Financhill
Sell
39

FLYW Quote, Financials, Valuation and Earnings

Last price:
$10.55
Seasonality move :
-13.26%
Day range:
$10.20 - $10.60
52-week range:
$8.62 - $26.15
Dividend yield:
0%
P/E ratio:
1,054.00x
P/S ratio:
2.71x
P/B ratio:
1.60x
Volume:
1.6M
Avg. volume:
3.1M
1-year change:
-58.62%
Market cap:
$1.3B
Revenue:
$492.1M
EPS (TTM):
$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $131.8M $201.1M $289.4M $403.1M $492.1M
Revenue Growth (YoY) 38.84% 52.64% 43.86% 39.3% 22.09%
 
Cost of Revenues $47.8M $70.2M $107.9M $147.3M $177.5M
Gross Profit $84M $131M $181.4M $255.8M $314.7M
Gross Profit Margin 63.73% 65.11% 62.7% 63.45% 63.94%
 
R&D Expenses $24.5M $31.3M $50.3M $62M $66.6M
Selling, General & Admin $75.3M $112.9M $161.4M $215.2M $255.3M
Other Inc / (Exp) $72K -$10.6M -$9.2M $4.2M -$11.8M
Operating Expenses $99.8M $144.2M $211.7M $277.3M $321.9M
Operating Income -$15.8M -$13.3M -$30.2M -$21.5M -$7.3M
 
Net Interest Expenses $2.5M $2M -- -- --
EBT. Incl. Unusual Items -$18.3M -$25.9M -$37.4M -$4.4M $1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.2M $2.2M $2M $4.2M -$1M
Net Income to Company -$11.1M -$28.1M -$39.3M -$8.6M $2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.1M -$28.1M -$39.3M -$8.6M $2.9M
 
Basic EPS (Cont. Ops) -$0.12 -$0.39 -$0.36 -$0.07 $0.02
Diluted EPS (Cont. Ops) -$0.12 -$0.39 -$0.36 -$0.07 $0.02
Weighted Average Basic Share $89.1M $71.2M $107.9M $114.8M $124.3M
Weighted Average Diluted Share $89.1M $71.2M $107.9M $114.8M $129.3M
 
EBITDA -$8.9M -$14.9M -$23.8M $11.8M $19.8M
EBIT -$15.7M -$23.9M -$36.1M -$4M $2.4M
 
Revenue (Reported) $131.8M $201.1M $289.4M $403.1M $492.1M
Operating Income (Reported) -$15.8M -$13.3M -$30.2M -$21.5M -$7.3M
Operating Income (Adjusted) -$15.7M -$23.9M -$36.1M -$4M $2.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $33.2M $51.4M $73.1M $100.5M $117.6M
Revenue Growth (YoY) -- 54.66% 42.14% 37.63% 16.91%
 
Cost of Revenues $11.6M $19.3M $29.6M $36.8M $41.4M
Gross Profit $21.7M $32.1M $43.5M $63.8M $76.2M
Gross Profit Margin 65.24% 62.54% 59.5% 63.42% 64.8%
 
R&D Expenses $6.7M $9.1M $12.7M $16.9M $17.4M
Selling, General & Admin $18M $33.4M $40.1M $56.9M $64.6M
Other Inc / (Exp) $245K $603K $5.9M $7.7M -$13.9M
Operating Expenses $24.7M $42.5M $52.8M $73.8M $81.9M
Operating Income -$3M -$10.3M -$9.4M -$10M -$5.8M
 
Net Interest Expenses $673K $217K -- -- --
EBT. Incl. Unusual Items -$3.4M -$9.9M -$2M $3.2M -$14.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $622K $1.3M -$867K $1.9M $995K
Net Income to Company -$4M -$11.3M -$1.1M $1.3M -$15.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4M -$11.3M -$1.1M $1.3M -$15.9M
 
Basic EPS (Cont. Ops) -$0.05 -$0.11 -$0.01 $0.02 -$0.13
Diluted EPS (Cont. Ops) -$0.05 -$0.11 -$0.01 $0.02 -$0.13
Weighted Average Basic Share $89.1M $105.7M $109.1M $121.8M $124.5M
Weighted Average Diluted Share $89.1M $105.7M $109.1M $121.8M $129.4M
 
EBITDA -$973K -$7.3M $1.4M $7.3M -$10.1M
EBIT -$2.7M -$9.7M -$1.7M $3.3M -$14.8M
 
Revenue (Reported) $33.2M $51.4M $73.1M $100.5M $117.6M
Operating Income (Reported) -$3M -$10.3M -$9.4M -$10M -$5.8M
Operating Income (Adjusted) -$2.7M -$9.7M -$1.7M $3.3M -$14.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $131.8M $201.1M $289.4M $403.1M $492.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47.8M $70.2M $107.9M $147.3M $177.5M
Gross Profit $84M $131M $181.4M $255.8M $314.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24.5M $31.3M $50.3M $62M $66.6M
Selling, General & Admin $75.3M $112.9M $161.4M $215.2M $255.3M
Other Inc / (Exp) $72K -$10.7M -$9.2M $4.2M -$11.8M
Operating Expenses $99.8M $144.2M $211.7M $277.3M $321.9M
Operating Income -$15.8M -$13.3M -$30.2M -$21.5M -$7.3M
 
Net Interest Expenses $2.5M $2M -- -- --
EBT. Incl. Unusual Items -$18.3M -$25.9M -$37.4M -$4.4M $1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.2M $2.2M $2M $4.2M -$1M
Net Income to Company -$11.1M -$28.1M -$39.3M -$8.6M $2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.1M -$28.1M -$39.3M -$8.6M $2.9M
 
Basic EPS (Cont. Ops) -$0.16 -$0.45 -$0.37 -$0.07 $0.02
Diluted EPS (Cont. Ops) -$0.16 -$0.47 -$0.37 -$0.08 $0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$8.9M -$14.9M -$23.8M $11.8M $19.8M
EBIT -$15.7M -$23.9M -$36.1M -$4M $2.4M
 
Revenue (Reported) $131.8M $201.1M $289.4M $403.1M $492.1M
Operating Income (Reported) -$15.8M -$13.3M -$30.2M -$21.5M -$7.3M
Operating Income (Adjusted) -$15.7M -$23.9M -$36.1M -$4M $2.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $201.1M $289.4M $403.1M $492.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $70.2M $107.9M $147.3M $177.5M --
Gross Profit $131M $181.4M $255.8M $314.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31.3M $50.3M $62M $66.6M --
Selling, General & Admin $112.9M $161.4M $215.2M $255.3M --
Other Inc / (Exp) -$10.7M -$9.2M $4.2M -$11.8M --
Operating Expenses $144.2M $211.7M $277.3M $321.9M --
Operating Income -$13.3M -$30.2M -$21.5M -$7.3M --
 
Net Interest Expenses $2M $300K -- -- --
EBT. Incl. Unusual Items -$25.9M -$37.4M -$4.4M $1.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $2M $4.2M -$1M --
Net Income to Company -$28.1M -$39.3M -$8.6M $2.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.1M -$39.3M -$8.6M $2.9M --
 
Basic EPS (Cont. Ops) -$0.45 -$0.37 -$0.07 $0.02 --
Diluted EPS (Cont. Ops) -$0.47 -$0.37 -$0.08 $0.01 --
Weighted Average Basic Share $362.5M $431.1M $459.2M $497.1M --
Weighted Average Diluted Share $376.4M $431.1M $468.2M $506.3M --
 
EBITDA -$14.9M -$23.8M $11.8M $19.8M --
EBIT -$23.9M -$36.1M -$4M $2.4M --
 
Revenue (Reported) $201.1M $289.4M $403.1M $492.1M --
Operating Income (Reported) -$13.3M -$30.2M -$21.5M -$7.3M --
Operating Income (Adjusted) -$23.9M -$36.1M -$4M $2.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $104.1M $385.4M $349.2M $654.6M $495.2M
Short Term Investments -- -- -- -- $115.8M
Accounts Receivable, Net $11.6M $13M $13.7M $18.2M $23.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.8M $9.8M $17.5M $18.2M $22.5M
Total Current Assets $148.6M $443.8M $450.6M $815.7M $762.9M
 
Property Plant And Equipment $5.1M $9.4M $13.3M $15.1M $17.2M
Long-Term Investments -- -- -- -- $50.1M
Goodwill $44.7M $85.8M $97.8M $121.6M $149.6M
Other Intangibles $68.2M $93.6M $97.6M $108.2M $118.7M
Other Long-Term Assets $4.9M $7.2M $14.9M $19.1M $24M
Total Assets $271.4M $639.8M $674.3M $1.1B $1.1B
 
Accounts Payable $5.4M $10.2M $13.3M $12.6M $15.4M
Accrued Expenses $4.6M $6.2M $10.7M $13.8M $16.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $1.8M $1.5M $1.7M
Other Current Liabilities $6.7M $7.7M -- $2.1M $4.1M
Total Current Liabilities $88.4M $117.5M $177.3M $273.8M $289.8M
 
Long-Term Debt $24.4M $25.9M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $353.2M $157.6M $192.4M $293.6M $307.7M
 
Common Stock $2K $11K $11K $12K $13K
Other Common Equity Adj -- -$399K -$1.9M $1.3M -$2.1M
Common Equity -$81.8M $482.2M $481.9M $786.1M $814.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$81.8M $482.2M $481.9M $786.1M $814.8M
 
Total Liabilities and Equity $271.4M $639.8M $674.3M $1.1B $1.1B
Cash and Short Terms $104.1M $385.4M $349.2M $654.6M $611.1M
Total Debt $24.4M $25.9M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $104.1M $385.4M $349.2M $654.6M $495.2M
Short Term Investments -- -- -- -- $115.8M
Accounts Receivable, Net $11.6M $13M $13.7M $18.2M $23.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.8M $9.8M $17.5M $18.2M $22.5M
Total Current Assets $148.6M $443.8M $450.6M $815.7M $762.9M
 
Property Plant And Equipment $5.1M $9.4M $13.3M $15.1M $17.2M
Long-Term Investments -- -- -- -- $50.1M
Goodwill $44.7M $85.8M $97.8M $121.6M $149.6M
Other Intangibles $68.2M $93.6M $97.6M $108.2M $118.7M
Other Long-Term Assets $4.9M $7.2M $14.9M $19.1M $24M
Total Assets $271.4M $639.8M $674.3M $1.1B $1.1B
 
Accounts Payable $5.4M $10.2M $13.3M $12.6M $15.4M
Accrued Expenses $4.6M $6.2M $10.7M $13.8M $16.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $1.8M $1.5M $1.7M
Other Current Liabilities $6.7M $7.7M -- $2.1M $4.1M
Total Current Liabilities $88.4M $117.5M $177.3M $273.8M $289.8M
 
Long-Term Debt $24.4M $25.9M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $353.2M $157.6M $192.4M $293.6M $307.7M
 
Common Stock $2K $11K $11K $12K $13K
Other Common Equity Adj -- -$399K -$1.9M $1.3M -$2.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$81.8M $482.2M $481.9M $786.1M $814.8M
 
Total Liabilities and Equity $271.4M $639.8M $674.3M $1.1B $1.1B
Cash and Short Terms $104.1M $385.4M $349.2M $654.6M $611.1M
Total Debt $24.4M $25.9M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11.1M -$28.1M -$39.3M -$8.6M $2.9M
Depreciation & Amoritzation $6.8M $9M $12.3M $15.8M $17.4M
Stock-Based Compensation $3.8M $18.9M $30.3M $43.7M $64.9M
Change in Accounts Receivable -$8M -$8M -$33.2M -$58.5M $13.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$14.2M $17.1M $5.4M $80.6M $91.5M
 
Capital Expenditures $2.1M $6.7M $7.1M $6M $6.2M
Cash Acquisitions -$79.4M -$56.1M -$17.6M -$32.8M -$45.2M
Cash From Investing -$81.5M -$62.9M -$24.7M -$38.8M -$215.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.2M $25.9M -- -- --
Long-Term Debt Repaid -$4.2M -$25M -$25.9M -- --
Repurchase of Common Stock -- -- -- -- -$43.7M
Other Financing Activities -$1.5M -$9.1M -$6.3M -$10.8M -$2.6M
Cash From Financing $119M $327.5M -$24M $263.4M -$37.6M
 
Beginning Cash (CF) $86M $109.1M $389.4M $351.2M $654.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.3M $281.7M -$43.2M $305.3M -$162M
Ending Cash (CF) $109.1M $389.4M $351.2M $654.6M $495.2M
 
Levered Free Cash Flow -$16.4M $10.4M -$1.6M $74.6M $85.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4M -$11.3M -$1.1M $1.3M -$15.9M
Depreciation & Amoritzation $1.8M $2.4M $3.1M $4M $4.7M
Stock-Based Compensation $984K $3.4M $7.8M $12.4M $16.5M
Change in Accounts Receivable -$9.1M -$7.1M -$24.5M -$34.4M $40.3M
Change in Inventories -- -- -- -- --
Cash From Operations $13.3M -$7.7M $33.2M $59.7M -$41.5M
 
Capital Expenditures $329K $1.5M $1.9M $922K $837K
Cash Acquisitions -- -$56.1M -$217K -$32.8M $208K
Cash From Investing -$329K -$57.6M -$2.1M -$33.7M -$10.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6K -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$20.9M
Other Financing Activities -- -- -$381K -$9.1M -$1.8M
Cash From Financing $167K $2.8M -$24.6M -$7.3M -$21M
 
Beginning Cash (CF) $96M $453.1M $351.2M $638.2M $565M
Foreign Exchange Rate Adjustment -$111K -$1.4M -$6.5M -$2.4M $2.9M
Additions / Reductions $13.2M -$62.4M $6.5M $18.8M -$72.7M
Ending Cash (CF) $109.1M $389.4M $351.2M $654.6M $495.2M
 
Levered Free Cash Flow $13M -$9.1M $31.3M $58.8M -$42.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11.1M -$28.1M -$39.3M -$8.6M $2.9M
Depreciation & Amoritzation $6.8M $9M $12.3M $15.8M $17.4M
Stock-Based Compensation $3.8M $18.9M $30.3M $43.7M $64.9M
Change in Accounts Receivable -$8M -$8M -$33.2M -$58.5M $13.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$14.2M $17.1M $5.4M $80.6M $91.5M
 
Capital Expenditures $2.1M $6.7M $7.1M $6M $6.2M
Cash Acquisitions -$79.4M -$56.1M -$17.6M -$32.8M -$45.2M
Cash From Investing -$81.5M -$62.9M -$24.7M -$38.8M -$215.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.2M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$9.1M -$6.3M -$10.8M -$2.6M
Cash From Financing $119M $327.5M -$24M $263.4M -$37.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.3M $281.7M -$43.2M $305.3M -$162M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$16.4M $10.4M -$1.6M $74.6M $85.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$28.1M -$39.3M -$8.6M $2.9M --
Depreciation & Amoritzation $9M $12.3M $15.8M $17.4M --
Stock-Based Compensation $18.9M $30.3M $43.7M $64.9M --
Change in Accounts Receivable -$8M -$33.2M -$58.5M $13.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $17.1M $5.4M $80.6M $91.5M --
 
Capital Expenditures $6.7M $7.1M $6M $6.2M --
Cash Acquisitions -$56.1M -$17.6M -$32.8M -$45.2M --
Cash From Investing -$62.9M -$24.7M -$38.8M -$215.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25.9M -- -- -- --
Long-Term Debt Repaid -$25M -- -- -- --
Repurchase of Common Stock -- -- -- -$43.7M --
Other Financing Activities -$9.1M -$6.3M -$10.8M -$2.6M --
Cash From Financing $327.5M -$24M $263.4M -$37.6M --
 
Beginning Cash (CF) $1.1B $1.5B $1.6B $2.4B --
Foreign Exchange Rate Adjustment -$1.4M $5M -$1.8M $2.6M --
Additions / Reductions $281.7M -$43.2M $305.3M -$162M --
Ending Cash (CF) $1.4B $1.4B $1.9B $2.2B --
 
Levered Free Cash Flow $10.4M -$1.6M $74.6M $85.2M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock