Total debt has fallen from $61.6M in Q1 2025 to effectively zero by Q3 2026 with a debt-to-equity ratio near 0.00, while the current ratio compressed from 4.01 to 1.53, suggesting leverage is not a binding constraint but liquidity buffers have thinned.
Flywire Corp (FLYW) balance sheet — 7-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 |
|---|
| Total Current Assets | 684.02M | 602.29M | 762.88M | 815.68M | 450.64M | 443.79M | 148.56M | 108.18M |
| Cash & Short-Term Investments | 410.22M | 355M | 611.09M | 654.61M | 349.18M | 385.36M | 104.05M | 86.03M |
| Cash Only | 407.17M | 330.3M | 495.24M | 654.61M | 349.18M | 385.36M | 104.05M | 86.03M |
| Short-Term Investments | 3.04M | 24.69M | 115.85M | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 207.07M | 210.75M | 129.27M | 142.85M | 81.94M | 44.59M | 35.75M | 19.45M |
| Days Sales Outstanding | 85.23 | 123.47 | 95.87 | 129.35 | 103.35 | 80.92 | 99.02 | 74.77 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - |
| Other Current Assets | 19.3M | 36.54M | 22.53M | 18.23M | 19.53M | 4M | 5M | 0 |
| Total Non-Current Assets | 686.29M | 651.02M | 359.56M | 264.05M | 223.64M | 196.06M | 122.88M | 32.82M |
| Property, Plant & Equipment | 29.09M | 22.13M | 17.16M | 15.13M | 13.32M | 9.44M | 5.1M | 4.85M |
| Fixed Asset Turnover | 29.96x | 28.16x | 28.68x | 26.63x | 21.73x | 21.30x | 25.83x | 19.57x |
| Goodwill | 407.65M | 406.51M | 149.56M | 121.65M | 97.77M | 85.84M | 44.65M | 12.92M |
| Intangible Assets | 177.23M | 189.05M | 118.68M | 108.18M | 97.62M | 93.6M | 68.21M | 14.3M |
| Long-Term Investments | 0 | 0 | 50.13M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 72.33M | 33.34M | 24.04M | 19.09M | 14.95M | 7.18M | 4.92M | 749K |
| Total Assets | 1.37B | 1.25B | 1.12B | 1.08B | 674.29M | 639.85M | 271.44M | 141M |
| Asset Turnover | 0.62x | 0.50x | 0.44x | 0.37x | 0.43x | 0.31x | 0.49x | 0.67x |
| Asset Growth % | 34.41% | 11.66% | 3.96% | 60.13% | 5.38% | 135.72% | 92.51% | - |
| Total Current Liabilities | 447.28M | 401.76M | 289.77M | 273.79M | 177.28M | 117.48M | 88.38M | 82.78M |
| Accounts Payable | 21.42M | 15.3M | 15.35M | 12.59M | 13.32M | 10.24M | 5.44M | 2.9M |
| Days Payables Outstanding | 19.93 | 23.23 | 31.57 | 31.18 | 45.06 | 53.26 | 41.5 | 28.85 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.9M |
| Deferred Revenue (Current) | 86.19M | 19.95M | 7.34M | 6.97M | 5.22M | 5.49M | 1.23M | 1.32M |
| Other Current Liabilities | 0 | 23.77M | 19.05M | 19.75M | 16.94M | 21.57M | 16.11M | 5.7M |
| Current Ratio | 1.53x | 1.50x | 2.63x | 2.98x | 2.54x | 3.78x | 1.68x | 1.31x |
| Quick Ratio | 1.53x | 1.50x | 2.63x | 2.98x | 2.54x | 3.78x | 1.68x | 1.31x |
| Cash Conversion Cycle | 65.31 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 13.63M | 16.38M | 17.9M | 19.82M | 15.11M | 40.17M | 264.82M | 133.5M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 25.94M | 24.35M | 20.74M |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 49.94M | 12.9M | 12.64M | 15.39M | 12.15M | 8.4M | 481K | 295K |
| Other Non-Current Liabilities | 2.62M | 3.48M | 5.26M | 4.43M | 2.96M | 5.83M | 239.99M | 112.47M |
| Total Liabilities | 460.92M | 418.14M | 307.68M | 293.61M | 192.38M | 157.64M | 353.2M | 216.28M |
| Total Debt | 0 | 1.35M | 1.72M | 1.47M | 1.81M | 25.94M | 24.35M | 24.63M |
| Net Debt | -407.17M | -328.96M | -493.52M | -653.14M | -347.37M | -359.42M | -79.7M | -61.39M |
| Debt / Equity | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.05x | - | - |
| Debt / EBITDA | 0.00x | 0.03x | 0.17x | - | - | - | - | - |
| Net Debt / EBITDA | -4.55x | -7.14x | -48.82x | - | - | - | - | - |
| Interest Coverage | 42.51x | 7.08x | 4.46x | -10.70x | -29.85x | -11.83x | -6.22x | -6.96x |
| Total Equity | 909.4M | 835.17M | 814.77M | 786.12M | 481.9M | 482.2M | -81.76M | -75.28M |
| Equity Growth % | 23.9% | 2.5% | 3.64% | 63.13% | -0.06% | 689.76% | -8.61% | - |
| Book Value per Share | 7.01 | 6.54 | 6.30 | 6.85 | 4.46 | 4.53 | -0.81 | -0.74 |
| Total Shareholders' Equity | 909.4M | 835.17M | 814.77M | 786.12M | 481.9M | 482.2M | -81.76M | -75.28M |
| Common Stock | 13K | 13K | 13K | 12K | 11K | 11K | 2K | 2K |
| Retained Earnings | -78.46M | -157.37M | -170.87M | -173.77M | -165.2M | -125.86M | -97.77M | -86.67M |
| Treasury Stock | -147.83M | -118.64M | -46.27M | -747K | -748K | -748K | -748K | -748K |
| Accumulated OCI | 5.59M | 2.49M | -2.07M | 1.32M | -1.91M | -399K | -214K | 102K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying FLYW stock.
As of 2025, Flywire Corp (FLYW) had total assets of $1.25B including $602.3M in current assets.
Flywire Corp (FLYW) carries total debt of $1.3M, offset by $355.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Flywire Corp (FLYW) has total shareholders' equity (book value) of $835.2M ($6.54 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Flywire Corp (FLYW) reported a current ratio of 1.50x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Visa policy headwinds in education
Metrics are mathematically derived from official filings.
Balance Sheet Expanding Alongside Retained Losses
According to reported quarterly figures, Flywire's total assets grew from roughly $1.0B in Q2 2024 to $1.4B in Q3 2026 while equity rose to $909.4M, suggesting the balance sheet has strengthened in absolute scale even as accumulated losses persisted.
The asset expansion appears driven largely by the goodwill step-up from about $121M to over $400M following the 2025 acquisition activity, which reshaped the balance sheet rather than reflecting purely organic accumulation. Retained earnings remain negative at -$78.5M in Q3 2026, improving from -$193.9M two years earlier, which may indicate the business is gradually closing its historical loss gap. Investors should monitor whether future quarters show sustained retained earnings improvement or whether acquired goodwill continues to dominate asset growth.
Negligible Debt Keeps Leverage Largely Irrelevant
Based on Flywire's reported figures, total debt has fallen from $61.6M in Q1 2025 to effectively zero by Q3 2026, with the debt-to-equity ratio near 0.00, suggesting leverage is not a meaningful constraint on the business.
The near-elimination of borrowings indicates the company has shifted from a debt-supported funding profile to one anchored by equity and operating cash. This reduces refinancing risk substantially, though it also means the balance sheet's stability rests on continued positive cash generation rather than on any leverage capacity. Investors should note that the absence of debt does not address the separate exposure created by client funds and settlement obligations.
Goodwill Dominates an Asset-Light Model
As reported in recent financial statements, goodwill of roughly $407M against total assets of about $1.4B indicates that acquired intangibles represent a large share of the asset base, while net PP&E remains small at $29.1M.
The low PP&E balance is consistent with an asset-light, software-and-payments model rather than a capital-intensive one, which supports the scalability narrative. However, goodwill concentration of this magnitude creates impairment exposure if acquired verticals underperform, particularly given the step-change in goodwill in 2025. Warrants monitoring for any impairment testing disclosures.
Current Ratio Compressed From Peak Levels
According to reported figures, the current ratio declined from 4.01 in Q2 2024 to 1.52 in Q2 2026 and 1.53 in Q3 2026, while cash of $407.2M provides a meaningful but seasonally variable buffer.
The decline in the current ratio likely reflects both rising current liabilities and the deployment of cash into acquisitions and buybacks rather than a deterioration in underlying solvency. Cash balances have fluctuated between roughly $190M and $565M over the period, which suggests the liquidity buffer is sensitive to quarterly settlement timing. A ratio above 1.5 still appears adequate, but investors should watch whether cash is rebuilt without relying on client-fund timing effects.
Deferred Revenue Volatility Obscures Forward Visibility
Based on reported quarterly figures, deferred revenue swung from $7.3M in Q4 2024 to $31.5M in Q3 2025 and $23.1M in Q3 2026, indicating that the balance sheet offers limited reliable forward visibility.
The large variation in deferred revenue suggests billing and contract timing are highly seasonal, which makes it difficult to infer durable bookings momentum from a single quarter's balance. Stock-based compensation is not reflected on the balance sheet directly, yet its ongoing dilution may erode the economic value of equity that appears strong on paper. Investors should treat the equity base as potentially overstated relative to per-share economics until dilution trends are clearer.