Flywire Corp
NASDAQ:FLYW
Cash Flow Statement
Cash Flow Statement
Flywire Corp
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||
Net Income |
(42)
|
(32)
|
(28)
|
(30)
|
(35)
|
(50)
|
(39)
|
(33)
|
(26)
|
(11)
|
(9)
|
|
Depreciation & Amortization |
10
|
12
|
9
|
10
|
10
|
12
|
12
|
13
|
14
|
15
|
16
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
|
Stock-Based Compensation |
17
|
19
|
19
|
14
|
20
|
26
|
30
|
33
|
36
|
39
|
44
|
|
Other Non-Cash Items |
35
|
39
|
33
|
27
|
20
|
27
|
30
|
33
|
38
|
39
|
47
|
|
Cash Interest Paid |
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
Change in Working Capital |
16
|
39
|
3
|
8
|
7
|
(24)
|
4
|
(10)
|
(17)
|
13
|
27
|
|
Cash from Operating Activities |
19
N/A
|
58
+198%
|
17
-70%
|
15
-13%
|
3
-79%
|
(35)
N/A
|
5
N/A
|
2
-71%
|
7
+364%
|
54
+633%
|
81
+49%
|
|
Investing Cash Flow | ||||||||||||
Capital Expenditures |
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
|
Other Items |
(0)
|
(0)
|
(56)
|
0
|
(56)
|
(73)
|
(18)
|
0
|
0
|
(0)
|
(33)
|
|
Cash from Investing Activities |
(5)
N/A
|
(7)
-34%
|
(63)
-804%
|
(63)
+0%
|
(63)
0%
|
(80)
-27%
|
(25)
+69%
|
(25)
-2%
|
(25)
+3%
|
(7)
+71%
|
(39)
-439%
|
|
Financing Cash Flow | ||||||||||||
Net Issuance of Common Stock |
333
|
333
|
336
|
275
|
5
|
9
|
8
|
10
|
13
|
274
|
274
|
|
Net Issuance of Debt |
2
|
3
|
1
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
0
|
|
Other |
(8)
|
(9)
|
(9)
|
(9)
|
(6)
|
(6)
|
(6)
|
(3)
|
(3)
|
(2)
|
(11)
|
|
Cash from Financing Activities |
327
N/A
|
327
0%
|
328
+0%
|
266
-19%
|
1
-100%
|
3
+300%
|
(24)
N/A
|
(19)
+20%
|
(16)
+14%
|
246
N/A
|
263
+7%
|
|
Change in Cash | ||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
(1)
|
(0)
|
5
|
10
|
5
|
2
|
(1)
|
(6)
|
(2)
|
|
Net Change in Cash |
342
N/A
|
378
+11%
|
280
-26%
|
218
-22%
|
(54)
N/A
|
(102)
-87%
|
(38)
+63%
|
(41)
-6%
|
(35)
+15%
|
287
N/A
|
303
+6%
|
|
Free Cash Flow | ||||||||||||
Free Cash Flow |
14
N/A
|
51
+256%
|
10
-79%
|
8
-20%
|
(4)
N/A
|
(42)
-1 018%
|
(2)
+96%
|
(6)
-267%
|
0
N/A
|
47
+10 360%
|
75
+59%
|