D

Flywire Corporation - Voting — Earnings Quality Grade D

FLYW · Technology

Significant concerns

Revenue
$623M
2025
Net Income
$13M
2025
Gross Margin
61.4%
Free Cash Flow
$90M
01

Screening Summary

10
Passed
5
Watch
2
Failed
-2.21
M-Score

Management Signals

No recent CEO, CFO, board, or accounting leadership signals found in SEC 8-K filings.
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 20 days, change +3 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

!
A3Revenue vs CFFO

Revenue grew 26.6% but CFFO only 1.5%

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 57.9% is >2x revenue growth 26.6%

!
B3SG&A Ratio

SG&A/Gross Profit = 76.4%, exceeds 70%

B4Gross Margin

Gross margin 61.4%, change -2.5pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 7.42. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 6.69

C3Accruals Ratio

Accruals ratio = -6.9%. Low accruals

C4Cash vs Debt

Cash $0.4B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.6B = 71% of equity. Over 50%

D2Leverage

Debt/EBITDA = 0.0x. Healthy

D3Soft Asset Growth

Other assets 38.7% vs revenue 26.6%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 122% YoY

06

Manipulation Score

!
F1Beneish M-Score

M-Score = -2.21 (grey zone)

Portfolio monitoring

Monitor FLYW continuously

The full checks and model details are free to read. Use Watchlist to track your holdings; Pro adds automatic quarterly rescoring, risk-event email alerts, scans up to 50 tickers, and export workflows.

04

Beneish M-Score

Manipulation Probability-2.21
-4.0 Clean-2.22 Grey-1.78 Danger0
1.159
DSRI
AR growing faster than revenue?
1.041
GMI
Gross margin declining?
1.645
AQI
Asset quality deteriorating?
1.266
SGI
Revenue growth rate
0.93
DEPI
Depreciation slowing?
0.905
SGAI
SG&A ratio changing?
-0.0692
TATA
Accruals level
1.242
LVGI
Leverage increasing?
05

Altman Z-Score

2.87
Safe Zone
0 Distress1.102.605.0+ Safe
0.16
Liquidity
-0.1256
Cumulative profit
0.0199
Operating efficiency
1.9973
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25