Remitly Global (RELY) Financials

$17.20 +0.24 (+1.42%)

Closing price 10/24/2025 04:00 PM Eastern

Extended Trading

$17.24 +0.04 (+0.26%)

As of 10/24/2025 07:56 PM Eastern

Annual Income Statements for Remitly Global

This table shows Remitly Global's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2019	2020	2021	2022	2023	2024
Period end date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Net Income / (Loss) Attributable to Common Shareholders	-64	-33	-39	-114	-118	-37
Consolidated Net Income / (Loss)	-51	-33	-39	-114	-118	-37
Net Income / (Loss) Continuing Operations	-51	-33	-39	-114	-118	-37
Total Pre-Tax Income	-51	-31	-38	-113	-112	-30
Total Operating Income	-51	-29	-40	-121	-114	-39
Total Gross Profit	53	121	221	327	533	748
Total Revenue	127	257	459	654	944	1,264
Operating Revenue	127	257	459	654	944	1,264
Total Cost of Revenue	73	136	237	327	412	516
Operating Cost of Revenue	73	136	237	327	412	516
Total Operating Expenses	104	150	261	448	647	788
Selling, General & Admin Expense	26	32	71	131	179	196
Marketing Expense	44	74	121	171	234	304
Research & Development Expense	32	41	64	139	220	270
Depreciation Expense	2.66	4.06	5.26	6.72	13	18
Total Other Income / (Expense), net	-0.53	-2.22	2.01	8.06	2.26	8.84
Interest Expense	1.61	1.19	1.26	1.30	2.35	3.24
Interest & Investment Income	1.11	0.27	0.14	4.15	7.45	8.08
Other Income / (Expense), net	-0.03	-1.30	3.13	5.21	-2.84	4.00
Income Tax Expense	0.26	1.16	1.04	1.04	5.90	6.73
Basic Earnings per Share	($2.98)	($1.52)	($0.64)	($0.68)	($0.65)	($0.19)
Weighted Average Basic Shares Outstanding	21.29M	21.46M	60.73M	167.77M	180.82M	194.65M
Diluted Earnings per Share	($2.98)	($1.52)	($0.64)	($0.68)	($0.65)	($0.19)
Weighted Average Diluted Shares Outstanding	21.29M	21.46M	60.73M	167.77M	180.82M	194.65M
Weighted Average Basic & Diluted Shares Outstanding	-	-	166.08M	174.19M	188.51M	200.61M

This table shows Remitly Global's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Net Income / (Loss) Attributable to Common Shareholders	-33	-19	-28	-19	-36	-35	-21	-12	1.92	-5.72	11
Consolidated Net Income / (Loss)	-33	-19	-28	-19	-36	-35	-21	-12	1.92	-5.72	11
Net Income / (Loss) Continuing Operations	-33	-19	-28	-19	-36	-35	-21	-12	1.92	-5.72	11
Total Pre-Tax Income	-33	-20	-28	-19	-35	-30	-20	-8.80	3.77	-5.14	15
Total Operating Income	-36	-23	-28	-18	-37	-31	-20	-16	0.37	-3.74	12
Total Gross Profit	81	100	110	132	135	156	159	179	199	211	218
Total Revenue	169	191	204	234	242	265	269	306	337	352	362
Operating Revenue	169	191	204	234	242	265	269	306	337	352	362
Total Cost of Revenue	88	91	94	102	107	109	110	128	137	140	144
Operating Cost of Revenue	88	91	94	102	107	109	110	128	137	140	144
Total Operating Expenses	117	123	138	151	172	187	179	194	199	215	205
Selling, General & Admin Expense	36	35	41	39	50	49	44	46	51	55	53
Marketing Expense	43	43	44	54	61	75	68	77	75	84	73
Research & Development Expense	36	43	49	54	57	59	63	68	68	71	74
Depreciation Expense	1.84	1.85	3.03	3.19	3.42	3.48	3.68	3.91	4.66	5.81	5.40
Total Other Income / (Expense), net	2.84	3.04	0.12	-0.77	1.51	1.40	-0.13	6.96	3.40	-1.40	2.71
Interest Expense	0.33	0.33	0.39	0.59	0.59	0.79	0.77	0.75	0.76	0.97	1.30
Interest & Investment Income	1.40	2.27	2.02	1.37	1.81	2.25	2.23	1.94	2.07	1.84	1.79
Other Income / (Expense), net	1.77	1.09	-1.51	-1.55	0.28	-0.06	-1.59	5.76	2.09	-2.27	2.22
Income Tax Expense	0.29	-0.43	0.37	-0.14	0.26	5.42	1.00	3.29	1.85	0.59	3.59
Basic Earnings per Share	($0.20)	($0.11)	($0.16)	($0.11)	($0.20)	($0.18)	($0.11)	($0.06)	$0.01	($0.03)	$0.06
Weighted Average Basic Shares Outstanding	168.60M	167.77M	175.11M	179.08M	182.60M	180.82M	189.85M	193.45M	196.17M	194.65M	201.74M
Diluted Earnings per Share	($0.20)	($0.11)	($0.16)	($0.11)	($0.20)	($0.18)	($0.11)	($0.06)	$0.01	($0.03)	$0.05
Weighted Average Diluted Shares Outstanding	168.60M	167.77M	175.11M	179.08M	182.60M	180.82M	189.85M	193.45M	205.25M	194.65M	218.41M
Weighted Average Basic & Diluted Shares Outstanding	170.66M	174.19M	177.95M	181.20M	185.16M	188.51M	192.48M	195.14M	198.06M	200.61M	203.86M

This table details how cash moves in and out of Remitly Global's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2019	2020	2021	2022	2023	2024
Period end date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Net Change in Cash & Equivalents	119	4.56	215	-103	24	45
Net Cash From Operating Activities	8.44	-114	-18	-109	-54	194
Net Cash From Continuing Operating Activities	8.44	-114	-18	-109	-54	194
Net Income / (Loss) Continuing Operations	-51	-33	-39	-114	-118	-37
Consolidated Net Income / (Loss)	-51	-33	-39	-114	-118	-37
Depreciation Expense	2.66	4.06	5.26	6.72	13	18
Non-Cash Adjustments To Reconcile Net Income	3.18	-85	-11	-68	-72	248
Changes in Operating Assets and Liabilities, net	54	-1.05	27	67	124	-35
Net Cash From Investing Activities	-7.21	-4.37	-4.53	-7.31	-50	-18
Net Cash From Continuing Investing Activities	-7.21	-4.37	-4.53	-7.31	-50	-18
Purchase of Property, Plant & Equipment	-7.21	-4.37	-4.53	-7.06	-9.10	-18
Acquisitions	-	0.00	0.00	-0.25	-41	0.00
Net Cash From Financing Activities	117	122	238	15	127	-127
Net Cash From Continuing Financing Activities	117	122	238	15	127	-127
Repayment of Debt	6.23	35	-81	-0.38	-651	-1,583
Issuance of Debt	0.00	0.00	3.06	0.00	764	1,453
Issuance of Common Equity	0.00	0.00	305	3.52	6.13	9.38
Other Financing Activities, net	1.03	2.38	8.35	11	7.59	-6.82
Effect of Exchange Rate Changes	0.33	0.92	-0.04	-1.20	1.27	-4.56

This table details how cash moves in and out of Remitly Global's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Net Change in Cash & Equivalents	-53	-76	-56	-16	-4.20	101	-36	-100	138	43	126
Net Cash From Operating Activities	-54	-81	-2.30	-52	29	-28	-57	49	147	56	133
Net Cash From Continuing Operating Activities	-54	-81	-2.30	-52	29	-28	-57	49	147	56	133
Net Income / (Loss) Continuing Operations	-33	-19	-28	-19	-36	-35	-21	-12	1.92	-5.72	11
Consolidated Net Income / (Loss)	-33	-19	-28	-19	-36	-35	-21	-12	1.92	-5.72	11
Depreciation Expense	1.84	1.85	3.03	3.19	3.42	3.48	3.68	3.91	4.66	5.81	5.40
Non-Cash Adjustments To Reconcile Net Income	10	-52	57	-53	-10	-66	-31	66	156	59	98
Changes in Operating Assets and Liabilities, net	-33	-11	-34	17	72	69	-7.91	-8.45	-15	-3.10	18
Net Cash From Investing Activities	-1.84	-2.29	-43	-1.75	-2.61	-2.59	-4.31	-4.26	-3.91	-5.22	-17
Net Cash From Continuing Investing Activities	-1.84	-2.29	-43	-1.75	-2.61	-2.59	-4.31	-4.26	-3.91	-5.22	-17
Purchase of Property, Plant & Equipment	-1.46	-2.42	-2.16	-1.75	-2.61	-2.59	-4.31	-4.26	-3.91	-5.22	-17
Net Cash From Financing Activities	3.75	6.40	-11	37	-29	130	26	-145	-10	1.46	7.07
Net Cash From Continuing Financing Activities	3.75	6.40	-11	37	-29	130	26	-145	-10	1.46	7.07
Repayment of Debt	-	-0.38	-92	-225	-124	-210	-255	-430	-308	-590	-1,059
Issuance of Debt	-	-	75	259	90	340	275	295	293	590	1,059
Issuance of Common Equity	-	-	2.73	-	3.32	0.09	5.00	-	4.38	-	5.77
Other Financing Activities, net	3.75	3.27	3.43	2.79	1.33	0.04	1.12	-9.75	0.35	1.46	1.30
Effect of Exchange Rate Changes	-1.33	0.97	0.22	0.44	-1.26	1.87	-1.10	-0.13	5.17	-8.50	2.73

This table presents Remitly Global's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2020	2021	2022	2023	2024
Period end date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Total Assets	363	626	696	1,036	1,013
Total Current Assets	345	608	669	932	898
Cash & Equivalents	187	403	301	324	368
Prepaid Expenses	6.35	17	19	33	47
Other Current Assets	152	187	349	575	483
Plant, Property, & Equipment, net	9.68	9.25	12	16	32
Total Noncurrent Assets	7.98	8.86	15	88	84
Goodwill	-	-	0.00	55	55
Intangible Assets	-	-	0.00	17	10
Other Noncurrent Operating Assets	7.98	8.86	15	17	18
Total Liabilities & Shareholders' Equity	363	626	696	1,036	1,013
Total Liabilities	187	145	216	507	347
Total Current Liabilities	182	142	209	367	329
Short-Term Debt	80	-	0.00	2.48	2.47
Accounts Payable	4.26	1.21	6.79	35	16
Accrued Expenses	40	67	88	146	117
Other Current Liabilities	58	74	115	184	194
Total Noncurrent Liabilities	4.84	3.72	6.72	140	18
Long-Term Debt	-	-	0.00	130	0.00
Other Noncurrent Operating Liabilities	4.84	3.72	6.72	10	18
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	-211	480	480	529	665
Total Preferred & Common Equity	-211	480	480	529	665
Total Common Equity	-211	480	480	529	665
Common Stock	8.77	740	854	1,020	1,195
Retained Earnings	-221	-259	-373	-491	-528
Accumulated Other Comprehensive Income / (Loss)	0.59	0.25	-0.74	0.34	-1.66

This table presents Remitly Global's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q1 2023	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024	Q1 2025
Period end date	9/30/2022	3/31/2023	6/30/2023	9/30/2023	3/31/2024	6/30/2024	9/30/2024	3/31/2025
Total Assets	690	715	785	833	1,079	950	970	1,101
Total Current Assets	666	607	679	729	972	841	861	979
Cash & Equivalents	376	244	228	223	286	185	324	494
Prepaid Expenses	20	31	31	30	45	43	41	54
Other Current Assets	270	331	421	476	641	613	496	431
Plant, Property, & Equipment, net	10	13	13	15	19	22	24	41
Total Noncurrent Assets	14	96	92	89	88	87	85	80
Goodwill	-	55	55	55	55	55	55	55
Intangible Assets	-	20	19	18	15	14	13	8.38
Other Noncurrent Operating Assets	14	20	18	16	17	18	17	17
Total Liabilities & Shareholders' Equity	690	715	785	833	1,079	950	970	1,101
Total Liabilities	224	220	269	307	530	371	340	377
Total Current Liabilities	216	197	227	300	368	342	324	352
Short-Term Debt	-	2.49	2.43	2.35	2.45	2.39	2.43	2.42
Accounts Payable	8.18	2.91	18	18	12	21	17	39
Accrued Expenses	100	79	99	132	155	145	105	115
Other Current Liabilities	108	113	108	149	198	173	200	196
Total Noncurrent Liabilities	8.07	22	42	6.56	162	29	16	25
Other Noncurrent Operating Liabilities	8.07	22	8.13	6.56	12	14	16	25
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	466	495	516	526	549	579	631	723
Total Preferred & Common Equity	466	495	516	526	549	579	631	723
Total Common Equity	466	495	516	526	549	579	631	723
Common Stock	823	898	937	983	1,062	1,104	1,151	1,240
Retained Earnings	-354	-402	-421	-456	-512	-524	-523	-517
Accumulated Other Comprehensive Income / (Loss)	-2.39	-0.40	-0.15	-1.14	-0.31	-0.40	1.88	0.08

This table displays calculated financial ratios and metrics derived from Remitly Global's official financial filings.

Metric	2019	2020	2021	2022	2023	2024
Period end date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Growth Metrics	-	-	-	-	-	-
Revenue Growth	0.00%	103.02%	78.48%	42.51%	44.48%	33.85%
EBITDA Growth	0.00%	44.92%	-18.60%	-248.10%	4.75%	83.61%
EBIT Growth	0.00%	39.80%	-20.05%	-216.48%	-1.04%	70.02%
NOPAT Growth	0.00%	42.33%	-36.11%	-204.71%	5.65%	65.77%
Net Income Growth	0.00%	36.64%	-19.01%	-194.20%	-3.35%	68.62%
EPS Growth	0.00%	48.99%	57.89%	-6.25%	4.41%	70.77%
Operating Cash Flow Growth	0.00%	-1,453.99%	83.90%	-490.81%	50.68%	462.91%
Free Cash Flow Firm Growth	0.00%	0.00%	60.95%	-431.76%	-27.51%	104.57%
Invested Capital Growth	0.00%	0.00%	10.59%	132.86%	88.41%	-11.32%
Revenue Q/Q Growth	0.00%	0.00%	0.00%	9.33%	8.47%	7.40%
EBITDA Q/Q Growth	0.00%	0.00%	0.00%	-4.63%	-7.96%	61.65%
EBIT Q/Q Growth	0.00%	0.00%	0.00%	-4.81%	-8.62%	41.66%
NOPAT Q/Q Growth	0.00%	0.00%	0.00%	-5.52%	-7.67%	41.09%
Net Income Q/Q Growth	0.00%	0.00%	0.00%	-2.54%	-15.29%	44.21%
EPS Q/Q Growth	0.00%	0.00%	0.00%	-70.00%	-12.07%	44.12%
Operating Cash Flow Q/Q Growth	0.00%	0.00%	22.10%	-65.62%	49.46%	76.12%
Free Cash Flow Firm Q/Q Growth	0.00%	0.00%	0.00%	0.00%	17.46%	121.64%
Invested Capital Q/Q Growth	0.00%	0.00%	0.00%	99.31%	10.90%	-2.91%
Profitability Metrics	-	-	-	-	-	-
Gross Margin	42.08%	47.13%	48.29%	49.98%	56.41%	59.21%
EBITDA Margin	-37.91%	-10.28%	-6.83%	-16.69%	-11.00%	-1.35%
Operating Margin	-39.98%	-11.36%	-8.66%	-18.52%	-12.09%	-3.09%
EBIT Margin	-40.01%	-11.86%	-7.98%	-17.72%	-12.39%	-2.78%
Profit (Net Income) Margin	-40.60%	-12.67%	-8.45%	-17.45%	-12.48%	-2.93%
Tax Burden Percent	100.51%	103.70%	102.77%	100.92%	105.27%	122.24%
Interest Burden Percent	100.98%	103.00%	103.05%	97.54%	95.65%	86.22%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Invested Capital (ROIC)	0.00%	-58.63%	-37.89%	-66.06%	-30.89%	-8.58%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	-35.88%	-33.60%	-57.73%	-15.48%	-5.12%
Return on Net Nonoperating Assets (RNNOA)	0.00%	21.71%	26.09%	42.31%	7.54%	2.39%
Return on Equity (ROE)	0.00%	-36.93%	-11.80%	-23.74%	-23.35%	-6.19%
Cash Return on Invested Capital (CROIC)	0.00%	-258.63%	-47.96%	-145.89%	-92.20%	3.42%
Operating Return on Assets (OROA)	0.00%	-8.40%	-7.40%	-17.53%	-13.51%	-3.42%
Return on Assets (ROA)	0.00%	-8.97%	-7.84%	-17.25%	-13.61%	-3.61%
Return on Common Equity (ROCE)	0.00%	44.24%	-4.83%	-23.74%	-23.35%	-6.19%
Return on Equity Simple (ROE_SIMPLE)	0.00%	15.41%	-8.07%	-23.75%	-22.26%	-5.56%
Net Operating Profit after Tax (NOPAT)	-35	-20	-28	-85	-80	-27
NOPAT Margin	-27.99%	-7.95%	-6.06%	-12.96%	-8.47%	-2.16%
Net Nonoperating Expense Percent (NNEP)	0.00%	-22.75%	-4.29%	-8.32%	-15.41%	-3.45%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-17.65%	-12.08%	-4.10%
Cost of Revenue to Revenue	57.92%	52.87%	51.71%	50.02%	43.59%	40.79%
SG&A Expenses to Revenue	20.27%	12.32%	15.47%	20.08%	19.00%	15.50%
R&D to Revenue	25.29%	15.87%	13.98%	21.23%	23.29%	21.35%
Operating Expenses to Revenue	82.06%	58.49%	56.95%	68.50%	68.50%	62.31%
Earnings before Interest and Taxes (EBIT)	-51	-30	-37	-116	-117	-35
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	-48	-26	-31	-109	-104	-17
Valuation Ratios	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	0.00	7.04	4.07	6.79	6.72
Price to Tangible Book Value (P/TBV)	0.00	0.00	7.04	4.07	7.86	7.45
Price to Revenue (P/Rev)	4.13	2.04	7.38	2.99	3.81	3.54
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	0.00	11.54	38.68	9.21	10.07	13.69
Enterprise Value to Revenue (EV/Rev)	0.00	3.13	6.50	2.53	3.61	3.25
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	0.00	0.00	0.00	21.11
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	376.37
Leverage & Solvency	-	-	-	-	-	-
Debt to Equity	0.00	0.45	0.00	0.00	0.25	0.00
Long-Term Debt to Equity	0.00	0.00	0.00	0.00	0.25	0.00
Financial Leverage	0.00	-0.60	-0.78	-0.73	-0.49	-0.47
Leverage Ratio	0.00	2.06	1.51	1.38	1.72	1.72
Compound Leverage Factor	0.00	2.12	1.55	1.34	1.64	1.48
Debt to Total Capital	0.00%	31.20%	0.00%	0.00%	20.02%	0.37%
Short-Term Debt to Total Capital	0.00%	31.20%	0.00%	0.00%	0.37%	0.37%
Long-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	19.64%	0.00%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	151.22%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	0.00%	-82.43%	100.00%	100.00%	79.98%	99.63%
Debt to EBITDA	0.00	-3.03	0.00	0.00	-1.27	-0.14
Net Debt to EBITDA	0.00	4.04	0.00	0.00	1.84	21.47
Long-Term Debt to EBITDA	0.00	0.00	0.00	0.00	-1.25	0.00
Debt to NOPAT	0.00	-3.92	0.00	0.00	-1.66	-0.09
Net Debt to NOPAT	0.00	5.22	0.00	0.00	2.39	13.36
Long-Term Debt to NOPAT	0.00	0.00	0.00	0.00	-1.63	0.00
Altman Z-Score	0.00	1.80	14.82	5.86	4.79	8.80
Noncontrolling Interest Sharing Ratio	0.00%	219.82%	59.04%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-
Current Ratio	0.00	1.90	4.29	3.20	2.54	2.73
Quick Ratio	0.00	1.03	2.85	1.44	0.88	1.12
Cash Flow Metrics	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	0.00	-90	-35	-187	-239	11
Operating Cash Flow to CapEx	117.01%	-2,613.48%	-405.62%	-1,538.82%	-588.64%	1,098.66%
Free Cash Flow to Firm to Interest Expense	0.00	-75.79	-28.02	-143.71	-101.44	3.36
Operating Cash Flow to Interest Expense	5.25	-96.05	-14.64	-83.45	-22.78	60.01
Operating Cash Flow Less CapEx to Interest Expense	0.76	-99.73	-18.25	-88.88	-26.66	54.55
Efficiency Ratios	-	-	-	-	-	-
Asset Turnover	0.00	0.71	0.93	0.99	1.09	1.23
Accounts Receivable Turnover	0.00	0.00	0.00	0.00	0.00	0.00
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	0.00	26.56	48.47	62.86	68.54	53.13
Accounts Payable Turnover	0.00	31.92	86.77	81.69	19.67	20.13
Days Sales Outstanding (DSO)	0.00	0.00	0.00	0.00	0.00	0.00
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	0.00	11.44	4.21	4.47	18.55	18.13
Cash Conversion Cycle (CCC)	0.00	-11.44	-4.21	-4.47	-18.55	-18.13
Capital & Investment Metrics	-	-	-	-	-	-
Invested Capital	0.00	70	77	179	338	300
Invested Capital Turnover	0.00	7.37	6.25	5.10	3.65	3.96
Increase / (Decrease) in Invested Capital	0.00	70	7.38	102	159	-38
Enterprise Value (EV)	0.00	804	2,981	1,653	3,405	4,105
Market Capitalization	523	523	3,384	1,954	3,596	4,470
Book Value per Share	$0.00	($9.85)	$2.93	$2.81	$2.86	$3.36
Tangible Book Value per Share	$0.00	($9.85)	$2.93	$2.81	$2.47	$3.03
Total Capital	0.00	256	480	480	662	668
Total Debt	0.00	80	0.00	0.00	132	2.47
Total Long-Term Debt	0.00	0.00	0.00	0.00	130	0.00
Net Debt	0.00	-107	-403	-301	-191	-366
Capital Expenditures (CapEx)	7.21	4.37	4.53	7.06	9.10	18
Debt-free, Cash-free Net Working Capital (DFCFNWC)	0.00	57	63	160	244	203
Debt-free Net Working Capital (DFNWC)	0.00	244	466	460	568	571
Net Working Capital (NWC)	0.00	164	466	460	565	569
Net Nonoperating Expense (NNE)	16	12	11	29	38	9.62
Net Nonoperating Obligations (NNO)	0.00	-107	-403	-301	-191	-366
Total Depreciation and Amortization (D&A)	2.66	4.06	5.26	6.72	13	18
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	22.13%	13.67%	24.43%	25.85%	16.05%
Debt-free Net Working Capital to Revenue	0.00%	94.78%	101.60%	70.43%	60.13%	45.17%
Net Working Capital to Revenue	0.00%	63.65%	101.60%	70.43%	59.86%	44.98%
Earnings Adjustments	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	$0.00	($0.64)	($0.68)	($0.65)	($0.19)
Adjusted Weighted Average Basic Shares Outstanding	0.00	0.00	60.73M	167.77M	180.82M	194.65M
Adjusted Diluted Earnings per Share	$0.00	$0.00	($0.64)	($0.68)	($0.65)	($0.19)
Adjusted Weighted Average Diluted Shares Outstanding	0.00	0.00	60.73M	167.77M	180.82M	194.65M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	0.00	166.08M	174.19M	188.51M	200.61M
Normalized Net Operating Profit after Tax (NOPAT)	-35	-20	-28	-85	-80	-27
Normalized NOPAT Margin	-27.99%	-7.95%	-6.06%	-12.96%	-8.47%	-2.16%
Pre Tax Income Margin	-40.40%	-12.22%	-8.22%	-17.29%	-11.85%	-2.39%
Debt Service Ratios	-	-	-	-	-	-
EBIT to Interest Expense	-31.49	-25.64	-29.14	-88.96	-49.76	-10.83
NOPAT to Interest Expense	-22.03	-17.18	-22.14	-65.07	-33.99	-8.44
EBIT Less CapEx to Interest Expense	-35.97	-29.31	-32.75	-94.38	-53.63	-16.29
NOPAT Less CapEx to Interest Expense	-26.51	-20.86	-25.75	-70.50	-37.86	-13.90
Payout Ratios	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	-13.67%	0.00%	0.00%	0.00%	0.00%	0.00%

This table displays calculated financial ratios and metrics derived from Remitly Global's official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	39.60%	41.24%	49.89%	48.82%	42.76%	38.59%	32.01%	30.93%	39.27%	32.91%	34.37%
EBITDA Growth	-192.27%	-32.00%	-26.50%	54.17%	-3.73%	-38.44%	32.73%	63.27%	121.44%	99.28%	211.14%
EBIT Growth	-175.87%	-32.31%	-31.43%	47.55%	-8.18%	-42.66%	27.18%	49.43%	106.72%	80.65%	167.11%
NOPAT Growth	-181.18%	-38.27%	-21.12%	53.72%	-3.61%	-35.57%	28.91%	13.50%	100.73%	87.94%	166.54%
Net Income Growth	-155.12%	-17.01%	-21.47%	50.71%	-7.82%	-80.57%	25.55%	35.86%	105.38%	83.66%	153.85%
EPS Growth	51.22%	-164.71%	-14.29%	52.17%	0.00%	-63.64%	31.25%	45.45%	105.00%	83.33%	145.45%
Operating Cash Flow Growth	-31.74%	-113.84%	-105.70%	-264.98%	153.94%	64.85%	-2,374.22%	194.22%	405.58%	295.75%	333.95%
Free Cash Flow Firm Growth	-32.61%	0.00%	-471.67%	-360.82%	-240.89%	-52.34%	28.59%	67.50%	98.44%	119.77%	209.71%
Invested Capital Growth	102.93%	132.86%	843.39%	765.40%	238.60%	88.41%	63.86%	26.63%	1.29%	-11.32%	-44.21%
Revenue Q/Q Growth	7.63%	12.86%	6.72%	14.80%	3.25%	9.57%	1.65%	13.86%	9.82%	4.57%	2.76%
EBITDA Q/Q Growth	11.53%	37.76%	-33.27%	37.54%	-100.23%	16.93%	35.24%	65.90%	216.84%	-102.78%	10,125.25%
EBIT Q/Q Growth	10.18%	35.67%	-35.83%	33.17%	-85.24%	15.17%	30.66%	53.58%	124.62%	-344.19%	340.42%
NOPAT Q/Q Growth	9.55%	35.79%	-22.74%	35.08%	-102.51%	15.99%	35.64%	21.00%	101.70%	-1,497.59%	455.09%
Net Income Q/Q Growth	13.53%	41.35%	-45.99%	33.43%	-89.15%	1.78%	39.81%	42.64%	115.85%	-398.59%	298.32%
EPS Q/Q Growth	13.04%	45.00%	-45.45%	31.25%	-81.82%	10.00%	38.89%	45.45%	116.67%	-400.00%	266.67%
Operating Cash Flow Q/Q Growth	-278.47%	-50.26%	97.16%	-2,160.45%	155.93%	-197.91%	-64.81%	186.08%	200.13%	-62.09%	138.88%
Free Cash Flow Firm Q/Q Growth	-8.48%	-67.70%	-108.21%	-21.66%	19.75%	25.06%	2.40%	44.62%	96.15%	1,049.44%	441.70%
Invested Capital Q/Q Growth	140.00%	99.31%	41.40%	27.94%	-6.10%	10.90%	22.98%	-1.13%	-24.88%	-2.91%	-22.63%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	48.00%	52.31%	53.89%	56.56%	55.75%	58.82%	59.13%	58.30%	59.19%	60.10%	60.19%
EBITDA Margin	-18.91%	-10.43%	-13.02%	-7.09%	-13.74%	-10.42%	-6.64%	-1.99%	2.11%	-0.06%	5.49%
Operating Margin	-21.04%	-11.97%	-13.77%	-7.79%	-15.27%	-11.71%	-7.41%	-5.14%	0.11%	-1.06%	3.38%
EBIT Margin	-20.00%	-11.40%	-14.51%	-8.45%	-15.16%	-11.73%	-8.00%	-3.26%	0.73%	-1.71%	4.00%
Profit (Net Income) Margin	-19.54%	-10.15%	-13.89%	-8.05%	-14.76%	-13.23%	-7.83%	-3.95%	0.57%	-1.63%	3.14%
Tax Burden Percent	100.88%	97.81%	101.32%	99.25%	100.73%	118.30%	104.97%	137.38%	50.89%	111.47%	75.97%
Interest Burden Percent	96.84%	91.06%	94.47%	96.07%	96.66%	95.30%	93.24%	88.03%	153.01%	85.41%	103.38%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	49.11%	0.00%	24.03%
Return on Invested Capital (ROIC)	-131.02%	-42.70%	-49.55%	-24.02%	-47.13%	-29.91%	-15.65%	-10.59%	0.21%	-2.95%	10.76%
ROIC Less NNEP Spread (ROIC-NNEP)	-129.04%	-41.74%	-47.02%	-22.06%	-43.85%	-24.49%	-11.86%	-10.00%	-0.42%	-1.83%	10.10%
Return on Net Nonoperating Assets (RNNOA)	110.86%	30.59%	33.37%	13.93%	26.40%	11.93%	4.26%	3.28%	0.20%	0.85%	-4.96%
Return on Equity (ROE)	-20.16%	-12.11%	-16.17%	-10.09%	-20.74%	-17.97%	-11.39%	-7.31%	0.41%	-2.09%	5.80%
Cash Return on Invested Capital (CROIC)	0.00%	-145.89%	-224.48%	-199.07%	-146.40%	-92.20%	-70.59%	-43.21%	-16.42%	3.42%	58.78%
Operating Return on Assets (OROA)	-17.64%	-11.27%	-15.59%	-8.91%	-17.33%	-12.79%	-9.01%	-4.07%	0.95%	-2.11%	4.97%
Return on Assets (ROA)	-17.24%	-10.04%	-14.92%	-8.50%	-16.87%	-14.42%	-8.81%	-4.92%	0.74%	-2.01%	3.91%
Return on Common Equity (ROCE)	-20.16%	-12.11%	-16.17%	-10.09%	-20.74%	-17.97%	-11.39%	-7.31%	0.41%	-2.09%	5.80%
Return on Equity Simple (ROE_SIMPLE)	-23.84%	0.00%	-24.02%	-19.32%	-19.44%	0.00%	-20.13%	-17.94%	-10.51%	0.00%	-0.63%
Net Operating Profit after Tax (NOPAT)	-25	-16	-20	-13	-26	-22	-14	-11	0.19	-2.62	9.29
NOPAT Margin	-14.73%	-8.38%	-9.64%	-5.45%	-10.69%	-8.20%	-5.19%	-3.60%	0.06%	-0.74%	2.57%
Net Nonoperating Expense Percent (NNEP)	-1.99%	-0.96%	-2.53%	-1.96%	-3.29%	-5.42%	-3.79%	-0.59%	0.64%	-1.12%	0.66%
Return On Investment Capital (ROIC_SIMPLE)	-	-3.33%	-	-	-	-3.28%	-	-	-	-0.39%	1.28%
Cost of Revenue to Revenue	52.00%	47.69%	46.11%	43.44%	44.25%	41.18%	40.87%	41.70%	40.81%	39.90%	39.81%
SG&A Expenses to Revenue	20.98%	18.27%	20.31%	16.87%	20.62%	18.38%	16.41%	14.98%	15.13%	15.59%	14.61%
R&D to Revenue	21.37%	22.45%	24.22%	23.21%	23.60%	22.38%	23.49%	22.05%	20.34%	20.07%	20.42%
Operating Expenses to Revenue	69.04%	64.28%	67.66%	64.34%	71.02%	70.53%	66.54%	63.44%	59.08%	61.17%	56.81%
Earnings before Interest and Taxes (EBIT)	-34	-22	-30	-20	-37	-31	-22	-10.00	2.46	-6.01	14
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	-32	-20	-27	-17	-33	-28	-18	-6.09	7.12	-0.20	20
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	4.01	4.07	5.96	6.49	8.69	6.79	6.99	4.03	4.14	6.72	5.77
Price to Tangible Book Value (P/TBV)	4.01	4.07	7.03	7.58	10.09	7.86	8.02	4.58	4.64	7.45	6.32
Price to Revenue (P/Rev)	3.13	2.99	4.09	4.20	5.25	3.81	3.80	2.16	2.22	3.54	3.08
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	16.57	9.21	10.68	9.73	14.26	10.07	8.91	5.27	7.42	13.69	15.87
Enterprise Value to Revenue (EV/Rev)	2.50	2.53	3.76	3.96	5.00	3.61	3.67	2.00	1.95	3.25	2.71
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	178.02
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4,063.08
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	560.14
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	20.75	21.11	9.58
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	376.37	19.34
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.00	0.00	0.01	0.07	0.00	0.25	0.28	0.03	0.00	0.00	0.00
Long-Term Debt to Equity	0.00	0.00	0.00	0.07	0.00	0.25	0.27	0.03	0.00	0.00	0.00
Financial Leverage	-0.86	-0.73	-0.71	-0.63	-0.60	-0.49	-0.36	-0.33	-0.47	-0.47	-0.49
Leverage Ratio	1.42	1.38	1.39	1.54	1.53	1.72	1.72	1.58	1.56	1.72	1.71
Compound Leverage Factor	1.38	1.25	1.31	1.48	1.48	1.64	1.60	1.40	2.39	1.46	1.77
Debt to Total Capital	0.00%	0.00%	0.50%	6.60%	0.45%	20.02%	21.72%	2.92%	0.38%	0.37%	0.33%
Short-Term Debt to Total Capital	0.00%	0.00%	0.50%	0.44%	0.45%	0.37%	0.35%	0.40%	0.38%	0.37%	0.33%
Long-Term Debt to Total Capital	0.00%	0.00%	0.00%	6.16%	0.00%	19.64%	21.37%	2.52%	0.00%	0.00%	0.00%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	100.00%	100.00%	99.50%	93.40%	99.55%	79.98%	78.28%	97.08%	99.62%	99.63%	99.67%
Debt to EBITDA	0.00	0.00	-0.02	-0.38	-0.02	-1.27	-1.60	-0.21	-0.05	-0.14	0.12
Net Debt to EBITDA	0.00	0.00	2.11	2.01	2.30	1.84	1.40	1.98	7.25	21.47	-23.77
Long-Term Debt to EBITDA	0.00	0.00	0.00	-0.36	0.00	-1.25	-1.58	-0.18	0.00	0.00	0.00
Debt to NOPAT	0.00	0.00	-0.03	-0.50	-0.03	-1.66	-2.05	-0.24	-0.05	-0.09	0.37
Net Debt to NOPAT	0.00	0.00	2.74	2.61	2.98	2.39	1.80	2.31	6.93	13.36	-74.79
Long-Term Debt to NOPAT	0.00	0.00	0.00	-0.46	0.00	-1.63	-2.02	-0.21	0.00	0.00	0.00
Altman Z-Score	5.78	6.31	8.83	8.35	9.68	5.06	5.23	4.73	5.75	8.89	7.94
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	3.09	3.20	3.07	3.00	2.43	2.54	2.64	2.46	2.66	2.73	2.78
Quick Ratio	1.74	1.44	1.24	1.00	0.74	0.88	0.78	0.54	1.00	1.12	1.40
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-71	-118	-247	-300	-241	-180	-176	-97	-3.75	36	193
Operating Cash Flow to CapEx	-3,683.71%	-3,341.61%	-106.30%	-2,965.71%	1,113.46%	-1,098.65%	-1,316.83%	1,148.94%	3,753.43%	1,065.40%	785.85%
Free Cash Flow to Firm to Interest Expense	-213.94	-362.06	-633.68	-506.59	-411.40	-229.46	-228.90	-130.85	-4.94	36.87	148.66
Operating Cash Flow to Interest Expense	-163.09	-247.30	-5.90	-87.67	49.62	-36.16	-73.87	65.64	193.10	57.53	102.31
Operating Cash Flow Less CapEx to Interest Expense	-167.52	-254.70	-11.46	-90.63	45.16	-39.45	-79.48	59.92	187.96	52.13	89.29
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.88	0.99	1.07	1.06	1.14	1.09	1.13	1.25	1.31	1.23	1.24
Accounts Receivable Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	61.33	62.86	64.62	67.59	69.69	68.54	63.11	60.85	60.23	53.13	44.63
Accounts Payable Turnover	40.58	81.69	78.33	32.50	30.24	19.67	56.32	23.55	27.92	20.13	21.47
Days Sales Outstanding (DSO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	8.99	4.47	4.66	11.23	12.07	18.55	6.48	15.50	13.07	18.13	17.00
Cash Conversion Cycle (CCC)	-8.99	-4.47	-4.66	-11.23	-12.07	-18.55	-6.48	-15.50	-13.07	-18.13	-17.00
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	90	179	254	325	305	338	416	411	309	300	232
Invested Capital Turnover	8.90	5.10	5.14	4.41	4.41	3.65	3.02	2.94	3.84	3.96	4.19
Increase / (Decrease) in Invested Capital	46	102	227	287	215	159	162	86	3.94	-38	-184
Enterprise Value (EV)	1,492	1,653	2,711	3,158	4,349	3,405	3,707	2,165	2,291	4,105	3,681
Market Capitalization	1,869	1,954	2,953	3,349	4,570	3,596	3,840	2,333	2,613	4,470	4,173
Book Value per Share	$2.78	$2.81	$2.84	$2.90	$2.90	$2.86	$2.89	$3.01	$3.23	$3.36	$3.61
Tangible Book Value per Share	$2.78	$2.81	$2.41	$2.48	$2.50	$2.47	$2.52	$2.65	$2.89	$3.03	$3.29
Total Capital	466	480	498	552	528	662	702	596	633	668	726
Total Debt	0.00	0.00	2.49	36	2.35	132	152	17	2.43	2.47	2.42
Total Long-Term Debt	0.00	0.00	0.00	34	0.00	130	150	15	0.00	0.00	0.00
Net Debt	-376	-301	-242	-191	-221	-191	-134	-168	-322	-366	-491
Capital Expenditures (CapEx)	1.46	2.42	2.16	1.75	2.61	2.59	4.31	4.26	3.91	5.22	17
Debt-free, Cash-free Net Working Capital (DFCFNWC)	74	160	168	227	208	244	321	316	215	203	135
Debt-free Net Working Capital (DFNWC)	450	460	412	455	431	568	607	501	540	571	629
Net Working Capital (NWC)	450	460	409	453	428	565	604	499	537	569	627
Net Nonoperating Expense (NNE)	8.14	3.39	8.67	6.09	9.82	13	7.11	1.06	-1.73	3.11	-2.06
Net Nonoperating Obligations (NNO)	-376	-301	-242	-191	-221	-191	-134	-168	-322	-366	-491
Total Depreciation and Amortization (D&A)	1.84	1.85	3.03	3.19	3.42	3.48	3.68	3.91	4.66	5.81	5.40
Debt-free, Cash-free Net Working Capital to Revenue	12.36%	24.43%	23.26%	28.49%	23.84%	25.85%	31.76%	29.20%	18.28%	16.05%	9.96%
Debt-free Net Working Capital to Revenue	75.34%	70.43%	57.10%	57.00%	49.48%	60.13%	60.09%	46.32%	45.85%	45.17%	46.37%
Net Working Capital to Revenue	75.34%	70.43%	56.76%	56.69%	49.21%	59.86%	59.85%	46.09%	45.64%	44.98%	46.19%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	($0.20)	($0.11)	($0.16)	($0.11)	($0.20)	($0.18)	($0.11)	($0.06)	$0.01	($0.03)	$0.06
Adjusted Weighted Average Basic Shares Outstanding	168.60M	167.77M	175.11M	179.08M	182.60M	180.82M	189.85M	193.45M	196.17M	194.65M	201.74M
Adjusted Diluted Earnings per Share	($0.20)	($0.11)	($0.16)	($0.11)	($0.20)	($0.18)	($0.11)	($0.06)	$0.01	($0.03)	$0.05
Adjusted Weighted Average Diluted Shares Outstanding	168.60M	167.77M	175.11M	179.08M	182.60M	180.82M	189.85M	193.45M	205.25M	194.65M	218.41M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	170.66M	174.19M	177.95M	181.20M	185.16M	188.51M	192.48M	195.14M	198.06M	200.61M	203.86M
Normalized Net Operating Profit after Tax (NOPAT)	-25	-16	-20	-13	-26	-22	-14	-11	0.19	-2.62	9.29
Normalized NOPAT Margin	-14.73%	-8.38%	-9.64%	-5.45%	-10.69%	-8.20%	-5.19%	-3.60%	0.06%	-0.74%	2.57%
Pre Tax Income Margin	-19.37%	-10.38%	-13.71%	-8.12%	-14.65%	-11.18%	-7.46%	-2.87%	1.12%	-1.46%	4.13%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	-102.58	-66.59	-76.04	-33.39	-62.60	-39.52	-28.01	-13.42	3.24	-6.22	11.13
NOPAT to Interest Expense	-75.55	-48.95	-50.51	-21.55	-44.16	-27.61	-18.16	-14.81	0.25	-2.71	7.15
EBIT Less CapEx to Interest Expense	-107.01	-73.99	-81.59	-36.35	-67.05	-42.81	-33.62	-19.13	-1.91	-11.62	-1.89
NOPAT Less CapEx to Interest Expense	-79.98	-56.35	-56.06	-24.50	-48.61	-30.90	-23.77	-20.52	-4.90	-8.11	-5.86
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Financials Breakdown Chart

Key Financial Trends

Remitly Global (NASDAQ: RELY) has shown considerable financial activity and trends over the past four years through 2025 Q1. Here is a summary analysis of key financial metrics and trends observed from the quarterly income statements, cash flow statements, and balance sheets:

Operating Revenue steadily increased from $169.3 million in Q3 2022 to $361.6 million in Q1 2025, reflecting strong top-line growth and expanding customer activity.
Gross Profit improved significantly from $81.2 million in Q3 2022 to $217.7 million in Q1 2025, indicating better sales performance and potential operational efficiencies.
Net Income turned positive in recent quarters, reaching $11.4 million in Q1 2025 compared to losses in earlier periods, signalling progress toward profitability.
Operating Cash Flow showed strong influx, with $132.9 million generated in Q1 2025, up from lower or negative values in prior years, demonstrating improved cash generation capabilities.
Total Cash & Equivalents significantly increased to approximately $494 million by Q1 2025, providing a strong liquidity position.
Total Liabilities grew moderately to $377 million by Q1 2025, suggesting cautious leveraging but remained well-covered by equity.
Equity increased to $723 million by Q1 2025, indicating sustained investment and retained earnings growth over time despite earlier losses.
The company reported consistent net losses in 2022 and much of 2023, with several quarters showing significant negative net incomes (e.g., Q3 2023 net loss of $35.7 million), highlighting historical profitability challenges.
Operating expenses, including selling, general & administrative, marketing, and R&D costs, remain high relative to revenue, pressuring margins and net results.
Depreciation and amortization expenses have increased over time, which may affect operating income negatively although they are non-cash charges.

Summary: Remitly has experienced robust revenue and gross profit growth over the last several quarters, culminating in achieving positive net income in Q1 2025. The company’s improved cash flow from operations and growing cash reserves reflect better financial health. However, past years were marked by heavier net losses and substantial operating expenses that investors should monitor. The gradually improving financials suggest the company is moving toward sustainable profitability, which is a positive development for shareholders moving forward.

10/25/25 08:58 PM ETAI Generated. May Contain Errors.

Frequently Asked Questions About Remitly Global's Financials

When does Remitly Global's fiscal year end?

According to the most recent income statement we have on file, Remitly Global's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Remitly Global's net income changed over the last 5 years?

Remitly Global's net income appears to be on an upward trend, with a most recent value of -$36.98 million in 2024, falling from -$51.39 million in 2019. The previous period was -$117.84 million in 2023. See Remitly Global's forecast for analyst expectations on what’s next for the company.

What is Remitly Global's operating income?

Remitly Global's total operating income in 2024 was -$39.09 million, based on the following breakdown:

Total Gross Profit: $748.44 million
Total Operating Expenses: $787.53 million

How has Remitly Global's revenue changed over the last 5 years?

Over the last 5 years, Remitly Global's total revenue changed from $126.57 million in 2019 to $1.26 billion in 2024, a change of 898.7%.

How much debt does Remitly Global have?

Remitly Global's total liabilities were at $347.40 million at the end of 2024, a 31.5% decrease from 2023, and a 86.2% increase since 2020.

How much cash does Remitly Global have?

In the past 4 years, Remitly Global's cash and equivalents has ranged from $186.69 million in 2020 to $403.26 million in 2021, and is currently $368.10 million as of their latest financial filing in 2024.

How has Remitly Global's book value per share changed over the last 5 years?

Over the last 5 years, Remitly Global's book value per share changed from 0.00 in 2019 to 3.36 in 2024, a change of 336.0%.

Related Companies

This page (NASDAQ:RELY) was last updated on 10/25/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Remitly Global (RELY) Financials

Financials Breakdown Chart

Key Financial Trends

Frequently Asked Questions About Remitly Global's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Remitly Global (RELY) Financials

Annual Income Statements for Remitly Global

Quarterly Income Statements for Remitly Global

Annual Cash Flow Statements for Remitly Global

Quarterly Cash Flow Statements for Remitly Global

Annual Balance Sheets for Remitly Global

Quarterly Balance Sheets for Remitly Global

Annual Metrics And Ratios for Remitly Global

Quarterly Metrics And Ratios for Remitly Global

Financials Breakdown Chart

Key Financial Trends

Frequently Asked Questions About Remitly Global's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools