Flywire Statements
FL
Flywire Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
103.68
100
39.899
38.5
63.777
61.5
15.834
15.3
63.73
61.5
79.564
76.7
-15.787
-15.2
6.584
6.4
—
0
-9.203
-8.9
4.677
4.5
-13.88
-13.4
-0.111
124.56
114.1
100
41.65
36.5
72.453
63.5
16.737
14.7
61.679
54.1
78.416
68.7
-5.963
-5.2
1.361
1.2
—
0
-4.602
-4.03
1.615
1.4
-6.217
-5.4
-0.05
123.14
100.55
100
36.78
36.6
63.765
63.4
16.898
16.8
56.495
56.6
73.393
73.4
-9.628
-10
13.253
13.2
—
0
3.225
3.2
1.938
1.9
1.287
1.3
0.011
121.83
123.3
100
42.9
34.8
80.4
65.2
14.6
11.8
53.9
43.7
68.5
55.6
11.9
9.7
3.7
3
-4.2
-3.4
11.4
9.2
0.8
0.6
10.6
8.6
0.08
125.5
84.9
100
33.8
39.8
51.1
60.2
16
18.8
51.9
61.1
67.9
80
-16.8
-19.8
1.9
2.2
-0.8
-0.9
-15.7
-18.5
1.1
1.3
-16.8
-19.8
-0.15
111.1
94.4
100
33.9
35.9
60.5
64.1
14.5
15.4
52.5
55.6
67
71
-6.6
-7
1.8
1.9
1.5
1.6
-3.3
-3.5
0.4
0.4
-3.7
-3.9
-0.03
109.8
73.1
100
29.6
40.5
43.5
59.5
12.7
17.4
40.1
54.9
52.8
72.2
-9.4
-12.9
-0.3
-0.4
7.7
10.5
-2
-2.7
-0.9
-1.2
-1.1
-1.5
-0.01
109.1
95.2
100
32.3
33.9
63
66.2
13.4
14.1
45.9
48.2
59.3
62.3
3.7
3.9
-0.4
-0.4
-6.2
-6.5
-3
-3.2
1.3
1.4
-4.3
-4.5
-0.04
107.9
56.5
100
21.8
38.6
34.7
61.4
13.2
23.4
38.9
68.8
52.1
92.2
-17.4
-30.8
-0.3
-0.5
-5.1
-9.03
-22.7
-40.2
1.1
1.9
-23.8
-42.1
-0.22
107.4
64.6
100
24.3
37.6
40.3
62.4
11
17
36.4
56.3
47.4
73.4
-7.1
-11
-0.2
-0.3
-2.3
-3.6
-9.6
-14.9
0.5
0.8
-10.1
-15.6
-0.1
106.7
51.4
100
19.3
37.5
32.1
62.5
9.1
17.7
33.4
65
42.4
82.5
-10.3
-20.04
-0.2
-0.4
0.6
1.2
-9.9
-19.3
1.3
2.5
-11.3
-22
-0.1
114.1
67.8
100
21.7
32
46.1
68
7.8
11.5
27.2
40.1
35
51.6
11.1
16.4
-0.5
-0.7
-0.2
-0.3
10.3
15.2
0.3
0.4
10
14.7
0.09
107
37
100
13.1
35.4
23.9
64.6
6.9
18.6
24.5
66.2
31.4
84.9
-7.6
-20.5
-0.6
-1.6
-9.7
-26.2
-17.9
-48.4
0.3
0.8
-18.2
-49.2
-0.17
107
45
100
16.1
35.8
28.9
64.2
7.5
16.7
27.8
61.8
35.4
78.7
-6.5
-14.4
-0.6
-1.3
-1.4
-3.1
-8.5
-18.9
0.2
0.4
-8.7
-19.3
-0.09
101.5
33.2
100
11.6
34.9
21.7
65.4
6.7
20.2
18
54.2
24.6
74.1
-3
-9.04
-0.7
-2.1
0.2
0.6
-3.4
-10.2
0.6
1.8
-4
-12.05
-0.04
101.5
42.1
100
13.8
32.8
28.3
67.2
6.1
14.5
16.8
39.9
22.9
54.4
5.4
12.8
-0.6
-1.4
—
0
4.8
11.4
-0.4
-1
1.2
2.9
0.01
101.5
23.8
100
10.9
45.8
12.9
54.2
6.4
26.9
21.7
91.2
28
117.6
-15.2
-63.9
-0.7
-2.9
0.1
0.4
-15.7
-66
0.3
1.3
-11.9
-50
-0.12
102.7
32.7
100
11.6
35.5
21.1
64.5
5.3
16.2
18.8
57.5
24.2
74
-3.1
-9.5
-0.6
-1.8
-0.3
-0.9
-4
-12.2
-7.7
-23.5
3.7
11.3
0.04
101.5