vs
フライワイヤー（FLYW）とBRC Group Holdings, Inc.（RILY）の財務データ比較。上の社名をクリックして会社を切り替えられます
BRC Group Holdings, Inc.の直近四半期売上が大きい（$188.3M vs $157.5M、フライワイヤーの約1.2倍）。BRC Group Holdings, Inc.の純利益率が高く（47.9% vs 0.0%、差は47.9%）。フライワイヤーの前年同期比売上増加率が高い（34.0% vs -21.9%）。過去8四半期でフライワイヤーの売上複合成長率が高い（17.5% vs -15.4%）
Flywire Corp（フライワイヤー）はグローバルな決済ソリューションプロバイダーで、教育、医療、旅行、B2B商業を主な事業分野とし、安全な越境決済処理、為替交換、決済ワークフロー最適化ツールを提供し、企業や支払者の取引を簡素化しています。
FLYW vs RILY — 直接比較
売上が大きい
RILY
1.2倍大きい
$157.5M
売上成長率が高い
FLYW
+55.9%の差
-21.9%
純利益率が高い
RILY
純利益率が47.9%高い
0.0%
2年売上CAGRが高い
FLYW
2年複合成長率
-15.4%
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $157.5M | $188.3M |
| 純利益 | $33.0K | $90.3M |
| 粗利率 | — | 79.5% |
| 営業利益率 | -0.6% | 32.3% |
| 純利益率 | 0.0% | 47.9% |
| 売上前年比 | 34.0% | -21.9% |
| 純利益前年比 | 100.2% | 1710.8% |
| EPS（希薄化後） | $0.01 | $2.78 |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
売上FLYWRILY
| Q4 25 | $157.5M | $188.3M | ||
| Q3 25 | $200.1M | $215.3M | ||
| Q2 25 | $131.9M | $188.2M | ||
| Q1 25 | $133.5M | $197.2M | ||
| Q4 24 | $117.5M | $241.0M | ||
| Q3 24 | $156.8M | $225.5M | ||
| Q2 24 | $103.7M | $256.0M | ||
| Q1 24 | $114.1M | $263.4M |
純利益FLYWRILY
| Q4 25 | $33.0K | $90.3M | ||
| Q3 25 | $29.6M | $91.1M | ||
| Q2 25 | $-12.0M | $139.5M | ||
| Q1 25 | $-4.2M | $-10.0M | ||
| Q4 24 | $-15.9M | $-5.6M | ||
| Q3 24 | $38.9M | $-284.4M | ||
| Q2 24 | $-13.9M | $-433.6M | ||
| Q1 24 | $-6.2M | $-49.2M |
粗利率FLYWRILY
| Q4 25 | — | 79.5% | ||
| Q3 25 | — | 83.7% | ||
| Q2 25 | — | 81.3% | ||
| Q1 25 | — | 81.4% | ||
| Q4 24 | — | 79.8% | ||
| Q3 24 | — | 82.1% | ||
| Q2 24 | — | 84.5% | ||
| Q1 24 | — | 85.3% |
営業利益率FLYWRILY
| Q4 25 | -0.6% | 32.3% | ||
| Q3 25 | 16.1% | 30.4% | ||
| Q2 25 | -6.8% | 5.7% | ||
| Q1 25 | -8.2% | -31.2% | ||
| Q4 24 | -4.9% | -69.2% | ||
| Q3 24 | 12.9% | -36.4% | ||
| Q2 24 | -15.2% | -90.8% | ||
| Q1 24 | -5.2% | -6.1% |
純利益率FLYWRILY
| Q4 25 | 0.0% | 47.9% | ||
| Q3 25 | 14.8% | 42.3% | ||
| Q2 25 | -9.1% | 74.1% | ||
| Q1 25 | -3.1% | -5.1% | ||
| Q4 24 | -13.5% | -2.3% | ||
| Q3 24 | 24.8% | -126.1% | ||
| Q2 24 | -13.4% | -169.4% | ||
| Q1 24 | -5.4% | -18.7% |
EPS（希薄化後）FLYWRILY
| Q4 25 | $0.01 | $2.78 | ||
| Q3 25 | $0.23 | $2.91 | ||
| Q2 25 | $-0.10 | $4.50 | ||
| Q1 25 | $-0.03 | $-0.39 | ||
| Q4 24 | $-0.12 | $-0.01 | ||
| Q3 24 | $0.30 | $-9.39 | ||
| Q2 24 | $-0.11 | $-14.35 | ||
| Q1 24 | $-0.05 | $-1.71 |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | $355.0M | $226.6M |
| 総負債低いほど良い | — | $1.4B |
| 株主資本純資産 | $835.2M | $-171.5M |
| 総資産 | $1.3B | $1.7B |
| 負債/資本比率低いほどレバレッジが低い | — | — |
8四半期トレンド — 暦四半期で整列
現金・短期投資FLYWRILY
| Q4 25 | $355.0M | $226.6M | ||
| Q3 25 | $377.3M | $184.2M | ||
| Q2 25 | $274.2M | $267.4M | ||
| Q1 25 | $255.3M | $138.3M | ||
| Q4 24 | $611.1M | $146.9M | ||
| Q3 24 | $681.1M | $159.2M | ||
| Q2 24 | $571.0M | $236.9M | ||
| Q1 24 | $619.0M | $190.7M |
総負債FLYWRILY
| Q4 25 | — | $1.4B | ||
| Q3 25 | $15.0M | $1.3B | ||
| Q2 25 | $60.0M | $1.3B | ||
| Q1 25 | $60.0M | $1.4B | ||
| Q4 24 | $0 | $1.5B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
株主資本FLYWRILY
| Q4 25 | $835.2M | $-171.5M | ||
| Q3 25 | $829.1M | $-260.5M | ||
| Q2 25 | $792.4M | $-351.7M | ||
| Q1 25 | $784.3M | $-496.8M | ||
| Q4 24 | $814.8M | $-488.2M | ||
| Q3 24 | $843.2M | $-497.6M | ||
| Q2 24 | $802.6M | $-218.3M | ||
| Q1 24 | $-797.0M | $228.4M |
総資産FLYWRILY
| Q4 25 | $1.3B | $1.7B | ||
| Q3 25 | $1.3B | $1.7B | ||
| Q2 25 | $1.1B | $1.5B | ||
| Q1 25 | $1.1B | $1.5B | ||
| Q4 24 | $1.1B | $1.8B | ||
| Q3 24 | $1.2B | $2.2B | ||
| Q2 24 | $998.7M | $3.2B | ||
| Q1 24 | $998.7M | $5.0B |
負債/資本比率FLYWRILY
| Q4 25 | — | — | ||
| Q3 25 | 0.02× | — | ||
| Q2 25 | 0.08× | — | ||
| Q1 25 | 0.08× | — | ||
| Q4 24 | 0.00× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $4.9M | $26.2M |
| フリーキャッシュフロー営業CF - 設備投資 | $4.5M | — |
| FCFマージンFCF / 売上 | 2.9% | — |
| 設備投資強度設備投資 / 売上 | 0.2% | — |
| キャッシュ転換率営業CF / 純利益 | 148.06× | 0.29× |
| 直近12ヶ月FCF直近4四半期 | $98.8M | — |
8四半期トレンド — 暦四半期で整列
営業キャッシュフローFLYWRILY
| Q4 25 | $4.9M | $26.2M | ||
| Q3 25 | $150.1M | $-60.6M | ||
| Q2 25 | $24.1M | $-25.6M | ||
| Q1 25 | $-78.9M | $184.0K | ||
| Q4 24 | $-28.6M | $-2.7M | ||
| Q3 24 | $184.6M | $19.5M | ||
| Q2 24 | $-19.3M | $111.5M | ||
| Q1 24 | $-38.1M | $135.4M |
フリーキャッシュフローFLYWRILY
| Q4 25 | $4.5M | — | ||
| Q3 25 | $149.9M | — | ||
| Q2 25 | $23.5M | — | ||
| Q1 25 | $-79.1M | — | ||
| Q4 24 | $-28.7M | — | ||
| Q3 24 | $184.4M | — | ||
| Q2 24 | $-19.7M | — | ||
| Q1 24 | $-38.3M | — |
FCFマージンFLYWRILY
| Q4 25 | 2.9% | — | ||
| Q3 25 | 74.9% | — | ||
| Q2 25 | 17.8% | — | ||
| Q1 25 | -59.3% | — | ||
| Q4 24 | -24.4% | — | ||
| Q3 24 | 117.6% | — | ||
| Q2 24 | -19.0% | — | ||
| Q1 24 | -33.6% | — |
設備投資強度FLYWRILY
| Q4 25 | 0.2% | — | ||
| Q3 25 | 0.1% | — | ||
| Q2 25 | 0.4% | — | ||
| Q1 25 | 0.1% | — | ||
| Q4 24 | 0.1% | — | ||
| Q3 24 | 0.1% | — | ||
| Q2 24 | 0.3% | — | ||
| Q1 24 | 0.2% | — |
キャッシュ転換率FLYWRILY
| Q4 25 | 148.06× | 0.29× | ||
| Q3 25 | 5.07× | -0.66× | ||
| Q2 25 | — | -0.18× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 4.75× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
FLYW
| Transactions | $126.4M | 80% |
| Platform And Other Revenues | $31.1M | 20% |
RILY
| Transferred At Point In Time | $101.4M | 54% |
| Wealth Management Segment | $30.7M | 16% |
| Corporate Finance Consulting And Investment Banking Fees | $27.1M | 14% |
| Services And Fees | $24.8M | 13% |
| Commissions Fees And Reimbursed Expenses | $4.8M | 3% |
