Third Quarter Revenue Increased 29.5% Year-over-Year

Third Quarter Revenue Less Ancillary Services Increased 31.4% Year-over-Year

Company Raises Full Year Outlook Before FX Impacts

BOSTON, Nov. 07, 2023 (GLOBE NEWSWIRE) -- Flywire Corporation (NASDAQ:FLYW) ("Flywire" or the "Company") a global payments enablement and software company, today reported financial results for its third quarter ended September 30, 2023.

"We are pleased with our third quarter results, where we generated our highest quarter of revenue and adjusted EBITDA, ever," said Mike Massaro, CEO of Flywire. "Our third quarter results were driven in part due to the ongoing optimization of our go-to-market strategy globally, where our sales and marketing teams continued to deliver new client wins and client expansions across all verticals. Our results were within our prior guidance range despite significant foreign exchange headwinds relative to when we previously provided our outlook."

Third Quarter 2023 Financial Highlights:

GAAP Results

Revenue increased 29.5% to $123.3 million in the third quarter of 2023, compared to $95.2 million in the third quarter of 2022.
Gross Profit increased to $78.4 million, resulting in Gross Margin of 63.6%, for the third quarter of 2023, compared to Gross Profit of $61.3 million and Gross Margin of 64.4% in the third quarter of 2022.
Net income was $10.6 million in the third quarter of 2023, compared to net (loss) of $(4.3) million in the third quarter of 2022.

Key Operating Metrics and Non-GAAP Results

Total Payment Volume increased 26% to $8.9 billion in the third quarter of 2023, compared to $7.0 billion in the third quarter of 2022.
Revenue Less Ancillary Services increased 31.4% to $116.8 million in the third quarter of 2023, compared to $88.9 million in the third quarter of 2022. Revenue Less Ancillary Services in the third quarter of 2023 was estimated to be unfavorably impacted by changes in foreign exchange rates between June 30, 2023 and September 30, 2023 by approximately $1.4 million.
Adjusted Gross Profit increased to $80.1 million, resulting in Adjusted Gross Margin of 68.6% in the third quarter of 2023, compared to Adjusted Gross Profit of $62.6 million and Adjusted Gross Margin of 70.4% in the third quarter of 2022. Third quarter 2022 Adjusted Gross Profit and Adjusted Gross Margin have been recast to align with the updated methodology as described in the Key Operating Metrics and Non-GAAP Financial Measures section below.
Adjusted EBITDA increased to $27.5 million in the third quarter of 2023, compared to $18.2 million in the third quarter of 2022.

Recent Business Highlights:

Acquired StudyLink to accelerate expansion in the Australian higher education market
Signed more than 185 new clients in the third quarter of 2023
Signed the highest number of net new clients in the travel vertical in the third quarter
Third quarter 2023 was the highest quarter of revenue and adjusted gross profit ever for the Company
Completed a follow-on offering of 8,500,000 shares of voting common stock. The Company raised $260.1 million after underwriter discounts and commissions and issuance costs
Appointed Gretchen Howard, a former Fidelity, Google and Robinhood executive who brings deep operating experience, to its Board of Directors

Fourth Quarter and Fiscal-Year 2023 Outlook:

"We were very pleased with how we performed during the third quarter and believe that the 43% year-to-date growth rate in revenue less ancillary services reflects the strength of our business. As a result of this success, we are raising our Fiscal-Year outlook before FX impacts," said Mike Ellis, CFO of Flywire. "Specifically, our updated outlook reflects the addition of $1.0 million attributable to the StudyLink acquisition and an additional $1.6 million in the fourth quarter related to underlying organic strength in our business. These factors are offset by an estimated $3.8 million in foreign exchange headwinds based on September 30, 2023 exchange compared to our prior guidance, of which $2.5 million is attributable to the fourth quarter of 2023."

Based on information available as of November 7, 2023, Flywire anticipates the following for the fourth quarter and fiscal-year 2023:

	Fourth Quarter 2023*
Revenue	$91.5 to $96.5 million
Revenue Less Ancillary Services	$86.5 to $90.5 million
Adjusted EBITDA**	$1.0 to $4.0 million

	Fiscal-Year 2023*
Revenue	$394.1 to $399.3 million
Revenue Less Ancillary Services	$372.0 to $376.0 million
Adjusted EBITDA**	$35.0 to $39.0 million

*The Company has assumed foreign exchange rates prevailing as of September 30, 2023. For supplemental information regarding the estimated effects of changes in foreign exchange rates between June 30, 2023 and September 30, 2023 on the Company's updated outlook compared to prior outlook, see the section below entitled "Supplemental Outlook Details."

**Flywire has not provided a quantitative reconciliation of forecasted Adjusted EBITDA to forecasted GAAP net income (loss) or to forecasted GAAP income (loss) before income taxes within this earnings release because Flywire is unable, without making unreasonable efforts, to calculate certain reconciling items with confidence. These items include, but are not limited to income taxes which are directly impacted by unpredictable fluctuations in the market price of Flywire's stock.

These statements are forward-looking and actual results may differ materially. Refer to the "Safe Harbor Statement" below for information on the factors that could cause Flywire's actual results to differ materially from these forward-looking statements.

Conference Call

The Company will host a conference call to discuss third quarter 2023 financial results today at 5:00 pm ET. Hosting the call will be Mike Massaro, CEO, Rob Orgel, President and COO, and Mike Ellis, CFO. The conference call can be accessed live via webcast from the Company's investor relations website at https://ir.flywire.com/. A replay will be available on the investor relations website following the call.

Key Operating Metrics and Non-GAAP Financial Measures

Flywire uses non-GAAP financial measures to supplement financial information presented on a GAAP basis. The Company believes that excluding certain items from its GAAP results allows management to better understand its consolidated financial performance from period to period and better project its future consolidated financial performance as forecasts are developed at a level of detail different from that used to prepare GAAP-based financial measures. Moreover, Flywire believes these non-GAAP financial measures provide its stakeholders with useful information to help them evaluate the Company's operating results by facilitating an enhanced understanding of the Company's operating performance and enabling them to make more meaningful period to period comparisons. There are limitations to the use of the non-GAAP financial measures presented here. Flywire's non-GAAP financial measures may not be comparable to similarly titled measures of other companies. Other companies, including companies in Flywire's industry, may calculate non-GAAP financial measures differently, limiting the usefulness of those measures for comparative purposes.

Flywire uses supplemental measures of its performance which are derived from its consolidated financial information, but which are not presented in its consolidated financial statements prepared in accordance with GAAP. These non-GAAP financial measures include the following:

Revenue Less Ancillary Services. Revenue Less Ancillary Services represents the Company's consolidated revenue in accordance with GAAP after excluding (i) pass-through cost for printing and mailing services and (ii) marketing fees. The Company excludes these amounts to arrive at this supplemental non-GAAP financial measure as it views these services as ancillary to the primary services it provides to its clients.
Adjusted Gross Profit and Adjusted Gross Margin. Adjusted gross profit represents Revenue Less Ancillary Services less cost of revenue adjusted to (i) exclude pass-through cost for printing services, (ii) offset marketing fees against costs incurred and (iii) exclude depreciation and amortization, including accelerated amortization on the impairment of customer set-up costs tied to technology integration. Adjusted Gross Margin represents Adjusted Gross Profit divided by Revenue Less Ancillary Services. Management believes this presentation supplements the GAAP presentation of Gross Margin with a useful measure of the gross margin of the Company's payment-related services, which are the primary services it provides to its clients. Beginning with the quarter ended December 31, 2022, Flywire has excluded depreciation and amortization from the calculation of its adjusted Gross Profit, which it believes enhances the understanding of the Company's operating performance and enables more meaningful period to period comparisons. The Company's previously reported Adjusted Gross Profit and Adjusted Gross Margin for the three months ended September 30, 2022 were recast to conform to the updated methodology and are reflected herein for comparison purposes.
Adjusted EBITDA. Adjusted EBITDA represents EBITDA further adjusted by excluding (i) stock-based compensation expense and related payroll taxes, (ii) the impact from the change in fair value measurement for contingent consideration associated with acquisitions,(iii) interest income, (iv) gain (loss) from the remeasurement of foreign currency, (v) indirect taxes related to intercompany activity, (vi) acquisition related transaction costs, if applicable, and (vii) employee retention costs, such as incentive compensation, associated with acquisition activities. Management believes that the exclusion of these amounts to calculate Adjusted EBITDA provides useful measures for period-to-period comparisons of the Company's business.

Revenue Less Ancillary Services at Constant Currency. Revenue Less Ancillary Services at Constant Currency represents Revenue Less Ancillary Services adjusted to show presentation on a constant currency basis. The constant currency information presented is calculated by translating current period results using prior period weighted average foreign currency exchange rates. Flywire analyzes Revenue Less Ancillary Services on a constant currency basis to provide a comparable framework for assessing how the business performed excluding the effect of foreign currency fluctuations.

These non-GAAP financial measures are not meant to be considered as indicators of performance in isolation from or as a substitute the Company's revenue, gross profit, gross margin or net income (loss) prepared in accordance with GAAP and should be read only in conjunction with financial information presented on a GAAP basis. Reconciliations of Revenue Less Ancillary Services, Revenue Less Ancillary Services at Constant Currency, Adjusted Gross Profit, Adjusted Gross Margin and Adjusted EBITDA to the most directly comparable GAAP financial measure are presented below. Flywire encourages you to review these reconciliations in conjunction with the presentation of the non-GAAP financial measures for each of the periods presented. In future fiscal periods, Flywire may exclude such items and may incur income and expenses similar to these excluded items. Flywire has not provided a quantitative reconciliation of forecasted Adjusted EBITDA to forecasted GAAP net income (loss) or to forecasted GAAP income (loss) before income taxes within this earnings release because it is unable, without making unreasonable efforts, to calculate certain reconciling items with confidence. These items include but are not limited to income taxes which are directly impacted by unpredictable fluctuations in the market price of Flywire's stock.

About Flywire

Flywire is a global payments enablement and software company. Flywire combines its proprietary global payments network, next-gen payments platform and vertical-specific software to deliver the most important and complex payments for its clients and their customers.

Flywire leverages its vertical-specific software and payments technology to deeply embed within the existing A/R workflows for its clients across the education, healthcare and travel vertical markets, as well as in key B2B industries. Flywire also integrates with leading ERP systems, so organizations can optimize the payment experience for their customers while eliminating operational challenges.

Flywire supports more than 3,700 clients with diverse payment methods in more than 140 currencies across 240 countries and territories around the world. Flywire is headquartered in Boston, MA, USA with additional offices around the globe. For more information, visit www.flywire.com. Follow Flywire on Twitter, LinkedIn and Facebook.

Safe Harbor Statement

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements regarding Flywire's future operating results and financial position, Flywire's business strategy and plans, market growth, and Flywire's objectives for future operations. Flywire intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by terms such as, but not limited to, "believe," "may," "will," "potentially," "estimate," "continue," "anticipate," "intend," "could," "would," "project," "target," "plan," "expect," or the negative of these terms, and similar expressions intended to identify forward-looking statements. Such forward-looking statements are based upon current expectations that involve risks, changes in circumstances, assumptions, and uncertainties. Important factors that could cause actual results to differ materially from those reflected in Flywire's forward-looking statements include, among others, Flywire's future financial performance, including its expectations regarding Revenue, Revenue Less Ancillary Services, and Adjusted EBITDA and foreign exchange rates. Risks that may cause actual results to differ materially from these forward looking statements include, but are not limited to: Flywire's ability to execute its business plan and effectively manage its growth; Flywire's cross-border expansion plans and ability to expand internationally; anticipated trends, growth rates, and challenges in Flywire's business and in the markets in which Flywire operates; the sufficiency of Flywire's cash and cash equivalents to meet its liquidity needs; political, economic, foreign currency exchange rate, inflation, legal, social and health risks, that may affect Flywire's business or the global economy; Flywire's beliefs and objectives for future operations; Flywire's ability to develop and protect its brand; Flywire's ability to maintain and grow the payment volume that it processes; Flywire's ability to further attract, retain, and expand its client base; Flywire's ability to develop new solutions and services and bring them to market in a timely manner; Flywire's expectations concerning relationships with third parties, including financial institutions and strategic partners; the effects of increased competition in Flywire's markets and its ability to compete effectively; recent and future acquisitions or investments in complementary companies, products, services, or technologies; Flywire's ability to enter new client verticals, including its relatively new business-to-business sector; Flywire's expectations regarding anticipated technology needs and developments and its ability to address those needs and developments with its solutions; Flywire's expectations regarding litigation and legal and regulatory matters; Flywire's expectations regarding its ability to meet existing performance obligations and maintain the operability of its solutions; Flywire's expectations regarding the effects of existing and developing laws and regulations, including with respect to payments and financial services, taxation, privacy and data protection; economic and industry trends, projected growth, or trend analysis; Flywire's ability to adapt to changes in U.S. federal income or other tax laws or the interpretation of tax laws, including the recently enacted Inflation Reduction Act of 2022; Flywire's ability to attract and retain qualified employees; Flywire's ability to maintain, protect, and enhance its intellectual property; Flywire's ability to maintain the security and availability of its solutions; the increased expenses associated with being a public company; the future market price of Flywire's common stock; and other factors that are described in the "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections of Flywire's Annual Report on Form 10-K for the year ended December 31, 2022 and Quarterly Report on Form 10-Q for the quarter ended June 30, 2023, which are on file with the Securities and Exchange Commission (SEC) and available on the SEC's website at https://www.sec.gov/. Additional factors may be described in those sections of Flywire's Quarterly Report on Form 10-Q for the quarter ended September 30, 2023, expected to be filed with the SEC in the fourth quarter of 2023. The information in this release is provided only as of the date of this release, and Flywire undertakes no obligation to update any forward-looking statements contained in this release on account of new information, future events, or otherwise, except as required by law.

Contacts

Investor Relations:

Akil Hollis

ir@Flywire.com

Media:

Sarah King

Sarah.King@Flywire.com

Prosek Partners

pro-flywire@prosek.com



Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)
(Unaudited) (Amounts in thousands, except share and per share amounts)

	Three Months Ended September 30,						Nine Months Ended September 30,
		2023			2022			2023			2022
Revenue	$	123,323		$	95,232		$	302,549		$	216,322
Costs and operating expenses:
Payment processing services costs		42,900			32,275			110,559			78,348
Technology and development		14,591			13,385			45,130			37,565
Selling and marketing		27,084			21,674			78,791			58,169
General and administrative		26,862			24,246			79,559			63,089
Total costs and operating expenses		111,437			91,580			314,039			237,171
Income (loss) from operations	$	11,886		$	3,652		$	(11,490	)	$	(20,849	)
Other income (expense):
Interest expense		(99	)		(400	)		(280	)		(884	)
Interest income		3,841			1,273			7,711			1,457
Loss from remeasurement of foreign currency		(4,233	)		(7,520	)		(3,518	)		(15,087	)
Total other income (expense), net		(491	)		(6,647	)		3,913			(14,514	)
Income (loss) before provision for income taxes		11,395			(2,995	)		(7,577	)		(35,363	)
Provision for income taxes		752			1,277			2,276			2,855
Net income (loss)	$	10,643		$	(4,272	)	$	(9,853	)	$	(38,218	)
Foreign currency translation adjustment		(2,581	)		(273	)		(499	)		(408	)
Comprehensive income (loss)	$	8,062		$	(4,545	)	$	(10,352	)	$	(38,626	)
Net income (loss) attributable to common stockholders - basic and diluted	$	10,643		$	(4,272	)	$	(9,853	)	$	(38,218	)
Net income (loss) per share attributable to common stockholders - basic	$	0.09		$	(0.04	)	$	(0.09	)	$	(0.36	)
Net income (loss) per share attributable to common stockholders - diluted	$	0.08		$	(0.04	)	$	(0.09	)	$	(0.36	)
Weighted average common shares outstanding - basic		116,492,191			107,925,637			112,495,539			107,562,799
Weighted average common shares outstanding - diluted		125,480,393			107,925,637			112,495,539			107,562,799

Condensed Consolidated Balance Sheets
(Unaudited) (Amounts in thousands, except share amounts)

	September 30,			December 31,
		2023			2022
Assets
Current assets:
Cash and cash equivalents	$	638,205		$	349,177
Restricted cash		—			2,000
Accounts receivable, net		18,151			13,697
Unbilled receivables, net		6,779			5,268
Funds receivable from payment partners		80,499			62,970
Prepaid expenses and other current assets		18,793			17,531
Total current assets		762,427			450,643
Property and equipment, net		15,241			13,317
Intangible assets, net		88,287			97,616
Goodwill		97,173			97,766
Other assets		19,288			14,945
Total assets	$	982,416		$	674,287

Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	17,574		$	13,325
Funds payable to clients		132,467			124,305
Accrued expenses and other current liabilities		38,255			34,423
Deferred revenue		3,812			5,223
Total current liabilities		192,108			177,276
Deferred tax liabilities		11,271			12,149
Other liabilities		3,719			2,959
Total liabilities		207,098			192,384
Commitments and contingencies (Note 16)
Stockholders' equity:
Preferred stock, $0.0001 par value; 10,000,000 shares authorized as of September 30, 2023 and December 31, 2022; and no shares issued and outstanding as of June 30, 2023 and December 31, 2022		—			—
Voting common stock, $0.0001 par value; 2,000,000,000 shares authorized as of September 30, 2023 and December 31, 2022; 121,700,424 shares issued and 119,382,702 shares outstanding as of September 30, 2023; 109,790,702 shares issued and 107,472,980 shares outstanding as of December 31, 2022		11			10
Non-voting common stock, $0.0001 par value; 10,000,000 shares authorized as of September 30, 2023 and December 31, 2022; 1,873,320 shares issued and outstanding as of September 30, 2023 and December 31, 2022		1			1
Treasury voting common stock, 2,317,722 shares as of September 30, 2023 and December 31, 2022, held at cost		(748	)		(748	)
Additional paid-in capital		953,522			649,756
Accumulated other comprehensive loss		(2,411	)		(1,912	)
Accumulated deficit		(175,057	)		(165,204	)
Total stockholders' equity		775,318			481,903
Total liabilities and stockholders' equity	$	982,416		$	674,287

Condensed Consolidated Statement of Cash Flows
(Unaudited) (Amounts in thousands)

	Nine Months Ended September 30,
		2023			2022
Cash flows from operating activities:
Net loss	$	$ (9,853	)	$	(38,218	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization		11,774			9,186
Stock-based compensation expense		31,299			22,461
Amortization of deferred contract costs		367			243
Change in fair value of contingent consideration		380			297
Deferred tax benefit		(896	)		(527	)
Provision for uncollectible accounts		525			86
Non-cash interest expense		242			268
Changes in operating assets and liabilities, net of acquisitions:
Accounts receivable		(4,979	)		(4,316	)
Unbilled receivables		(1,511	)		(2,305	)
Funds receivable from payment partners		(17,529	)		(2,090	)
Prepaid expenses, other current assets and other assets		(4,536	)		(7,674	)
Funds payable to clients		8,163			(3,798	)
Accounts payable, accrued expenses and other current liabilities		10,148			4,359
Contingent consideration		(467	)		(4,524	)
Other liabilities		(882	)		(446	)
Deferred revenue		(1,368	)		(730	)
Net cash used in operating activities		20,877			(27,728	)

Cash flows from investing activities:
Capitalization of internally developed software		(4,148	)		(4,129	)
Purchases of property and equipment		(943	)		(1,059	)
Business acquisition, net of cash acquired		—			(16,923	)
Contingent consideration paid for acquisitions		—			(453	)
Net cash used in investing activities		(5,091	)		(22,564	)
Cash flows from financing activities:
Proceeds from issuance of common stock under public offering, net of underwriter discounts and commissions		261,119			—
Payments of costs related to public offering		(447	)		—
Contingent consideration paid for acquisitions		(1,207	)		(3,320	)
Payments of tax withholdings for net settled option exercises		—			(2,564	)
Proceeds from the issuance of stock under Employee Stock Purchase Plan		2,691			1,271
Proceeds from exercise of stock options		8,519			5,222
Net cash provided by (used in) financing activities		270,675			609
Effect of exchange rates changes on cash and cash equivalents		567			11,553
Net increase (decrease) in cash, cash equivalents and restricted cash		287,028			(38,130	)
Cash, cash equivalents and restricted cash, beginning of year	$	351,177		$	389,360
Cash, cash equivalents and restricted cash, end of year	$	638,205		$	351,230

Reconciliation of Non-GAAP Financial Measures
(Amounts in millions, except percentages)
Modified Methodology
	Three Months Ended September 30,						Nine Months Ended September 30,
		2023			2022			2023			2022
Revenue	$	123.3		$	95.2		$	302.5		$	216.3
Adjusted to exclude gross up for:
Pass-through cost for printing and mailing		(5.2	)		(5.4	)		(15.4	)		(15.1	)
Marketing fees		(1.3	)		(0.9	)		(1.8	)		(1.5	)
Revenue Less Ancillary Services	$	116.8		$	88.9		$	285.3		$	199.7
Payment processing services costs		42.9			32.3			110.6			78.3
Hosting and amortization costs within technology and development expenses		2.0			1.6			6.5			4.6
Cost of Revenue	$	44.9		$	33.9		$	117.1		$	82.9
Adjusted to:
Exclude printing and mailing costs		(5.2	)		(5.4	)		(15.4	)		(15.1	)
Offset marketing fees against related costs		(1.3	)		(0.9	)		(1.8	)		(1.5	)
Exclude depreciation and amortization		(1.7	)		(1.3	)		(5.0	)		(3.7	)
Adjusted Cost of Revenue	$	36.7		$	26.3		$	94.9		$	62.6
Gross Profit	$	78.4		$	61.3		$	185.4		$	133.4
Gross Margin		63.6	%		64.4	%		61.3	%		61.7	%
Adjusted Gross Profit	$	80.1		$	62.6		$	190.4		$	137.1
Adjusted Gross Margin		68.6	%		70.4	%		66.7	%		68.7	%

Previous Methodology
	Three Months Ended September 30,						Nine Months Ended September 30,
		2023			2022			2023			2022
Revenue	$	123.3		$	95.2		$	302.5		$	216.3
Adjusted to exclude gross up for:
Pass-through cost for printing and mailing		(5.2	)		(5.4	)		(15.4	)		(15.1	)
Marketing fees		(1.3	)		(0.9	)		(1.8	)		(1.5	)
Revenue Less Ancillary Services	$	116.8		$	88.9		$	285.3		$	199.7
Payment processing services costs		42.9			32.3			110.6			78.3
Hosting and amortization costs within technology and development expenses		2.0			1.6			6.5			4.6
Cost of Revenue	$	44.9		$	33.9		$	117.1		$	82.9
Adjusted to:
Exclude printing and mailing costs		(5.2	)		(5.4	)		(15.4	)		(15.1	)
Offset marketing fees against related costs		(1.3	)		(0.9	)		(1.8	)		(1.5	)
Adjusted Cost of Revenue	$	38.4		$	27.6		$	99.9		$	66.3
Gross Profit	$	78.4		$	61.3		$	185.4		$	133.4
Gross Margin		63.6	%		64.4	%		61.3	%		61.7	%
Adjusted Gross Profit	$	78.4		$	61.3		$	185.4		$	133.4
Adjusted Gross Margin		67.1	%		69.0	%		65.0	%		66.8	%

EBITDA and Adjusted EBITDA

	Three Months Ended September 30,						Nine Months Ended September 30,
		2023			2022			2023			2022
Net income (loss)	$	10.6		$	(4.3	)	$	(9.9	)	$	(38.2	)
Interest expense		0.1			0.4			0.3			0.9
Provision for income taxes		0.8			1.3			2.3			2.9
Depreciation and amortization		4.0			3.4			12.1			9.2
EBITDA		15.5			0.8			4.8			(25.2	)
Stock-based compensation expense and related taxes		11.6			9.3			32.3			23.3
Change in fair value of contingent consideration		0.0			1.3			0.4			0.3
Interest income		(3.8	)		(1.3	)		(7.7	)		(1.5	)
Loss from remeasurement of foreign currency		4.2			7.5			3.5			15.1
Indirect taxes related to intercompany activity		0.1			0.1			0.2			0.3
Acquisition related transaction costs		0.0			0.2			0.0			0.4
Acquisition related employee retention costs		(0.1	)		0.3			0.8			1.2
Adjusted EBITDA	$	27.5		$	18.2		$	34.3		$	13.9

	Three Months Ended September 30, 2023									Nine Months Ended September 30, 2023
	Transaction			Platform and Usage-Based Fee			Revenue			Transaction			Platform and Usage-Based Fee			Revenue
Revenue	$	104.6		$	18.7		$	123.3		$	247.7		$	54.8		$	302.5
Adjusted to exclude gross up for:
Pass-through cost for printing and mailing		—			(5.2	)		(5.2	)		—			(15.4	)		(15.4	)
Marketing fees		(1.3	)		—			(1.3	)		(1.8	)		—			(1.8	)
Revenue Less Ancillary Services	$	103.3		$	13.5		$	116.8		$	245.9		$	39.4		$	285.3
Percentage of Revenue		84.8	%		15.2	%		100.0	%		81.9	%		18.1	%		100.0	%
Percentage of Revenue Less Ancillary Services		88.4	%		11.6	%		100.0	%		86.2	%		13.8	%		100.0	%

	Three Months Ended September 30, 2022									Nine Months Ended September 30, 2022
	Transaction			Platform and Usage-Based Fee			Revenue			Transaction			Platform and Usage-Based Fee			Revenue
Revenue	$	77.1		$	18.1		$	95.2		$	167.5		$	48.8		$	216.3
Adjusted to exclude gross up for:
Pass-through cost for printing and mailing		—			(5.4	)		(5.4	)		—			(15.1	)		(15.1	)
Marketing fees		(0.9	)		—			(0.9	)		(1.5	)		—			(1.5	)
Revenue Less Ancillary Services	$	76.2		$	12.7		$	88.9		$	166.0		$	33.7		$	199.7
Percentage of Revenue		81.0	%		19.0	%		100.0	%		77.4	%		22.6	%		100.0	%
Percentage of Revenue Less Ancillary Services		85.7	%		14.3	%		100.0	%		83.1	%		16.9	%		100.0	%

Revenue Less Ancillary Services at Constant Currency

	Three Months Ended September 30,						Nine Months Ended September 30,
		2023			2022	Growth Rates		2023		2022	Growth Rates

GAAP revenue	$	123.3		$	95.2	29.5%	$	302.5	$	216.3	39.9%
Ancillary services	$	6.5		$	6.3		$	17.2	$	16.6
Revenue less ancillary services	$	116.8		$	88.9	31.4%	$	285.3	$	199.7	42.9%

Effects of foreign currency rate fluctuations	$	(2.30	)				$	2.80
Revenue less ancillary services at constant currency	$	114.5		$	88.9	28.8%	$	288.1	$	199.7	44.3%

Supplemental Outlook Details

The following table provides a reconciliation of Fiscal Year 2023 outlook to the prior outlook provided in August:

	(Unaudited)
	Fiscal Year 2023
(in millions)	Midpoint of Outlook in August		Increase (1)		Currency Fluctuations from Prior Outlook (2)			Midpoint of Outlook in November
Revenue	$	400	$	0.5	$	(3.8	)	$	396.7
Revenue Less Ancillary Services	$	376	$	1.8	$	(3.8	)	$	374.0

	Fourth Quarter 2023
(in millions)	Midpoint of Outlook in August		Increase (1)		Currency Fluctuations from Prior Outlook (2)			Midpoint of Outlook in November
Revenue	$	96.2	$	0.3	$	(2.5	)	$	94.0
Revenue Less Ancillary Services	$	88.4	$	2.6	$	(2.5	)	$	88.5

^{(1) Reflects the assumed impact of the StudyLink acquisition and underlying organic strength in our business.}

^{(2) Flywire's updated outlook reflects foreign exchange rates prevailing as of September 30, 2023 and its prior outlook, which reflected exchange rates prevailing as of June 30, 2023. The impacts to fiscal year of 2023 are considered forward-looking outlook.}


Guidance
	Three Months Ended December 31, 2023						Year Ended December 31, 2023
	Low			High			Low			High

Revenue	$	91.5		$	96.5		$	394.1		$	399.3
Adjusted to exclude gross up for:
Pass through cost for printing and mailing		(4.9	)		(5.7	)		(20.3	)		(21.1	)
Marketing fees		(0.1	)		(0.3	)		(1.8	)		(2.2	)
Revenue Less Ancillary Services	$	86.5		$	90.5		$	372.0		$	376.0



Adjusted EBITDA	$	1.0		$	4.0		$	35.0		$	39.0

Flywire Reports Third Quarter 2023 Financial Results