Clearwater Analytics Announces Third Quarter 2024 Financial Results
Clearwater Analytics (NYSE: CWAN) reported strong Q3 2024 financial results with record quarterly revenue of $115.8 million, up 22.4% year-over-year. The company achieved net income of $4.8 million, compared to a net loss in Q3 2023, and Adjusted EBITDA of $38.3 million, up 34.3%. Key metrics showed robust performance with Annualized Recurring Revenue reaching $456.9 million (up 26.1%), a gross revenue retention rate of 99%, and net revenue retention rate of 114%. The company announced an agreement to terminate its Tax Receivable Agreement for $72.5 million, expected to generate significant future savings.
Clearwater Analytics (NYSE: CWAN) ha riportato risultati finanziari solidi per il terzo trimestre del 2024, con un fatturato trimestrale record di 115,8 milioni di dollari, in aumento del 22,4% rispetto all'anno precedente. L'azienda ha registrato un utile netto di 4,8 milioni di dollari, rispetto a una perdita netta nel terzo trimestre del 2023, e un EBITDA rettificato di 38,3 milioni di dollari, in aumento del 34,3%. I principali indicatori hanno mostrato una performance robusta, con un fatturato ricorrente annualizzato che ha raggiunto 456,9 milioni di dollari (in aumento del 26,1%), un tasso di ritenzione del fatturato lordo del 99% e un tasso di ritenzione del fatturato netto del 114%. L'azienda ha annunciato un accordo per terminare il suo Accordo di Riscossione Fiscale per 72,5 milioni di dollari, previsto per generare risparmi significativi in futuro.
Clearwater Analytics (NYSE: CWAN) informó resultados financieros sólidos para el tercer trimestre de 2024, con un ingreso trimestral récord de 115,8 millones de dólares, un aumento del 22,4% en comparación con el año anterior. La compañía logró un ingreso neto de 4,8 millones de dólares, en comparación con una pérdida neta en el tercer trimestre de 2023, y un EBITDA ajustado de 38,3 millones de dólares, un incremento del 34,3%. Las métricas clave mostraron un desempeño robusto, con ingresos recurrentes anualizados alcanzando 456,9 millones de dólares (aumento del 26,1%), una tasa de retención de ingresos brutos del 99%, y una tasa de retención de ingresos netos del 114%. La empresa anunció un acuerdo para rescindir su Acuerdo de Ingresos Fiscales por 72,5 millones de dólares, que se espera genere ahorros significativos en el futuro.
클리어워터 애널리틱스 (NYSE: CWAN)는 2024년 3분기 재무 결과를 보고했으며, 분기 매출이 1억 1,580만 달러로 기록적인 수치를 기록했으며, 이는 전년 대비 22.4% 증가한 수치입니다. 회사는 2023년 3분기에 비해 480만 달러의 순이익을 달성했으며, 조정 EBITDA는 3,830만 달러로 34.3% 증가했습니다. 주요 지표들은 강력한 성과를 나타냈으며 연간 반복 수익이 4억 5,690만 달러에 도달했으며(26.1% 증가), 총 매출 유지율은 99%, 순 매출 유지율은 114%로 나타났습니다. 이 회사는 7,250만 달러의 세금 수취 계약을 종료하는 계약을 발표했으며, 이는 향후 상당한 비용 절감을 예상하고 있습니다.
Clearwater Analytics (NYSE: CWAN) a annoncé des résultats financiers solides pour le troisième trimestre 2024, avec un chiffre d'affaires trimestriel record de 115,8 millions de dollars, en hausse de 22,4 % par rapport à l'année précédente. L'entreprise a réalisé un bénéfice net de 4,8 millions de dollars, contre une perte nette au troisième trimestre 2023, et un EBITDA ajusté de 38,3 millions de dollars, en hausse de 34,3 %. Les indicateurs clés ont montré des performances robustes, avec un revenu récurrent annualisé atteignant 456,9 millions de dollars (augmentation de 26,1 %), un taux de rétention de revenus bruts de 99 % et un taux de rétention de revenus nets de 114 %. L'entreprise a annoncé un accord pour mettre fin à son Accord de Créances Fiscales pour 72,5 millions de dollars, qui devrait générer des économies significatives à l'avenir.
Clearwater Analytics (NYSE: CWAN) hat starke Finanzergebnisse für das dritte Quartal 2024 bekannt gegeben, mit einem Rekordquartalsumsatz von 115,8 Millionen Dollar, der um 22,4% im Vergleich zum Vorjahr gestiegen ist. Das Unternehmen erzielte einen Nettogewinn von 4,8 Millionen Dollar, verglichen mit einem Nettoverlust im dritten Quartal 2023, und ein bereinigtes EBITDA von 38,3 Millionen Dollar, ein Anstieg von 34,3%. Wichtige Kennzahlen zeigten eine robuste Leistung, wobei der annualisierte wiederkehrende Umsatz 456,9 Millionen Dollar erreichte (ein Anstieg um 26,1%), eine Bruttoumsatzbindungsrate von 99% und eine Nettoumsatzbindungsrate von 114%. Das Unternehmen gab eine Vereinbarung bekannt, um seinen Steuerforderungsausgleich in Höhe von 72,5 Millionen Dollar zu beenden, von dem erwartet wird, dass er erhebliche zukünftige Einsparungen generiert.
- Record quarterly revenue of $115.8M, up 22.4% YoY
- Turned net loss into profit with $4.8M net income
- Adjusted EBITDA increased 34.3% to $38.3M
- Operating cash flows up 57% to $49.7M
- ARR growth of 26.1% to $456.9M
- Strong retention rates: 99% gross and 114% net
- TRA termination expected to save $542M in total liability
- Debt of $46.6M as of September 30, 2024
- One-time TRA settlement payment of $72.5M required
Insights
The Q3 2024 results demonstrate exceptional financial performance with multiple strong indicators. Revenue growth of
The improvement in profitability is particularly noteworthy, with adjusted EBITDA increasing
The company's market position continues to strengthen, now managing over
The Q4 guidance of
Record Quarterly Revenue of
Annualized Recurring Revenue of
Net Income of
Gross Revenue Retention Rate of
Operating Cash Flows of
“It’s very gratifying to see continued excellence in execution. Our results are truly outstanding – revenue growth, ARR growth, adjusted EBITDA, cash flow generation, GRR, and NRR were all very strong. And these results were achieved while continuing to make substantial investments in R&D, operations, and go-to-market for the short, medium, and long term,” said Sandeep Sahai, CEO of Clearwater Analytics. “Little has changed in our strategy. We continue to make meaningful investments in developing new products focused on both new logos and current clients. Our single instance, multi-tenant platform gives us a strong competitive advantage in developing generative AI applications that are capable of delivering innovative solutions to clients while increasing our operational efficiency. By capitalizing on these opportunities and remaining agile, we’re extending our long-term market differentiation and accelerating our journey towards building the world's leading investment management platform.”
Mr. Sahai added: “We are excited to have entered into an agreement to terminate the Company’s Tax Receivable Agreement. We believe this transaction, which is subject to approval by our unaffiliated shareholders, will generate significant savings, allow for better future use of Company cash flows and provide greater certainty to the Company’s shareholders about its future financial performance. We believe that it is advisable to pursue this transaction at this time while certain of the TRA parties hold significant equity stakes in Clearwater, which would mean that such TRA parties would benefit from any potential upside in the Company’s equity and be more inclined to agree to terms of the Amendment and the TRA Buyout that are more favorable to the Company than they otherwise would, which may not be the case in the future.”
Third Quarter 2024 Financial Results Summary
-
Revenue: Total revenue for the third quarter of 2024 was
, an increase of$115.8 million 22.4% , from in the third quarter of 2023.$94.7 million -
Gross Profit: Gross profit for the third quarter of 2024 increased to
, which equates to a$84.5 million 72.9% GAAP gross margin, compared with gross profit of and GAAP gross margin of$67.7 million 71.5% in the third quarter of 2023. Non-GAAP gross profit for the third quarter of 2024 was , which equates to a$90.9 million 78.5% non-GAAP gross margin and an increase of 110 basis points over the third quarter of 2023. -
Net Income/(Loss): Net income for the third quarter of 2024 was
, compared with net loss of$4.8 million in the third quarter of 2023.$2.3 million -
Adjusted EBITDA: Adjusted EBITDA for the third quarter of 2024 was
, an increase of$38.3 million 34.3% , from in the third quarter of 2023. Adjusted EBITDA margin for the third quarter of 2024 was$28.6 million 33.1% , an increase of 290 basis points over the third quarter of 2023. -
Cash Flows: Operating cash flows for the third quarter of 2024 were
. Free cash flows for the third quarter of 2024 were$49.7 million , an increase of$48.1 million 55.6% , from in the third quarter of 2023. Cash flows improved as a result of generating positive net income as well as positive working capital changes in the third quarter of 2024 compared to the third quarter of 2023.$30.9 million -
Earnings Per Share and Non-GAAP Net Income Per Share attributable to Clearwater Analytics Holdings, Inc.: Earnings per basic share was
, and earnings per diluted share was$0.02 in the third quarter of 2024. Non-GAAP net income per basic share was$0.02 , and non-GAAP net income per diluted share was$0.14 in the third quarter of 2024.$0.12 -
Cash, cash equivalents, and investments were
as of September 30, 2024. Total debt, net of debt issuance cost, was$336.7 million as of September 30, 2024.$46.6 million
Third Quarter 2024 Key Metrics Summary
-
Annualized Recurring Revenue: As of September 30, 2024, annualized recurring revenue (“ARR”) reached
, an increase of$456.9 million 26.1% from as of September 30, 2023.$362.4 million
ARR is calculated at the end of a period by dividing the recurring revenue in the last month of such period by the number of days in the month and multiplying by 365. -
Gross Revenue Retention Rate: As of September 30, 2024, the gross revenue retention rate was
99% , compared to98% as of September 30, 2023.
Gross revenue retention rate represents annual contract value (“ACV”) at the beginning of the 12-month period ended on the reporting date less client attrition over the prior 12-month period, divided by ACV at the beginning of the 12-month period, expressed as a percentage. ACV is comprised of annualized recurring revenue plus contracted-not-billed revenue, which represents the estimated annual contracted revenue for new and existing client opportunities prior to revenue recognition. -
Net Revenue Retention Rate: As of September 30, 2024, the net revenue retention rate was
114% , compared to110% as of June 30, 2024 and to108% as of September 30, 2023.
Net revenue retention rate is the percentage of recurring revenue from clients on the platform for 12 months and includes changes from the addition, removal, or value of assets on our platform, contractual changes that have an impact to annualized recurring revenues and lost revenue from client attrition.
Recent Business Highlights
-
The Company today announces that it has entered into an agreement to terminate its Tax Receivable Agreement (the “TRA”) in return for one-time settlement payments totaling
. These settlement payments will resolve all accrued and potential liabilities related to the TRA, including$72.5 million in TRA liabilities reported on the Company’s balance sheet as of September 30, 2024. The Company’s management believes the termination of the TRA will generate savings of approximately$28.8 million 29% ( ) of estimated aggregate TRA payments that would otherwise be payable under the TRA over the next five years and approximately$29 million 88% ( ) of the Company’s estimated total possible TRA liability of$542 million . The Company will file today a preliminary proxy statement asking for unaffiliated shareholders to approve the transaction. The Company will only terminate the agreement if a majority of its unaffiliated shareholders—a group that excludes all parties to the TRA, all TRA bonus holders, all executive officers and those of our directors who are affiliated with the TRA Participants—vote to approve the termination. The amendment to the TRA was approved by a Special Committee of the Board consisting solely of independent and disinterested members of the Board. The Special Committee was advised by Moelis & Company LLC, as financial advisor, and Goodwin Procter LLP, as legal counsel. Please refer to the preliminary proxy statement for additional information.$614 million - Clearwater Analytics hosted its annual Clearwater Connect conference from September 17-18 at the Boise Centre, where over 600 customers gathered to explore the Company’s latest innovations. The event featured the launch of Clearwater Insights, a powerful benchmarking tool for CFOs and treasury teams to analyze daily investment portfolios and optimize returns by comparing performance with peer groups like the 400+ portfolios in the Clearwater Corporate Treasury Index. Additionally, Clearwater introduced its new CP Issuance tool, offering a streamlined workflow for issuing commercial paper, a rates research module for custom reports, and a reporting engine for tailored insights into balance sheets, exposures, and performance.
- At Clearwater Connect, the Company announced the winners of its Excellence Awards, highlighting individuals, teams, and firms that have achieved growth, operational excellence, and digital transformation with Clearwater’s award-winning investment management platform. Company winners included F/m Investments, Fortitude Re, Neuberger Berman, T. Rowe Price, and UBS. This year’s client award winners included individuals from ARMOUR Capital Management LP, Kuvare, Pan-American Life Insurance Group, Prosperity Life Group, Securian Financial, SSI Investment Management, and Wellington Management.
- Clearwater Analytics strengthened its leadership team by appointing Fleur Sohtz as its new Chief Marketing Officer. Ms. Sohtz is a seasoned marketing executive with 25 years of experience scaling high-growth companies, achieving double-digit revenue growth, and creating integrated marketing programs at global companies such as Collibra, Markit (now part of S&P), and Thomson Reuters. Clearwater also announced the expansion of its EMEA leadership team with key go-to-market and client onboarding appointments.
- La France Mutualiste selected Clearwater to modernize its investment operations and reporting processes and successfully onboarded all its unit-linked activities onto the Clearwater platform. The partnership marks a significant digital transformation for La France Mutualiste as it moves to automate manual tasks, enhance operational efficiency, and drive future growth.
- Clearwater Analytics was honored with an Insurance Investor European Award, winning the Investment & Portfolio Management Technology of the Year category.
Fourth Quarter and Full Year 2024 Guidance
|
Fourth Quarter 2024 |
Full Year 2024 |
||
Revenue |
|
|
||
Year-over-Year Growth % |
~ |
~ |
||
Adjusted EBITDA |
|
|
||
Adjusted EBITDA Margin % |
~ |
~ |
||
Total Equity-based compensation expense and related payroll taxes |
|
|
||
Depreciation and Amortization |
|
|
||
Non-GAAP effective tax rate |
|
|
||
Diluted non-GAAP share count |
|
~258 million |
Certain components of the guidance given above are provided on a non-GAAP basis only without providing a reconciliation to guidance provided on a GAAP basis. Information is presented in this manner because the preparation of such a reconciliation could not be accomplished without “unreasonable efforts.” The Company does not have access to certain information that would be necessary to provide such a reconciliation, including non-recurring items that are not indicative of the Company’s ongoing operations. The Company does not believe that this information is likely to be significant to an assessment of the Company’s ongoing operations.
Conference Call Details
Clearwater Analytics will hold a conference call and webcast on November 6, 2024, at 5:00 p.m. Eastern time to discuss third quarter 2024 financial results, provide a general business update, and respond to analyst questions.
A live webcast of the call will also be available on the Company’s investor relations website. Please visit investors.clearwateranalytics.com at least fifteen minutes prior to the start of the event to register, download and install any necessary audio software.
If you are unable to participate live, a replay of the webcast will be available following the conference call on the Company’s investor relations website, along with the earnings press release, and related financial tables.
About Clearwater Analytics
Clearwater Analytics (NYSE: CWAN), a global, industry-leading SaaS solution, automates the entire investment lifecycle. With a single instance, multi-tenant architecture, Clearwater offers award-winning investment portfolio planning, performance reporting, data aggregation, reconciliation, accounting, compliance, risk, and order management. Each day, leading insurers, asset managers, corporations, and governments use Clearwater’s trusted data to drive efficient, scalable investing on more than
Use of non-GAAP Information
This press release contains certain non-GAAP measures, including non-GAAP gross profit, non-GAAP gross margin, adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP effective tax rate, diluted non-GAAP share count and free cash flow.
The non-GAAP measures are not based on any standardized methodology prescribed by GAAP and are not necessarily comparable to similar measures presented by other companies. However, the Company believes that this non-GAAP information is useful as an additional means for investors to evaluate its operating performance, when reviewed in conjunction with its GAAP financial statements. These measures should not be considered in isolation or as a substitute for measures prepared in accordance with GAAP, and because these amounts are not determined in accordance with GAAP, they should not be used exclusively in evaluating the Company's business and operations. In addition, undue reliance should not be placed upon non-GAAP or operating information because this information is neither standardized across companies nor subjected to the same control activities and audit procedures that produce the Company's GAAP financial results.
The Company's non-GAAP statement of operations measures, including non-GAAP gross profit, non-GAAP gross margin, adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP effective tax rate, diluted non-GAAP share count and free cash flow, are adjusted to exclude the impact of certain costs, expenses, gains and losses and other specified items that management believes are not indicative of its ongoing operations. These adjusted measures exclude the impact of share-based compensation and eliminate potential differences in results of operations between periods caused by factors such as financing and capital structures, taxation positions or regimes, restructuring, transaction expenses, impairment and other charges.
Please refer to the reconciliations of these measures below to what the Company believes are the most directly comparable measures evaluated in accordance with GAAP.
Use of Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on management’s beliefs and assumptions and on information currently available to management. Forward-looking statements include information concerning the Company's possible or assumed future results of operations, business strategies, technology developments, financing and investment plans, dividend policy, competitive position, industry, economic and regulatory environment, potential growth opportunities and the effects of competition. Forward-looking statements include statements that are not historical facts and can be identified by terms such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “aim,” “may,” “plan,” “potential,” “predict,” “project,” “seek,” “should,” “will,” “would” or similar expressions and the negatives of those terms, but are not the exclusive means of identifying such statements.
Forward-looking statements involve known and unknown risks, uncertainties, and other factors, many of which are beyond Clearwater Analytics’ control, that may cause the Company's actual results, performance, or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. These risks and uncertainties may cause actual results to differ materially from Clearwater Analytics’ current expectations and include, but are not limited to, risks that the Company may not be able to satisfy the conditions to the effectiveness of the Amendment (as defined below) and the consummation of the TRA Buyout (as defined below), risks related to the disruption of management's attention from the Company's ongoing business operations due to the TRA Buyout, risks related to the significant transaction costs to be paid in connection with the TRA Buyout and their impact on the Company's financial condition, risks of legal proceedings that may arise as a result of the TRA Buyout, changes in applicable laws or fluctuations in the Company's taxable income that could impact the Company's ability to realize the anticipated benefits from the TRA Buyout, the Company's ability to keep pace with rapid technological change and market developments, including artificial intelligence, competitors in its industry, the possibility that market volatility, a downturn in economic conditions or other factors may cause negative trends or fluctuations in the value of the assets on the Company’s platform, the Company's ability to manage growth, the Company's ability to attract and retain skilled employees, the possibility that the Company's solutions fail to perform properly, disruptions and failures in the Company's and third parties’ computer equipment, cloud-based services, electronic delivery systems, networks and telecommunications systems and infrastructure, the failure to protect the Company, its customers’ and/or its vendors’ confidential information and/or intellectual property, claims of infringement of others’ intellectual property, factors related to the Company's ownership structure and status as a “controlled company” as well as other risks and uncertainties detailed in Clearwater Analytics’ periodic public filings with the
Given these uncertainties, you should not place undue reliance on forward-looking statements. Also, forward-looking statements represent management’s beliefs and assumptions only as of the date of this press release and should not be relied upon as representing Clearwater Analytics’ expectations or beliefs as of any date subsequent to the time they are made. Clearwater Analytics does not undertake to and specifically declines any obligation to update any forward-looking statements that may be made from time to time by or on behalf of Clearwater Analytics.
Additional Information and Where to Find It
This communication is not intended to and does not constitute an offer to sell or the solicitation of an offer to subscribe for or buy or an invitation to purchase or subscribe for any securities or the solicitation of any vote or approval in any jurisdiction, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in contravention of applicable law. In connection with the agreement to terminate its Tax Receivable Agreement described above (the “Amendment”) and the TRA Buyout (as defined in the preliminary proxy statement to be filed in relation to the Amendment, the “Proxy Statement”), the Company will file relevant materials with the SEC, including the Proxy Statement. This communication is not a substitute for the Proxy Statement or any other document that the Company may file with the SEC or send to its shareholders in connection with the Amendment and the TRA Buyout. THE COMPANY URGES YOU TO READ THE PROXY STATEMENT AND OTHER RELEVANT DOCUMENTS FILED OR TO BE FILED WITH THE SEC CAREFULLY AS THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE COMPANY, THE AMENDMENT AND THE TRA BUYOUT AND RELATED MATTERS. Investors will be able to obtain a free copy of the Proxy Statement and other related documents (when available) filed by the Company with the SEC at the website maintained by the SEC at www.sec.gov. Investors also will be able to obtain a free copy of the Proxy Statement and other documents (when available) filed by the Company with the SEC by accessing the Investors section of the Company’s website at https://investors.clearwateranalytics.com/overview/default.aspx.
Participants in the Solicitation
The Company and certain of its directors, executive officers and employees may be considered to be participants in the solicitation of proxies from the Company’s shareholders in connection with the Amendment and the TRA Buyout. Information regarding the persons who may, under the rules of the SEC, be deemed participants in the solicitation of the shareholders of the Company in connection with the TRA Buyout, including a description of their respective direct or indirect interests, by security holdings or otherwise, will be included in the Proxy Statement when it is filed with the SEC. You may also find additional information about the Company’s directors and executive officers in the Company’s definitive proxy statement for its 2024 annual meeting of shareholders, which was filed with the SEC on April 29, 2024, or in its Annual Report on Form 10-K for the year ended December 31, 2023, which was filed with the SEC on February 29, 2024, and in other documents filed by the Company with the SEC. You can obtain free copies of these documents from the Company using the contact information above.
Clearwater Analytics Holdings, Inc. |
||||||||
Consolidated Balance Sheets |
||||||||
(In thousands, except share amounts and per share amounts, unaudited) |
||||||||
|
September 30 |
|
December 31 |
|||||
|
2024 |
|
2023 |
|||||
Assets |
|
|
|
|||||
Current assets: |
|
|
|
|||||
Cash and cash equivalents |
$ |
228,694 |
|
|
$ |
221,765 |
|
|
Short-term investments |
|
77,134 |
|
|
|
74,457 |
|
|
Accounts receivable, net |
|
100,377 |
|
|
|
92,091 |
|
|
Prepaid expenses and other current assets |
|
24,635 |
|
|
|
27,683 |
|
|
Total current assets |
|
430,840 |
|
|
|
415,996 |
|
|
Property and equipment, net |
|
15,279 |
|
|
|
15,349 |
|
|
Operating lease right-of-use assets, net |
|
25,752 |
|
|
|
22,554 |
|
|
Deferred contract costs, non-current |
|
6,172 |
|
|
|
6,439 |
|
|
Intangible assets, net |
|
34,014 |
|
|
|
26,132 |
|
|
Goodwill |
|
74,160 |
|
|
|
45,338 |
|
|
Long-term investments |
|
30,889 |
|
|
|
21,495 |
|
|
Other non-current assets |
|
6,347 |
|
|
|
5,440 |
|
|
Total assets |
$ |
623,453 |
|
|
$ |
558,743 |
|
|
Liabilities and Stockholders' Equity |
|
|
|
|||||
Current liabilities: |
|
|
|
|||||
Accounts payable |
$ |
4,238 |
|
|
$ |
3,062 |
|
|
Accrued expenses and other current liabilities |
|
60,680 |
|
|
|
49,535 |
|
|
Notes payable, current portion |
|
2,750 |
|
|
|
2,750 |
|
|
Operating lease liability, current portion |
|
7,806 |
|
|
|
6,551 |
|
|
Tax receivable agreement liability |
|
16,928 |
|
|
|
18,894 |
|
|
Total current liabilities |
|
92,402 |
|
|
|
80,792 |
|
|
Notes payable, less current maturities and unamortized debt issuance costs |
|
43,830 |
|
|
|
45,828 |
|
|
Operating lease liability, less current portion |
|
19,121 |
|
|
|
16,948 |
|
|
Tax receivable agreement, less current portion |
|
11,900 |
|
|
|
— |
|
|
Other long-term liabilities |
|
2,581 |
|
|
|
5,518 |
|
|
Total liabilities |
|
169,834 |
|
|
|
149,086 |
|
|
Stockholders' Equity |
|
|
|
|||||
Class A common stock, par value |
|
172 |
|
|
|
128 |
|
|
Class B common stock, par value |
|
— |
|
|
|
— |
|
|
Class C common stock, par value |
|
27 |
|
|
|
33 |
|
|
Class D common stock, par value |
|
48 |
|
|
|
83 |
|
|
Additional paid-in-capital |
|
564,331 |
|
|
|
532,507 |
|
|
Accumulated other comprehensive income |
|
4,626 |
|
|
|
2,909 |
|
|
Accumulated deficit |
|
(165,957 |
) |
|
|
(181,331 |
) |
|
Total stockholders' equity attributable to Clearwater Analytics Holdings, Inc. |
403,247 |
354,329 |
||||||
Non-controlling interests |
|
50,372 |
|
|
|
55,328 |
|
|
Total stockholders' equity |
453,619 |
409,657 |
||||||
Total liabilities and stockholders' equity |
$ |
623,453 |
|
|
$ |
558,743 |
|
Clearwater Analytics Holdings, Inc. |
||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
(In thousands, except share amounts and per share amounts, unaudited) |
||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
Revenue |
$ |
115,828 |
|
|
$ |
94,664 |
|
|
$ |
325,338 |
|
|
$ |
269,149 |
|
|
Cost of revenue(1) |
|
31,357 |
|
|
|
27,013 |
|
|
|
89,426 |
|
|
|
78,792 |
|
|
Gross profit |
|
84,471 |
|
|
|
67,651 |
|
|
|
235,912 |
|
|
|
190,357 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|||||||||
Research and development(1) |
|
36,618 |
|
|
|
32,250 |
|
|
|
109,654 |
|
|
|
90,198 |
|
|
Sales and marketing(1) |
|
17,889 |
|
|
|
15,020 |
|
|
|
49,369 |
|
|
|
44,049 |
|
|
General and administrative(1) |
|
22,626 |
|
|
|
26,268 |
|
|
|
65,873 |
|
|
|
75,445 |
|
|
Total operating expenses |
|
77,133 |
|
|
|
73,538 |
|
|
|
224,896 |
|
|
|
209,692 |
|
|
Income (loss) from operations |
|
7,338 |
|
|
|
(5,887 |
) |
|
|
11,016 |
|
|
|
(19,335 |
) |
|
Interest income, net |
|
(2,290 |
) |
|
|
(1,733 |
) |
|
|
(6,191 |
) |
|
|
(4,422 |
) |
|
Tax receivable agreement (benefit) expense |
|
5,344 |
|
|
|
(566 |
) |
|
|
11,545 |
|
|
|
6,112 |
|
|
Other (income) expense, net |
|
1 |
|
|
|
(971 |
) |
|
|
(1,113 |
) |
|
|
(1,205 |
) |
|
Income (loss) before income taxes |
|
4,283 |
|
|
|
(2,617 |
) |
|
|
6,775 |
|
|
|
(19,820 |
) |
|
Benefit from income taxes |
|
(486 |
) |
|
|
(274 |
) |
|
|
(505 |
) |
|
|
(184 |
) |
|
Net income (loss) |
|
4,769 |
|
|
|
(2,343 |
) |
|
|
7,280 |
|
|
|
(19,636 |
) |
|
Less: Net income (loss) attributable to non-controlling interests |
|
1,140 |
|
|
|
(454 |
) |
|
|
2,184 |
|
|
|
(2,442 |
) |
|
Net income (loss) attributable to Clearwater Analytics Holdings, Inc. |
$ |
3,629 |
|
|
$ |
(1,889 |
) |
|
$ |
5,096 |
|
|
$ |
(17,194 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) per share attributable to Class A and Class D common stockholders stock: |
|
|
|
|
|
|
|
|||||||||
Basic |
$ |
0.02 |
|
|
$ |
(0.01 |
) |
|
$ |
0.02 |
|
|
$ |
(0.09 |
) |
|
Diluted |
$ |
0.02 |
|
|
$ |
(0.01 |
) |
|
$ |
0.02 |
|
|
$ |
(0.09 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares of Class A and Class D common stock outstanding: |
|
|
|
|
|
|
|
|||||||||
Basic |
|
219,009,124 |
|
|
|
201,582,951 |
|
|
|
216,880,515 |
|
|
|
197,903,361 |
|
|
Diluted |
|
231,467,214 |
|
|
|
201,582,951 |
|
|
|
227,768,434 |
|
|
|
197,903,361 |
|
(1) Amounts include equity-based compensation as follows: |
||||||||||||
Cost of revenue |
$ |
3,460 |
|
$ |
3,346 |
|
$ |
9,879 |
|
$ |
8,837 |
|
Operating expenses: |
|
|
|
|
|
|
|
|||||
Research and development |
|
8,674 |
|
|
6,768 |
|
|
26,767 |
|
|
17,393 |
|
Sales and marketing |
|
3,905 |
|
|
4,010 |
|
|
10,418 |
|
|
11,221 |
|
General and administrative |
|
9,937 |
|
|
16,233 |
|
|
27,995 |
|
|
44,675 |
|
Total equity-based compensation expense |
$ |
25,976 |
|
$ |
30,357 |
|
$ |
75,059 |
|
$ |
82,126 |
Clearwater Analytics Holdings, Inc. |
||||||||||||||||
Consolidated Statements of Cash Flows |
||||||||||||||||
(In thousands, unaudited) |
||||||||||||||||
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ |
4,769 |
|
|
$ |
(2,343 |
) |
|
$ |
7,280 |
|
|
$ |
(19,636 |
) |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|||||||||
Depreciation and amortization |
|
3,239 |
|
|
|
2,476 |
|
|
|
8,730 |
|
|
|
7,336 |
|
|
Noncash operating lease cost |
|
2,345 |
|
|
|
1,898 |
|
|
|
6,900 |
|
|
|
5,667 |
|
|
Equity-based compensation |
|
25,976 |
|
|
|
30,357 |
|
|
|
75,059 |
|
|
|
82,126 |
|
|
Amortization of deferred contract acquisition costs |
|
1,160 |
|
|
|
1,212 |
|
|
|
3,573 |
|
|
|
3,563 |
|
|
Amortization of debt issuance costs, included in interest expense |
|
70 |
|
|
|
71 |
|
|
|
209 |
|
|
|
210 |
|
|
Deferred tax benefit |
|
(1,084 |
) |
|
|
(314 |
) |
|
|
(3,076 |
) |
|
|
(524 |
) |
|
Accretion of discount on investments |
|
(556 |
) |
|
|
(502 |
) |
|
|
(1,732 |
) |
|
|
(901 |
) |
|
Realized (gain) loss on investments |
|
— |
|
|
|
— |
|
|
|
24 |
|
|
|
(89 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|||||||||
Accounts receivable, net |
|
(3,157 |
) |
|
|
(8,966 |
) |
|
|
(7,875 |
) |
|
|
(18,864 |
) |
|
Prepaid expenses and other assets |
|
3,654 |
|
|
|
4,759 |
|
|
|
2,561 |
|
|
|
4,219 |
|
|
Deferred contract acquisition costs |
|
(1,645 |
) |
|
|
(1,376 |
) |
|
|
(3,416 |
) |
|
|
(2,662 |
) |
|
Accounts payable |
|
1,306 |
|
|
|
9 |
|
|
|
1,586 |
|
|
|
109 |
|
|
Accrued expenses and other liabilities |
|
8,001 |
|
|
|
4,983 |
|
|
|
3,763 |
|
|
|
(6,171 |
) |
|
Tax receivable agreement liability |
|
5,579 |
|
|
|
(566 |
) |
|
|
9,934 |
|
|
|
6,122 |
|
|
Net cash provided by operating activities |
|
49,657 |
|
|
|
31,698 |
|
|
|
103,520 |
|
|
|
60,505 |
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|||||||||
Purchases of property and equipment |
|
(1,546 |
) |
|
|
(770 |
) |
|
|
(4,437 |
) |
|
|
(4,062 |
) |
|
Purchase of held to maturity investments |
|
— |
|
|
|
— |
|
|
|
(3,009 |
) |
|
|
— |
|
|
Purchases of available-for-sale investments |
|
(26,578 |
) |
|
|
(19,334 |
) |
|
|
(93,968 |
) |
|
|
(111,018 |
) |
|
Proceeds from sale of available-for-sale investments |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,950 |
|
|
Proceeds from maturities of investments |
|
27,025 |
|
|
|
10,275 |
|
|
|
86,867 |
|
|
|
13,517 |
|
|
Acquisition of business, net of cash acquired |
|
— |
|
|
|
— |
|
|
|
(40,121 |
) |
|
|
— |
|
|
Payment of initial direct costs for operating leases |
|
— |
|
|
|
— |
|
|
|
(104 |
) |
|
|
— |
|
|
Net cash used in investing activities |
|
(1,099 |
) |
|
|
(9,829 |
) |
|
|
(54,772 |
) |
|
|
(95,613 |
) |
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|||||||||
Proceeds from exercise of options |
|
101 |
|
|
|
1,286 |
|
|
|
210 |
|
|
|
4,465 |
|
|
Taxes paid related to net share settlement of equity awards |
|
(9,582 |
) |
|
|
(6,440 |
) |
|
|
(42,663 |
) |
|
|
(14,887 |
) |
|
Repayments of borrowings |
|
(1,375 |
) |
|
|
(688 |
) |
|
|
(2,062 |
) |
|
|
(2,062 |
) |
|
Payment of business acquisition holdback liability |
|
— |
|
|
|
— |
|
|
|
(780 |
) |
|
|
— |
|
|
Proceeds from employee stock purchase plan |
|
— |
|
|
|
— |
|
|
|
2,795 |
|
|
|
2,595 |
|
|
Payment of tax distributions |
|
(17 |
) |
|
|
(35 |
) |
|
|
(25 |
) |
|
|
(35 |
) |
|
Net cash used in financing activities |
|
(10,873 |
) |
|
|
(5,877 |
) |
|
|
(42,525 |
) |
|
|
(9,924 |
) |
|
Effect of exchange rate changes on cash and cash equivalents |
|
914 |
|
|
|
(543 |
) |
|
|
706 |
|
|
|
(27 |
) |
|
Change in cash and cash equivalents during the period |
|
38,599 |
|
|
|
15,449 |
|
|
|
6,929 |
|
|
|
(45,059 |
) |
|
Cash and cash equivalents, beginning of period |
|
190,095 |
|
|
|
190,216 |
|
|
|
221,765 |
|
|
|
250,724 |
|
|
Cash and cash equivalents, end of period |
$ |
228,694 |
|
|
$ |
205,665 |
|
|
$ |
228,694 |
|
|
$ |
205,665 |
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
|
|
|
|
|
|
|
|||||||||
Cash paid for interest |
$ |
865 |
|
|
$ |
310 |
|
|
$ |
2,627 |
|
|
$ |
2,530 |
|
|
Cash paid for income taxes |
$ |
589 |
|
|
$ |
416 |
|
|
$ |
1,179 |
|
|
$ |
1,484 |
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|||||||||
Purchase of property and equipment included in accounts payable and accrued expense |
$ |
25 |
|
|
$ |
2 |
|
|
$ |
25 |
|
|
$ |
2 |
|
|
Tax distributions payable to Continuing Equity Owners included in accrued expenses |
$ |
3,889 |
|
|
$ |
3,838 |
|
|
$ |
3,889 |
|
|
$ |
3,838 |
|
Clearwater Analytics Holdings, Inc. |
||||||||||||||
Reconciliation of Net Loss to Adjusted EBITDA |
||||||||||||||
(In thousands, unaudited) |
||||||||||||||
|
Three Months Ended September 30, |
|||||||||||||
|
2024 |
|
2023 |
|||||||||||
|
(in thousands, except percentages) |
|||||||||||||
Net income (loss) |
$ |
4,769 |
|
|
4 |
% |
|
$ |
(2,343 |
) |
|
(2 |
%) |
|
Adjustments: |
|
|
|
|
|
|
|
|||||||
Interest income, net |
|
(2,290 |
) |
|
(2 |
%) |
|
|
(1,733 |
) |
|
(2 |
%) |
|
Depreciation and amortization |
|
3,239 |
|
|
3 |
% |
|
|
2,476 |
|
|
3 |
% |
|
Equity-based compensation expense and related payroll taxes |
|
26,907 |
|
|
23 |
% |
|
|
31,225 |
|
|
33 |
% |
|
Tax receivable agreement (benefit) expense |
|
5,344 |
|
|
5 |
% |
|
|
(566 |
) |
|
(1 |
%) |
|
Transaction expenses |
|
248 |
|
|
0 |
% |
|
|
61 |
|
|
0 |
% |
|
Other (benefit) expenses(1) |
|
123 |
|
|
0 |
% |
|
|
(564 |
) |
|
(1 |
%) |
|
Adjusted EBITDA |
|
38,340 |
|
|
33 |
% |
|
|
28,556 |
|
|
30 |
% |
|
Revenue |
$ |
115,828 |
|
|
100 |
% |
|
$ |
94,664 |
|
|
100 |
% |
|
Nine Months Ended September 30, |
|||||||||||||
|
2024 |
|
2023 |
|||||||||||
|
(in thousands, except percentages) |
|||||||||||||
Net income (loss) |
$ |
7,280 |
|
|
2 |
% |
|
$ |
(19,636 |
) |
|
(7 |
%) |
|
Adjustments: |
|
|
|
|
|
|
|
|||||||
Interest income, net |
|
(6,191 |
) |
|
(2 |
%) |
|
|
(4,422 |
) |
|
(2 |
%) |
|
Depreciation and amortization |
|
8,730 |
|
|
3 |
% |
|
|
7,336 |
|
|
3 |
% |
|
Equity-based compensation expense and related payroll taxes |
|
80,540 |
|
|
25 |
% |
|
|
84,417 |
|
|
31 |
% |
|
Tax receivable agreement (benefit) expense |
|
11,545 |
|
|
4 |
% |
|
|
6,112 |
|
|
2 |
% |
|
Transaction expenses |
|
1,926 |
|
|
1 |
% |
|
|
1,612 |
|
|
1 |
% |
|
Other (benefit) expenses(1) |
|
162 |
|
|
0 |
% |
|
|
504 |
|
|
— |
% |
|
Adjusted EBITDA |
|
103,992 |
|
|
32 |
% |
|
|
75,923 |
|
|
28 |
% |
|
Revenue |
$ |
325,338 |
|
|
100 |
% |
|
$ |
269,149 |
|
|
100 |
% |
(1) |
Other (benefit) expenses include gain on investments, management fees to our investors, income taxes, and foreign exchange gains and losses. |
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
|
(in thousands) |
|||||||||||||||
Amortization of prepaid management fees and reimbursable expenses |
$ |
608 |
|
|
$ |
681 |
|
|
$ |
1,780 |
|
|
$ |
1,894 |
|
|
Benefit from income tax expense |
|
(486 |
) |
|
|
(274 |
) |
|
|
(505 |
) |
|
|
(184 |
) |
|
Other (income) expense, net |
|
1 |
|
|
|
(971 |
) |
|
|
(1,113 |
) |
|
|
(1,205 |
) |
|
Total other (benefit) expenses |
$ |
123 |
|
|
$ |
(564 |
) |
|
$ |
162 |
|
|
$ |
504 |
|
Clearwater Analytics Holdings, Inc. |
||||||||||||
Reconciliation of Free Cash Flow |
||||||||||||
(In thousands, unaudited) |
||||||||||||
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||
Net cash provided by operating activities |
$ |
49,657 |
|
$ |
31,698 |
|
$ |
103,520 |
|
$ |
60,505 |
|
Less: Purchases of property and equipment |
|
1,546 |
|
|
770 |
|
|
4,437 |
|
|
4,062 |
|
Free Cash Flow |
$ |
48,111 |
|
$ |
30,928 |
|
$ |
99,083 |
|
$ |
56,443 |
Clearwater Analytics Holdings, Inc. |
||||||||||||||||
Reconciliation of Non-GAAP Information |
||||||||||||||||
(In thousands, except share amounts and per share amounts, unaudited) |
||||||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||
|
2024 |
2023 |
2024 |
2023 |
||||||||||||
Revenue |
$ |
115,828 |
|
$ |
94,664 |
|
$ |
325,338 |
|
$ |
269,149 |
|
||||
|
|
|
|
|
||||||||||||
Gross profit |
$ |
84,471 |
|
$ |
67,651 |
|
$ |
235,912 |
|
$ |
190,357 |
|
||||
Adjustments: |
|
|
|
|
||||||||||||
Equity-based compensation expense and related payroll taxes |
|
3,743 |
|
|
3,589 |
|
|
10,583 |
|
|
9,324 |
|
||||
Depreciation and amortization |
|
2,702 |
|
|
1,994 |
|
|
7,298 |
|
|
5,897 |
|
||||
Gross profit, non-GAAP |
$ |
90,916 |
|
$ |
73,234 |
|
$ |
253,793 |
|
$ |
205,578 |
|
||||
As a percentage of revenue, non-GAAP |
|
78 |
% |
|
77 |
% |
|
78 |
% |
|
76 |
% |
||||
|
|
|
|
|
||||||||||||
Cost of Revenue |
$ |
31,357 |
|
$ |
27,013 |
|
$ |
89,426 |
|
$ |
78,792 |
|
||||
Adjustments: |
|
|
|
|
||||||||||||
Equity-based compensation expense and related payroll taxes |
|
3,743 |
|
|
3,589 |
|
|
10,583 |
|
|
9,324 |
|
||||
Depreciation and amortization |
|
2,702 |
|
|
1,994 |
|
|
7,298 |
|
|
5,897 |
|
||||
Cost of revenue, non-GAAP |
$ |
24,912 |
|
$ |
21,430 |
|
$ |
71,545 |
|
$ |
63,571 |
|
||||
As a percentage of revenue, non-GAAP |
|
22 |
% |
|
23 |
% |
|
22 |
% |
|
24 |
% |
||||
|
|
|
|
|
||||||||||||
Research and development |
$ |
36,618 |
|
$ |
32,250 |
|
$ |
109,654 |
|
$ |
90,198 |
|
||||
Adjustments: |
|
|
|
|
||||||||||||
Equity-based compensation expense and related payroll taxes |
|
9,085 |
|
|
7,086 |
|
|
30,265 |
|
|
18,244 |
|
||||
Depreciation and amortization |
|
215 |
|
|
255 |
|
|
580 |
|
|
786 |
|
||||
Research and development, non-GAAP |
$ |
27,318 |
|
$ |
24,909 |
|
$ |
78,809 |
|
$ |
71,168 |
|
||||
As a percentage of revenue, non-GAAP |
|
24 |
% |
|
26 |
% |
|
24 |
% |
|
26 |
% |
||||
|
|
|
|
|
||||||||||||
Sales and marketing |
$ |
17,889 |
|
$ |
15,020 |
|
$ |
49,369 |
|
$ |
44,049 |
|
||||
Adjustments: |
|
|
|
|
||||||||||||
Equity-based compensation expense and related payroll taxes |
|
4,052 |
|
|
4,196 |
|
|
10,994 |
|
|
11,772 |
|
||||
Depreciation and amortization |
|
174 |
|
|
143 |
|
|
464 |
|
|
441 |
|
||||
Sales and marketing, non-GAAP |
$ |
13,663 |
|
$ |
10,681 |
|
$ |
37,911 |
|
$ |
31,836 |
|
||||
As a percentage of revenue, non-GAAP |
|
12 |
% |
|
11 |
% |
|
12 |
% |
|
12 |
% |
||||
|
|
|
|
|
||||||||||||
General and administrative |
$ |
22,626 |
|
$ |
26,268 |
|
$ |
65,873 |
|
$ |
75,445 |
|
||||
Adjustments: |
|
|
|
|
||||||||||||
Equity-based compensation expense and related payroll taxes |
|
10,027 |
|
|
16,354 |
|
|
28,698 |
|
|
45,076 |
|
||||
Depreciation and amortization |
|
148 |
|
|
84 |
|
|
388 |
|
|
212 |
|
||||
Amortization of prepaid management fees and reimbursable expenses |
|
608 |
|
|
681 |
|
|
1,780 |
|
|
1,894 |
|
||||
Transaction expenses |
|
248 |
|
|
61 |
|
|
1,926 |
|
|
1,612 |
|
||||
General and administrative, non-GAAP |
$ |
11,595 |
|
$ |
9,088 |
$ |
33,081 |
|
$ |
26,651 |
|
|||||
As a percentage of revenue, non-GAAP |
|
10 |
% |
|
10 |
% |
|
10 |
% |
|
10 |
% |
||||
|
|
|
|
|
||||||||||||
Income (loss) from operations |
$ |
7,338 |
|
$ |
(5,887 |
) |
$ |
11,016 |
|
$ |
(19,335 |
) |
||||
Adjustments: |
|
|
|
|
||||||||||||
Equity-based compensation expense and related payroll taxes |
|
26,907 |
|
|
31,225 |
|
|
80,540 |
|
|
84,416 |
|
||||
Depreciation and amortization |
|
3,239 |
|
|
2,476 |
|
|
8,730 |
|
|
7,336 |
|
||||
Amortization of prepaid management fees and reimbursable expenses |
|
608 |
|
|
681 |
|
|
1,780 |
|
|
1,894 |
|
||||
Transaction expenses |
|
248 |
|
|
61 |
|
|
1,926 |
|
|
1,612 |
|
||||
Income from operations, non-GAAP |
$ |
38,340 |
|
$ |
28,556 |
|
$ |
103,992 |
|
$ |
75,923 |
|
||||
As a percentage of revenue, non-GAAP |
|
33 |
% |
|
30 |
% |
|
32 |
% |
|
28 |
% |
||||
|
|
|
|
|
||||||||||||
Net income (loss) |
$ |
4,769 |
|
$ |
(2,343 |
) |
$ |
7,280 |
|
$ |
(19,636 |
) |
||||
Adjustments: |
|
|
|
|
||||||||||||
Equity-based compensation expense and related payroll taxes |
|
26,907 |
|
|
31,225 |
|
|
80,540 |
|
|
84,416 |
|
||||
Depreciation and amortization |
|
3,239 |
|
|
2,476 |
|
|
8,730 |
|
|
7,336 |
|
||||
Tax receivable agreement expense |
|
5,344 |
|
|
(566 |
) |
|
11,545 |
|
|
6,112 |
|
||||
Amortization of prepaid management fees and reimbursable expenses |
|
608 |
|
|
681 |
|
|
1,780 |
|
|
1,894 |
|
||||
Transaction expenses |
|
248 |
|
|
61 |
|
|
1,926 |
|
|
1,612 |
|
||||
Tax impacts of adjustments to net income (loss)(1) |
|
(10,157 |
) |
|
(7,815 |
) |
|
(27,824 |
) |
|
(20,388 |
) |
||||
Net income, non-GAAP |
$ |
30,958 |
|
$ |
23,719 |
|
$ |
83,977 |
|
$ |
61,346 |
|
||||
As a percentage of revenue, non-GAAP |
|
27 |
% |
|
25 |
% |
|
26 |
% |
|
23 |
% |
||||
|
|
|
|
|
||||||||||||
Net income per share - basic, non-GAAP |
$ |
0.14 |
|
$ |
0.12 |
|
$ |
0.39 |
|
$ |
0.31 |
|
||||
Net income per share - diluted, non-GAAP |
$ |
0.12 |
|
$ |
0.09 |
|
$ |
0.33 |
|
$ |
0.24 |
|
||||
|
|
|
|
|
||||||||||||
Weighted-average common shares outstanding - basic |
|
219,009,124 |
|
|
201,582,951 |
|
|
216,880,515 |
|
|
197,903,361 |
|
||||
Weighted-average common shares outstanding - diluted |
|
258,965,226 |
|
|
255,494,034 |
|
|
255,291,333 |
|
|
256,998,500 |
|
(1) |
The non-GAAP effective tax rate was |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241106969155/en/
Investors:
Joon Park | +1 415-906-9242 | investors@clearwateranalytics.com
Media:
Claudia Cahill | +1 703-728-1221 | press@clearwateranalytics.com
Source: Clearwater Analytics Holdings, Inc.
FAQ
What was Clearwater Analytics (CWAN) revenue in Q3 2024?
What is Clearwater Analytics (CWAN) current ARR?
How much will CWAN save from terminating the Tax Receivable Agreement?