX
$1.08B
ASGN Incorporated
ASGN
$894.99M
N-able, Inc.
NYSE:NABL
$604.69M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FLYW generate?
Flywire Corporation (FLYW) reported $623.02M of revenue in fiscal 2025.
Is FLYW profitable?
Flywire Corporation (FLYW) reported $13.50M of net income, with a net margin of 2.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.