Sign in
FC

Flywire Corp (FLYW)·Q4 2024 Earnings Summary

Executive Summary

  • Q4 2024 delivered double‑digit top‑line growth but missed revenue guidance midpoint due to Canada visa policy changes and FX headwinds; adjusted EBITDA beat within guidance as margins expanded nearly 700 bps YoY .
  • GAAP revenue was $117.6M (+17.0% YoY), gross margin 63.2% (+170 bps YoY), and net loss ($15.9M) driven by a non‑cash ~$14M FX loss on intercompany loans; diluted EPS was ($0.12) vs $0.01 a year ago .
  • Non‑GAAP RLAS was $112.8M (+17.4% YoY); TPV rose 27.6% to $6.9B; adjusted EBITDA reached $16.7M (14.8% of RLAS), +680 bps YoY .
  • 2025 outlook (ex‑Sertifi): FX‑neutral RLAS growth +10–14% and adjusted EBITDA margin expansion +200–400 bps; FX headwind ~300 bps; Sertifi expected to add $35–40M revenue and low single‑digit $M adjusted EBITDA in FY25 .
  • Catalysts: 10% workforce restructuring (charges $7–9M) and portfolio review, plus Sertifi acquisition to accelerate Travel; buybacks of 2.3M shares ($44M) signal capital discipline .

What Went Well and What Went Wrong

What Went Well

  • Travel became the second‑largest vertical; organic growth >50% in 2024 with new wins across luxury accommodations and ocean experiences; Sertifi adds access to >20,000 hotel locations and multi‑billion payment workflows .
  • EMEA/U.K. education strength: >50% YoY revenue growth, marquee wins (e.g., large Scottish university; Oxford colleges; deeper ERP integrations) and strong net revenue retention .
  • Margin execution: adjusted gross margin ~67% and adjusted EBITDA margin up nearly 700 bps YoY, aided by payment cost optimization and FX settlement gains (hedged in OpEx) .

Quoted remarks:

  • “Effective execution drove both revenue growth and margin expansion in 2024, in spite of significant macroeconomic challenges.” – CFO Cosmin Pitigoi .
  • “We are focused on driving effectiveness and discipline…operational and business portfolio review.” – CEO Mike Massaro .
  • “Sertifi helps over 20,000 hotel locations…we believe we have the opportunity to monetize the several billion dollars of payment volume.” – CEO Mike Massaro .

What Went Wrong

  • Canada visa policy shock (SDS closure) and broader demand destruction: ~$3M Q4 revenue shortfall; Canadian higher education down >50% YoY, weighing ~9 pts on growth; removal of ‘recapture’ assumption .
  • FX headwinds: ~$3.3M revenue headwind vs prior guidance; Q4 GAAP net loss included ~$14M non‑cash FX loss on intercompany loans, pressuring EPS .
  • Australia visa tightening and U.S. F‑1 softness: guide assumes >30% YoY declines in Canada/Australia 2025; U.S. modeled cautiously as F‑1 issuance down ~10% exiting year .

Financial Results

GAAP YoY (Q4 2024 vs Q4 2023)

MetricQ4 2023Q4 2024
Revenue ($USD Millions)$100.5 $117.6
Gross Margin (%)61.5% 63.2%
Net Income ($USD Millions)$1.3 ($15.9)
Diluted EPS ($USD)$0.01 ($0.12)

Non‑GAAP QoQ (Seasonality; Q3 2024 vs Q4 2024)

MetricQ3 2024Q4 2024
Revenue Less Ancillary Services ($USD Millions)$151.4 $112.8
Adjusted Gross Profit ($USD Millions)$101.9 $75.6
Adjusted Gross Margin (%)67.3% 67.0%
Adjusted EBITDA ($USD Millions)$42.2 $16.7
Adjusted EBITDA Margin (% of RLAS)27.9% 14.8%

Revenue Mix (GAAP and RLAS bridge; Q4 2024 vs Q4 2023)

Revenue TypeQ4 2023 ($M)Q4 2024 ($M)
Transaction Revenue (GAAP)$81.9 $95.3
Platform & Other (GAAP)$18.6 $22.3
Revenue Less Ancillary Services – Transaction$81.5 $95.0
Revenue Less Ancillary Services – Platform & Other$14.6 $17.8

KPIs (Q4)

KPIQ4 2023Q4 2024
Total Payment Volume ($USD Billions)$5.4 $6.9
Revenue Less Ancillary Services ($USD Millions)$96.1 $112.8
Adjusted Gross Profit ($USD Millions)$63.5 $75.6
Adjusted EBITDA ($USD Millions)$7.7 $16.7
Clients Added in Quarter—>180
YoY Client Growth (%)—+16%

Actuals vs Company Guidance (Q4 2024)

MetricGuidance (from Q3)ActualOutcome
GAAP Revenue ($USD Millions)$118–$124 $117.6 Slight miss vs low end
Adjusted EBITDA ($USD Millions)$15–$19 $16.7 In‑range; near midpoint

Notes on variance: Management cited $8M RLAS miss to guidance midpoint, primarily Canada ($3M) and FX (~$3.3M), with smaller variances elsewhere .

Guidance Changes

MetricPeriodPrevious GuidanceCurrent GuidanceChange
FX‑Neutral GAAP Revenue Growth (%)Q1 2025—10–13 New
FX‑Neutral RLAS Growth (%)Q1 2025—11–14 New
Adjusted EBITDA Margin Expansion (bps)Q1 2025—+300–600 New
FX‑Neutral GAAP Revenue Growth (%)FY 2025—9–13 New
FX‑Neutral RLAS Growth (%)FY 2025—10–14 New
Adjusted EBITDA Margin Expansion (bps)FY 2025—+200–400 New
FX Headwind (bps)FY 2025—~300 New
Sertifi Revenue Contribution ($USD Millions)Q1 2025—$3–$4 New
Sertifi Revenue Contribution ($USD Millions)FY 2025—$35–$40 New
Sertifi Adjusted EBITDAQ1 / FY 2025—Flat–slightly positive (Q1); low single‑digit $M (FY) New
Restructuring Charge ($USD Millions)FY 2025—$7–$9; majority in Q1 New
GAAP Net Income OutlookFY 2025—Profitable (including restructuring, lower interest income) New

Earnings Call Themes & Trends

TopicQ2 2024 (Q‑2)Q3 2024 (Q‑1)Q4 2024 (Current)Trend
Portfolio review & cost disciplineFocus on EBITDA, free cash flow; buyback announced Rule of 40 reiterated; raising EBITDA guide Formal operational and portfolio review; 10% restructuring Intensifying efficiency drive
Canada visa policy impactExpect ~$30M FY headwind; remove recapture Continued headwinds; Canada modeled flat to down Q4 shortfall ~$3M; 2025 down >30% YoY Worsening
Australia visa policyStrong in Q2; watch policy Moderation expected; still growth Down >30% YoY expected in 2025 Worsening
U.K./EMEA educationStrong growth; new wins Major growth driver in peak season >50% YoY growth; marquee wins Improving
Travel vertical>55% YoY H1 growth; new subverticals Continued strong growth Organic >50% growth; Sertifi acquisition Strengthening
Health careChannel wins; return to growth expected H2 Modest growth; pipeline Landmark 8‑figure client; growth later in 2025 Stabilizing
FX management/reportingFX settlement impacts margins; hedged in OpEx Similar dynamics Shift to FX‑neutral guidance; FX headwinds quantified More transparent
AI/technology initiativesIndia bank integrations; loan disbursement digitization Platform/data optimizations AI‑powered international payer process; automation savings Expanding

Management Commentary

  • “We continued to focus on business and bottom line growth and generated 17% revenue growth and 680 bps adjusted EBITDA margin growth in the quarter.” – CEO Mike Massaro .
  • “For our 2025 financial outlook, we project revenue less ancillary services growth of 10–14% on an FX‑neutral basis, and a 200–400 basis point increase in adjusted EBITDA margin… we expect ~3 percentage points of headwind from FX.” – CFO Cosmin Pitigoi .
  • “One of the efficiency measures we are undertaking is a restructuring, which impacts approximately 10% of our workforce.” – CEO Mike Massaro .
  • “Sertifi… gives Flywire immediate access to new subsegments of the global travel industry… we believe we have the opportunity to monetize the several billion dollars of payment volume that the Sertifi platform has enabled annually.” – CEO Mike Massaro .

Q&A Highlights

  • Scope/timing of portfolio review: management “looking at geographies, products, verticals, cost structure” to optimize focus; openness to exploring “all options” while executing core strategy .
  • Canada/Australia specifics: Canada demand destruction (visa caps, SDS closure) drove top‑funnel pressure; ~$3M Q4 shortfall; 2025 modeled down >30%; Australia modeled prudently with demand pressure .
  • U.S. visa softness: F‑1 issuance down ~10% exiting the year; U.S. modeled cautiously, offset by domestic SFS upsells and new products .
  • Margin drivers: FX settlement uplift offset normal mix pressure (travel/B2B credit cards); without FX, gross margin would be ~100–200 bps lower YoY .
  • Guidance clarifications: shift to FX‑neutral; Q1 FX headwind ~250 bps; Sertifi adds $3–4M revenue and flat to slightly positive EBITDA in Q1 .

Estimates Context

  • Wall Street consensus estimates via S&P Global were unavailable at time of analysis due to request limits; therefore, estimate comparisons are not provided [GetEstimates error].
  • As a proxy, company guidance from Q3 was $118–$124M revenue and $15–$19M adjusted EBITDA for Q4; actual revenue was $117.6M (slight miss vs low end) and adjusted EBITDA $16.7M (in range), with variance explained by Canada ($3M) and FX ($3.3M) headwinds .

Key Takeaways for Investors

  • Near‑term revenue volatility from Canada/Australia visa policy changes and FX is compressing growth vs prior trajectory; management responded with restructuring and portfolio review to preserve margin expansion and free cash flow .
  • Underlying demand/mix is healthy: U.K./EMEA education and Travel/B2B are strong; TPV and adjusted profitability metrics continue to scale, supporting the Rule‑of‑40 profile despite macro headwinds .
  • Travel optionality increases: Sertifi adds hotel workflow software, accelerates monetization of several billion of adjacent payment volumes and cross‑sell opportunities; expect outsized growth in combined Travel vs corporate average .
  • Reporting clarity improves with FX‑neutral guidance; model ~300 bps FX headwind in FY25 and ~250 bps in Q1; margins guided to expand +200–400 bps (ex‑Sertifi) in FY25 .
  • Q4 revenue miss was modest vs guidance low end; adjusted EBITDA execution suggests resilient margin playbook (payment cost optimization, OpEx discipline, automation) .
  • Capital allocation remains balanced: $44M buybacks, opportunistic debt usage for Sertifi (~$60M net outstanding after near‑term repayment), and liquidity to pursue organic/inorganic growth .
  • Watch policy catalysts (Canada, Australia, U.S. visas) and integration milestones (Sertifi monetization ramp) as near‑term stock drivers; strength in EMEA education and Travel may offset macro‑affected corridors .