vs
Side-by-side financial comparison of Flywire Corp (FLYW) and OneStream, Inc. (OS). Click either name above to swap in a different company.
OneStream, Inc. is the larger business by last-quarter revenue ($163.7M vs $157.5M, roughly 1.0× Flywire Corp). OneStream, Inc. runs the higher net margin — 0.6% vs 0.0%, a 0.6% gap on every dollar of revenue. On growth, Flywire Corp posted the faster year-over-year revenue change (34.0% vs 23.6%). OneStream, Inc. produced more free cash flow last quarter ($25.6M vs $4.5M). Over the past eight quarters, OneStream, Inc.'s revenue compounded faster (21.8% CAGR vs 17.5%).
Flywire Corp is a global payment and receivables solutions provider serving core verticals including education, healthcare, travel, and B2B commerce. It offers secure cross-border payment processing, currency conversion, and workflow tools for organizations and payers worldwide.
Blue Stream provides cable television, cable telephone, DVR, and up to 1 GIG Internet speed broadband services to customers in the Florida communities of Coral Springs and Weston.
FLYW vs OS — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $157.5M | $163.7M |
| Net Profit | $33.0K | $999.0K |
| Gross Margin | — | 69.8% |
| Operating Margin | -0.6% | -3.2% |
| Net Margin | 0.0% | 0.6% |
| Revenue YoY | 34.0% | 23.6% |
| Net Profit YoY | 100.2% | — |
| EPS (diluted) | $0.01 | — |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $157.5M | $163.7M | ||
| Q3 25 | $200.1M | $154.3M | ||
| Q2 25 | $131.9M | $147.6M | ||
| Q1 25 | $133.5M | $136.3M | ||
| Q4 24 | $117.5M | $132.5M | ||
| Q3 24 | $156.8M | $129.1M | ||
| Q2 24 | $103.7M | $117.5M | ||
| Q1 24 | $114.1M | $110.3M |
| Q4 25 | $33.0K | $999.0K | ||
| Q3 25 | $29.6M | $-8.8M | ||
| Q2 25 | $-12.0M | $-18.4M | ||
| Q1 25 | $-4.2M | $-24.0M | ||
| Q4 24 | $-15.9M | — | ||
| Q3 24 | $38.9M | $-171.9M | ||
| Q2 24 | $-13.9M | $-7.8M | ||
| Q1 24 | $-6.2M | $-5.0M |
| Q4 25 | — | 69.8% | ||
| Q3 25 | — | 68.1% | ||
| Q2 25 | — | 68.6% | ||
| Q1 25 | — | 68.0% | ||
| Q4 24 | — | 66.8% | ||
| Q3 24 | — | 50.1% | ||
| Q2 24 | — | 68.5% | ||
| Q1 24 | — | 69.1% |
| Q4 25 | -0.6% | -3.2% | ||
| Q3 25 | 16.1% | -11.3% | ||
| Q2 25 | -6.8% | -21.8% | ||
| Q1 25 | -8.2% | -29.3% | ||
| Q4 24 | -4.9% | -35.8% | ||
| Q3 24 | 12.9% | -197.6% | ||
| Q2 24 | -15.2% | -9.8% | ||
| Q1 24 | -5.2% | -4.9% |
| Q4 25 | 0.0% | 0.6% | ||
| Q3 25 | 14.8% | -5.7% | ||
| Q2 25 | -9.1% | -12.5% | ||
| Q1 25 | -3.1% | -17.6% | ||
| Q4 24 | -13.5% | — | ||
| Q3 24 | 24.8% | -133.1% | ||
| Q2 24 | -13.4% | -6.7% | ||
| Q1 24 | -5.4% | -4.5% |
| Q4 25 | $0.01 | — | ||
| Q3 25 | $0.23 | — | ||
| Q2 25 | $-0.10 | — | ||
| Q1 25 | $-0.03 | — | ||
| Q4 24 | $-0.12 | — | ||
| Q3 24 | $0.30 | $-1.06 | ||
| Q2 24 | $-0.11 | — | ||
| Q1 24 | $-0.05 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $355.0M | $693.6M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $835.2M | $504.7M |
| Total Assets | $1.3B | $1.0B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $355.0M | $693.6M | ||
| Q3 25 | $377.3M | $653.9M | ||
| Q2 25 | $274.2M | $652.1M | ||
| Q1 25 | $255.3M | $593.9M | ||
| Q4 24 | $611.1M | $544.2M | ||
| Q3 24 | $681.1M | $495.5M | ||
| Q2 24 | $571.0M | $140.5M | ||
| Q1 24 | $619.0M | — |
| Q4 25 | — | — | ||
| Q3 25 | $15.0M | — | ||
| Q2 25 | $60.0M | — | ||
| Q1 25 | $60.0M | — | ||
| Q4 24 | $0 | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $835.2M | $504.7M | ||
| Q3 25 | $829.1M | $472.1M | ||
| Q2 25 | $792.4M | $458.2M | ||
| Q1 25 | $784.3M | $412.9M | ||
| Q4 24 | $814.8M | $386.2M | ||
| Q3 24 | $843.2M | $458.2M | ||
| Q2 24 | $802.6M | $97.5M | ||
| Q1 24 | $-797.0M | $102.5M |
| Q4 25 | $1.3B | $1.0B | ||
| Q3 25 | $1.3B | $949.4M | ||
| Q2 25 | $1.1B | $910.5M | ||
| Q1 25 | $1.1B | $867.3M | ||
| Q4 24 | $1.1B | $823.2M | ||
| Q3 24 | $1.2B | $750.1M | ||
| Q2 24 | $998.7M | $379.7M | ||
| Q1 24 | $998.7M | — |
| Q4 25 | — | — | ||
| Q3 25 | 0.02× | — | ||
| Q2 25 | 0.08× | — | ||
| Q1 25 | 0.08× | — | ||
| Q4 24 | 0.00× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $4.9M | $25.8M |
| Free Cash FlowOCF − Capex | $4.5M | $25.6M |
| FCF MarginFCF / Revenue | 2.9% | 15.7% |
| Capex IntensityCapex / Revenue | 0.2% | 0.1% |
| Cash ConversionOCF / Net Profit | 148.06× | 25.79× |
| TTM Free Cash FlowTrailing 4 quarters | $98.8M | $95.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $4.9M | $25.8M | ||
| Q3 25 | $150.1M | $5.0M | ||
| Q2 25 | $24.1M | $29.7M | ||
| Q1 25 | $-78.9M | $36.2M | ||
| Q4 24 | $-28.6M | — | ||
| Q3 24 | $184.6M | $2.4M | ||
| Q2 24 | $-19.3M | $8.1M | ||
| Q1 24 | $-38.1M | $25.5M |
| Q4 25 | $4.5M | $25.6M | ||
| Q3 25 | $149.9M | $4.8M | ||
| Q2 25 | $23.5M | $29.4M | ||
| Q1 25 | $-79.1M | $35.8M | ||
| Q4 24 | $-28.7M | — | ||
| Q3 24 | $184.4M | $1.3M | ||
| Q2 24 | $-19.7M | $7.7M | ||
| Q1 24 | $-38.3M | $24.9M |
| Q4 25 | 2.9% | 15.7% | ||
| Q3 25 | 74.9% | 3.1% | ||
| Q2 25 | 17.8% | 19.9% | ||
| Q1 25 | -59.3% | 26.3% | ||
| Q4 24 | -24.4% | — | ||
| Q3 24 | 117.6% | 1.0% | ||
| Q2 24 | -19.0% | 6.6% | ||
| Q1 24 | -33.6% | 22.5% |
| Q4 25 | 0.2% | 0.1% | ||
| Q3 25 | 0.1% | 0.1% | ||
| Q2 25 | 0.4% | 0.2% | ||
| Q1 25 | 0.1% | 0.3% | ||
| Q4 24 | 0.1% | — | ||
| Q3 24 | 0.1% | 0.8% | ||
| Q2 24 | 0.3% | 0.3% | ||
| Q1 24 | 0.2% | 0.6% |
| Q4 25 | 148.06× | 25.79× | ||
| Q3 25 | 5.07× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 4.75× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FLYW
| Transactions | $126.4M | 80% |
| Platform And Other Revenues | $31.1M | 20% |
OS
| Subscription And Circulation | $150.3M | 92% |
| Professional Services And Other | $9.4M | 6% |
| License | $4.0M | 2% |
