Flywire Corp
NASDAQ:FLYW
Income Statement
Earnings Waterfall
Flywire Corp
Revenue
|
403.1m
USD
|
Cost of Revenue
|
-147.3m
USD
|
Gross Profit
|
255.8m
USD
|
Operating Expenses
|
-276.9m
USD
|
Operating Income
|
-21.1m
USD
|
Other Expenses
|
12.6m
USD
|
Net Income
|
-8.6m
USD
|
Income Statement
Flywire Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(48)
|
(52)
|
(55)
|
(63)
|
(70)
|
(78)
|
(87)
|
(98)
|
(108)
|
(118)
|
(130)
|
(140)
|
(147)
|
|
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%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(98)
|
(111)
|
(114)
|
(126)
|
(144)
|
(156)
|
(177)
|
(201)
|
(211)
|
(231)
|
(247)
|
(256)
|
(277)
|
|
Selling, General & Administrative |
(74)
|
(84)
|
(87)
|
(98)
|
(112)
|
(122)
|
(136)
|
(155)
|
(161)
|
(177)
|
(190)
|
(198)
|
(215)
|
|
Research & Development |
(25)
|
(27)
|
(27)
|
(29)
|
(31)
|
(35)
|
(41)
|
(47)
|
(50)
|
(54)
|
(57)
|
(58)
|
(62)
|
|
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%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
3
|
7
|
17
|
|
Non-Reccuring Items |
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
|
Total Other Income |
0
|
(1)
|
(11)
|
(11)
|
(11)
|
(12)
|
(7)
|
(13)
|
(6)
|
(2)
|
2
|
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%
|
|
Net Income | ||||||||||||||
Tax Provision |
7
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(4)
|
|
Income from Continuing Operations |
(11)
|
(24)
|
(26)
|
(21)
|
(28)
|
(30)
|
(35)
|
(50)
|
(39)
|
(33)
|
(26)
|
(11)
|
(9)
|
|
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%
|
|
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%
|