COMP <GO>
FLYW vs TIC // DIVIDEND YIELD & FCF PAYOUT SAFETY
Flywire Corporation Voting (NASDAQ) VS. TIC Solutions Inc. (NYSE) • 15-METRIC TALLY: FLYW 7
— TIC 1
■ METRIC PARITY
LAST: $19.29 (+1.90%) • MKT CAP: $2.35B
dividend-safety
0.00%
LAST: $10.39 (+3.90%) • MKT CAP: $2.27B
dividend-safety
0.00%
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (FLYW VS. TIC)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | FLYW | TIC | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | 29.40% | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 1.80% | -0.40% | +2.20 | FLYW | /roic <GO> |
| EV/EBITDA & P/E Valuation | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 4.21% | 2.70% | +1.51 | FLYW | /fcf-yield <GO> |
| Operating Margin | 1.80% | -1.10% | +2.90 | FLYW | /operating-margins <GO> |
| Net Profit Margin | 2.20% | -5.70% | +7.90 | FLYW | /net-margins <GO> |
| Revenue Growth (YoY) | 26.60% | — | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety ACTIVE | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 3.91 | 1.08 | +2.83 | FLYW | /balance-sheet <GO> |
| Piotroski F-Score Quality | 7/9 | 6/9 | +1.00 | FLYW | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 63.2 | 64.3 | -1.13 | TIC | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $2.35B | $2.27B | $79.7M | FLYW | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | FLYW REV | TIC REV | FLYW GROSS % | TIC GROSS % | FLYW FCF | TIC FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $623.0M | $1.53B | — | 29.4% | $98.8M | $61.3M |
| FY 2024 | $492.1M | $0 | — | — | $97.7M | — |
| FY 2023 | $403.1M | $1.05B | — | — | $76.3M | — |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
FLYW // BETA —
TIC // BETA —