FLYW · Flywire Corp
$17.47
-0.56 (-3.11%)
At close · Jul 21
Market Cap
$2.07B
Shares
123.42M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$623.03M
+26.6%
FY2025
Net Income
$13.5M
+365.4%
FY2025
Operating Margin
1.81%
+3.3pp
FY2025
Diluted EPS
$0.11
+450%
FY2025
Operating Cash Flow
$100.18M
+9.5%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| $677.69M | $623.03M | $492.14M | $403.09M | $289.38M | $201.15M | |
| $72.73M | $70.21M | $66.64M | $62.03M | $50.26M | $31.3M | |
| $160.92M | $156.99M | $129.44M | $107.62M | $78.46M | $51.3M | |
| $142.38M | $135.48M | $125.84M | $107.62M | $82.95M | $61.62M | |
| $22.3M | $20.1M | $12.3M | $11.5M | $9.1M | $6.7M | |
| $28.57M | $26.06M | $17.36M | $15.76M | $12.3M | $9M | |
| $1.35M | $8.69M | — | — | — | — | |
| — | $611.73M | $499.4M | $424.61M | $319.6M | $214.41M | |
| $33.07M | $11.3M | -$7.26M | -$21.52M | -$30.22M | -$13.26M | |
| — | 1.81% | -1.47% | -5.34% | -10.44% | -6.59% | |
| $61.64M | $37.35M | $10.11M | -$5.75M | -$17.92M | -$4.26M | |
| $3.11M | $3.53M | $538K | $372K | $1.21M | $2.02M | |
| $8.11M | $10.15M | $9.12M | $17.17M | -$7.14M | -$12.67M | |
| $41.17M | $21.44M | $1.86M | -$4.35M | -$37.36M | -$25.93M | |
| $11M | $7.94M | -$1.04M | $4.21M | $1.99M | $2.16M | |
| $30.18M | $13.5M | $2.9M | -$8.57M | -$39.35M | -$28.09M | |
| — | 2.17% | 0.59% | -2.13% | -13.6% | -13.96% | |
| $30.18M | $13.5M | $2.9M | -$8.57M | -$39.35M | — | |
| $31.25M | $18.05M | -$486K | -$5.33M | -$40.86M | -$28.27M | |
| USD/shares | — | $0.11 | $0.02 | -$0.07 | -$0.36 | -$0.39 |
| USD/shares | — | $0.11 | $0.02 | -$0.07 | -$0.36 | — |
| shares | — | 122.38M | 124.27M | 114.83M | 107.94M | 71.17M |
| shares | — | 127.75M | 129.34M | 114.83M | 107.94M | 71.17M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Software - Infrastructure median 2.18×
EV/EBIT
—
Software - Infrastructure median 19.35×
P/E (TTM)
70.04×
Software - Infrastructure median 27.20×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| United States and Canada (Americas) | $285,733,000 | $221,616,000 | $222,580,000 | $194,429,000 | $159,621,000 | $109,725,000 | — |
| Europe the Middle East and Africa (EMEA) | $241,040,000 | $188,869,000 | $120,840,000 | $69,185,000 | $34,072,000 | $18,472,000 | — |
| Asia and Pacific (APAC) | $96,252,000 | $81,659,000 | $59,674,000 | $25,761,000 | $7,456,000 | $3,586,000 | — |
| Canada | — | — | — | — | — | — | $9,043,000 |
| United Kingdom | — | — | — | — | — | — | $15,532,000 |
| United States | — | — | — | — | — | — | $67,896,000 |
| Other Countries | — | — | — | — | — | — | $2,447,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Transactions | $502,672,000 | $410,256,000 | $329,721,000 | $224,149,000 | $147,994,000 | $89,607,000 | $86,580,000 |
| Platform and Other Revenues | $120,353,000 | $81,888,000 | $73,373,000 | $65,226,000 | — | — | — |
| Platform and Usage Based Fees | — | — | — | — | $53,155,000 | $42,176,000 | $8,338,000 |
Key facts
CIK
1580560
CUSIP
302492103
13F (30d)
19 filings
19 filers
Visit website
Investor relations