Flywire Corporation – Voting
Description
Flywire Corporation, together with its subsidiaries, operates as a payments enablement and software company in the United States and internationally. Its payment platform and network, and vertical-specific software help clients to get paid and help their customers to pay. The company's platform facilitates payment flows across multiple currencies, payment types, and payment options, as well as provides direct connections to alternative payment methods, such as Alipay, Boleto, PayPal/Venmo, and Trustly. It serves education, healthcare, travel, and business to business organizations. The company was formerly known as peerTransfer Corporation and changed its name to Flywire Corporation in December 2016. Flywire Corporation was incorporated in 2009 and is headquartered in Boston, Massachusetts.
About
CEO
Mr. Michael Massaro
Employees
1,200
Instrument type
Common Stock
Sector
Technology
Industry
Software - Infrastructure
MIC code
XNGS
Address
141 Tremont Street, Boston, MA 02111-1293, United States
×
![Enlarged Chart]()
Oscillators
Invalid data format
Summary
Invalid data format
Moving Averages
Invalid data format
Earnings
| Date | Estimate EPS | Actual EPS | Difference | % Surprise |
|---|---|---|---|---|
| Nov 8, 2024 | 0.15 | 0.30 | 0.15 | 100.00% |
| Aug 7, 2024 | -0.10 | -0.11 | -0.01 | 10.00% |
| May 8, 2024 | -0.02 | -0.05 | -0.03 | 150.00% |
| Feb 28, 2024 | -0.07 | 0.01 | 0.08 | -114.29% |
| Nov 8, 2023 | 0.10 | 0.08 | -0.02 | -20.00% |
Earnings estimate
|
Next Quarter
(Mar 2025)
|
Next Year
(Dec 2025)
|
|||
|---|---|---|---|---|
| Number of analysts | — | 5 | — | 5 |
| Average estimate | — | 0.16 | — | 0.80 |
| Low estimate | — | 0.13 | — | 0.71 |
| High estimate | — | 0.18 | — | 0.88 |
| Last year EPS | — | -0.02 | — | 0.68 |
[stock_revenue_estimate]
Growth estimates
Current qtr
1,082.000%
Next qtr. (Mar 2025)
976.440%
Current year
817.650%
Next year (Dec 2025)
17.830%
Next 5 years (per annum)
—
Past 5 years (per annum)
—
Income statement
| 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|
| Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total reported revenue | 403.09M | 289.38M | 201.15M | 131.78M | 94.92M |
| Cost of revenue | 147.34M | 107.93M | 70.19M | 47.81M | 36.73M |
| Gross profit | 255.76M | 181.44M | 130.96M | 83.98M | 58.19M |
| Operating expense | |||||
| Research & development | 62.03M | 50.26M | 31.30M | 24.50M | 15.01M |
| Selling general and admin | 215.25M | 161.41M | 112.92M | 75.29M | 60.64M |
| Other operating expenses | — | — | — | — | — |
| Operating income | -21.52M | -30.22M | -13.26M | -15.82M | -17.46M |
| Non operating interest income | |||||
| Income | 13.35M | 3.24M | — | — | — |
| Expense | 372,000 | 1.21M | 2.02M | 2.53M | 2.46M |
| Other income expense | 4.19M | -9.17M | -10.65M | 72,000 | 350,000 |
| Pretax income | -4.35M | -37.36M | -25.93M | -18.28M | -19.57M |
| Tax provision | 4.21M | 1.99M | 2.16M | -7.17M | 550,000 |
| Net income | -8.57M | -39.35M | -28.09M | -11.11M | -20.12M |
| Basic EPS | -0.07 | -0.36 | -0.40 | -0.12 | -0.23 |
| Diluted EPS | -0.07 | -0.36 | -0.40 | -0.12 | -0.23 |
| Basic average shares | 114.83M | 107.94M | 71.17M | 89.12M | 89.12M |
| Diluted average shares | 114.83M | 107.94M | 71.17M | 89.12M | 89.12M |
| EBITDA | 11.78M | -23.84M | -4.15M | -8.32M | -13.25M |
| Net income from continuing op. | -8.57M | -39.35M | -28.09M | -11.11M | -20.12M |
| Minority interests | — | — | — | — | — |
| Preferred stock dividends | — | — | 13,000 | 14,000 | — |
Balance sheet
| 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|
| Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total assets | 1.08B | 674.29M | 639.85M | 271.44M | 141.00M |
| Current assets | |||||
| Cash | — | — | — | — | — |
| Cash equivalents | — | — | — | — | — |
| Cash and cash equivalents | 654.61M | 349.18M | 385.36M | 104.05M | 86.03M |
| Other short term investments | — | — | — | — | — |
| Accounts receivable | 18.22M | 13.70M | 12.97M | 11.57M | 1.70M |
| Other receivables | 124.63M | 68.24M | 31.63M | 24.18M | 17.75M |
| Inventory | — | — | — | — | — |
| Prepaid assets | — | — | 9.83M | 3.75M | 2.71M |
| Restricted cash | — | 2.00M | 4.00M | 5.00M | — |
| Assets held for sale | — | — | — | — | — |
| Hedging assets | — | — | — | — | — |
| Other current assets | 18.23M | 17.53M | 9.83M | 3.75M | 2.71M |
| Non current assets | |||||
| Properties | — | — | — | — | — |
| Land and improvements | — | — | — | — | — |
| Machinery furniture equipment | 22.73M | 17.22M | 10.58M | 3.93M | 3.31M |
| Construction in progress | — | 291,000 | — | — | — |
| Leases | 5.43M | 4.70M | 5.00M | 3.99M | 4.86M |
| Accumulated depreciation | -13.03M | -8.90M | -6.13M | -2.82M | -3.32M |
| Goodwill | 351.47M | 293.15M | 265.28M | 157.51M | 40.15M |
| Investment properties | — | — | — | — | — |
| Financial assets | — | — | — | — | — |
| Intangible assets | 108.18M | 97.62M | 93.60M | 68.21M | 14.30M |
| Investments and advances | — | — | — | — | — |
| Other non current assets | 19.09M | 14.95M | 7.18M | 4.92M | 749,000 |
| Total liabilities | 293.61M | 192.38M | 157.64M | 353.20M | 216.28M |
| Current liabilities | |||||
| Accounts payable | 12.59M | 13.33M | 10.24M | 5.44M | 2.90M |
| Accrued expenses | 15.83M | 10.67M | 6.22M | 4.59M | 3.37M |
| Short term debt | 1.47M | 1.81M | — | — | 3.90M |
| Deferred revenue | 6.97M | 5.22M | 5.49M | 1.23M | 1.33M |
| Tax payable | 6.27M | 5.00M | 2.65M | 1.03M | 321,000 |
| Pensions | 19.75M | 16.94M | 13.85M | 9.37M | 3.70M |
| Other current liabilities | — | 1.31M | 7.72M | 6.74M | 2.00M |
| Non current liabilities | |||||
| Long term debt | — | — | 25.94M | 24.35M | 20.74M |
| Provision for risks and charges | — | — | — | — | — |
| Deferred liabilities | 15.39M | 12.15M | 8.40M | 481,000 | 295,000 |
| Derivative product liabilities | — | — | — | 1.93M | 1.31M |
| Other non current liabilities | 4.43M | 2.96M | 5.83M | 7.89M | 759,000 |
| Shareholders equity | |||||
| Common stock | 12,000 | 11,000 | 11,000 | 2,000 | 2,000 |
| Retained earnings | -173.77M | -165.20M | -125.86M | -97.77M | -86.67M |
| Other shareholders equity | 1.32M | -1.91M | -399,000 | -214,000 | 102,000 |
| Total shareholders equity | 786.12M | 481.90M | 482.20M | -81.76M | -75.28M |
| Additional paid in capital | 959.30M | 649.76M | 609.19M | 16.97M | 12.03M |
| Treasury stock | 747,000 | 748,000 | 748,000 | 748,000 | 748,000 |
| Minority interest | — | — | — | — | — |
Cash flow statement
| 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -8.57M | -39.35M | -28.09M | -11.11M | -20.12M |
| Depreciation | 15.76M | 12.30M | 9.00M | 6.79M | 3.73M |
| Deferred Taxes | 72,000 | -1.71M | 146,000 | -8.54M | -11,000 |
| Stock-Based Compensation | 43.73M | 30.26M | 18.93M | 3.84M | 2.95M |
| Other Non-Cash Items | 2.47M | -658,000 | 2.76M | 6.04M | 968,000 |
| Accounts Receivable | -58.45M | -33.17M | -8.03M | -7.99M | -263,000 |
| Accounts Payable | 5.55M | 6.76M | 11.23M | 5.67M | 2.25M |
| Other Assets & Liabilities | -2.60M | -6.78M | -3.20M | -683,000 | 1.28M |
| Operating Cash Flow | -2.04M | -32.34M | 2.75M | -5.97M | -9.21M |
| Investing Activities | |||||
| Capital Expenditures | -1.01M | -1.35M | -1.05M | -2.14M | -3.75M |
| Net Intangibles | -5.00M | -5.72M | -5.64M | — | — |
| Net Acquisitions | -32.76M | -17.59M | -56.11M | -79.40M | — |
| Purchase of Investments | — | — | — | — | — |
| Sale of Investments | — | — | — | — | — |
| Investing Cash Flow | -33.77M | -18.95M | -57.28M | -81.54M | -3.75M |
| Financing Activities | |||||
| Long-Term Debt Issuance | — | — | 25.94M | 4.17M | 10.00M |
| Long-Term Debt Payments | — | -25.94M | -25.00M | -4.17M | — |
| Other Financing Charges | -10.75M | -6.27M | -9.08M | -1.48M | -14.07M |
| Financing Cash Flow | 250.37M | -32.20M | 320.29M | 118.28M | -4.37M |
| Other Cash Details | |||||
| End Cash Position | 654.61M | 351.18M | 389.36M | 109.05M | 86.03M |
| Income Tax Paid | — | — | — | — | — |
| Interest Paid | — | 770,000 | 1.60M | 2.10M | 1.85M |
| Free Cash Flow | 74.61M | -1.64M | 10.45M | -16.36M | 325,000 |
Error: Invalid format in Holders JSON file.
Article
State Bank of India Enables Digital Disbursement of Overseas Education Loans in Indian Rupees in Partnership with Flywire
Flywire partners with State Bank of India (SBI) to digitize the disbursement of education loans in local currency (Indian Rupees) to education institutions
Jan 22, 2025
Article
Flywire: Solid Outlook For Growth And Margin Expansion Despite Some Headwinds
Flywire continues to show strong organic growth of 27%, despite challenges in its education segment due to stricter immigration rules in Canada. Margins are set to expand significantly, reaching 20% in FY25, translating to an adjusted EBITDA of $120 million. Shares are significantly undervalued compared to its peers, at 3 times next year's revenue and 15.2 times next year's adjusted EBITDA.
Dec 29, 2024
Article
GradGuard Announces Partnership with Flywire to Offer Enhanced Tuition Protection to Higher Education Institutions
Partnership enhances institutional transparency and provides a financial safeguard for students who withdraw for serious covered reasons Partnership enhances institutional transparency and provides a financial safeguard for students who withdraw for serious covered reasons
Dec 4, 2024
