Remitly Global, Inc.
NasdaqGS-RELY
Jun '21
Dec '21
Jun '22
Dec '22
Jun '23
Dec '23
Jun '24
Dec '24
Jun '25
| Operating Activities | Jun '25 | Dec '24 | Jun '24 | Dec '23 | Jun '23 |
|---|---|---|---|---|---|
Net Income | 17.9 | -3.8 | -33.2 | -70.7 | -47.2 |
Depreciation & Amortization | 11.7 | 10.5 | 7.6 | 6.9 | 6.2 |
Share-Based Compensation Expense | 73.9 | 80.9 | 71.2 | 72.5 | 64.4 |
Other Adjustments | 6 | 5.9 | 3.1 | 5.9 | 4.6 |
Changes in Trade Receivables | -55.9 | 268.4 | -82.1 | -183.4 | — |
Changes in Accounts Payable | 4.4 | -6.8 | -14 | 17.4 | 10.2 |
Changes in Accrued Expenses | 35.8 | -30.1 | 15.6 | 51.6 | -4.2 |
Changes in Unearned Revenue | -5.1 | 23.4 | -10.7 | 74.2 | -12.5 |
Changes in Other Operating Activities | 85.3 | -146 | 34.5 | 80.5 | -130 |
Cash from Operating Activities | 174.1 | 202.4 | -7.9 | 0.6 | -54.2 |
| Investing Activities | Jun '25 | Dec '24 | Jun '24 | Dec '23 | Jun '23 |
|---|---|---|---|---|---|
Capital Expenditure | -26.6 | -3.9 | -2.1 | -1.3 | -1.6 |
Purchases of Intangible Assets | -6 | -5.2 | -6.5 | -3.9 | -2.3 |
Payments for Business Acquisitions | — | — | — | — | -40.9 |
Cash from Investing Activities | -32.6 | -9.1 | -8.6 | -5.2 | -44.8 |
| Financing Activities | Jun '25 | Dec '24 | Jun '24 | Dec '23 | Jun '23 |
|---|---|---|---|---|---|
Issuance of Short-Term Debt | 2,493 | 883 | 570 | 430 | 334 |
Repayments of Short-Term Debt | -2,493 | -898 | -685 | -334 | -300 |
Net Issuance / (Repayments) of Short-Term Debt | — | -15 | -115 | 96 | 34 |
Repayments of Long-Term Debt | — | — | — | — | -17.1 |
Net Issuance / (Repayments) of Long-Term Debt | — | — | — | — | -17.1 |
Issuance of Common Shares | 10.3 | 8.9 | 9.2 | 9.4 | 11.1 |
Repurchases of Common Shares | -11.6 | -2.7 | -2.6 | -4.6 | -2.1 |
Net Issuance / (Repurchases) of Common Shares | -1.3 | 6.2 | 6.6 | 4.8 | 9 |
Issuance of Preferred Shares | — | — | — | — | — |
Net Issuance / (Repurchases) of Preferred Shares | — | — | — | — | — |
Other Financing Activities | -2.6 | — | -10.3 | — | — |
Cash from Financing Activities | -3.9 | -8.8 | -118.6 | 100.8 | 25.9 |
| Free Cash Flow | Jun '25 | Dec '24 | Jun '24 | Dec '23 | Jun '23 |
|---|---|---|---|---|---|
Free Cash Flow | 147.5 | 198.5 | -10 | -0.7 | -55.8 |
NOPAT | 20.9 | -9.4 | -41 | -73.8 | -46.5 |
Levered Free Cash Flow | 123.5 | -171.8 | -117.2 | 254.6 | -162.1 |
Unlevered Free Cash Flow | 126.5 | -162.4 | -10.1 | 155.4 | -178.4 |
Net Change in Cash | 137.6 | 184.5 | -135.1 | 96.2 | -73.2 |