CWAN
CWAN
Clearwater Analytics Holdings, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $217.46M ▲ | $135.45M ▲ | $-11.76M ▼ | -5.41% ▼ | $-0.04 ▼ | $40.26M ▲ |
| Q3-2025 | $205.11M ▲ | $127.92M ▼ | $-10.34M ▲ | -5.04% ▲ | $-0.04 ▲ | $35.41M ▲ |
| Q2-2025 | $181.94M ▲ | $133.09M ▲ | $-23.23M ▼ | -12.77% ▼ | $-0.09 ▼ | $10.57M ▲ |
| Q1-2025 | $126.86M ▲ | $85.86M ▼ | $6.51M ▼ | 5.13% ▼ | $0.03 ▼ | $10.23M ▲ |
| Q4-2024 | $126.47M | $91.69M | $419.28M | 331.54% | $1.85 | $4.67M |
What's going well?
Revenue is growing steadily, and the core business is becoming more profitable with higher gross and operating margins. Cost control is good, and the company would be profitable without heavy non-operating expenses.
What's concerning?
The company is still losing money overall, with net losses widening due to high interest and 'other' expenses. Profitability at the bottom line remains elusive, and non-operating costs are a persistent drag.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $91.25M ▲ | $3.03B ▲ | $1B ▲ | $2.02B ▲ |
| Q3-2025 | $64.15M ▼ | $2.99B ▼ | $988.96M ▼ | $1.98B ▲ |
| Q2-2025 | $71.92M ▼ | $3.02B ▲ | $1.03B ▲ | $1.97B ▲ |
| Q1-2025 | $282.85M ▲ | $1.29B ▲ | $142.72M ▲ | $1.12B ▲ |
| Q4-2024 | $255.49M | $1.17B | $139.34M | $1.01B |
What's financially strong about this company?
The company has strong positive equity ($2.02B), a healthy current ratio (1.83x), and cash is up 42% from last quarter. Most debt is long-term, giving them breathing room.
What are the financial risks or weaknesses?
Most assets are intangible (goodwill and intangibles make up 65%), so there's risk if acquisitions don't pay off. Cash is still low compared to liabilities, and receivables are rising faster than overall growth.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-12.07M ▼ | $55.33M ▲ | $328K ▲ | $-24.75M ▲ | $30.5M ▲ | $52.29M ▲ |
| Q3-2025 | $-10.51M ▲ | $48.98M ▲ | $-4.11M ▲ | $-51.4M ▼ | $-7.65M ▲ | $44.87M ▲ |
| Q2-2025 | $-24.15M ▼ | $47.08M ▲ | $-1.08B ▼ | $828.81M ▲ | $-206.75M ▼ | $44.09M ▲ |
| Q1-2025 | $6.94M ▼ | $24.5M ▲ | $99.53M ▲ | $-27.25M ▼ | $97.81M ▲ | $23.03M ▲ |
| Q4-2024 | $419.49M | $-29.2M | $-876K | $-19.14M | $-51.34M | $-30.02M |
What's strong about this company's cash flow?
CWAN is producing more cash than it reports in profits, with $55.3 million from operations and $52.3 million in free cash flow. The company is self-funding, paying down debt, and even buying back shares.
What are the cash flow concerns?
Net losses are growing, and customers are paying slower, which could hurt future cash flow. The benefit from working capital may not last if receivables keep rising.
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Reportable Segment | $130.00M ▲ | $180.00M ▲ | $210.00M ▲ | $220.00M ▲ |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
NonUS | $20.00M ▲ | $50.00M ▲ | $60.00M ▲ | $60.00M ▲ |
UNITED STATES | $100.00M ▲ | $130.00M ▲ | $150.00M ▲ | $160.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Clearwater Analytics Holdings, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include rapid and accelerating revenue growth, high but still robust gross margins, and a business model that now generates solid operating and free cash flow. Strategically, Clearwater benefits from a sticky, cloud-native platform with meaningful network effects, strong customer retention, and a growing suite of capabilities across the investment lifecycle, reinforced by ongoing AI and product innovation. The recent acquisitions and expansion have materially increased the company’s scale and strategic relevance to institutional clients.
Major risks center on profitability, leverage, and execution. The company remains largely loss-making on a net income basis, with operating and EBITDA margins under pressure from fast-growing expenses. The balance sheet is more leveraged and less liquid than in the past, increasing vulnerability if growth or cash generation falter. Integration of multiple acquisitions, competition from large, entrenched rivals, potential impairment of goodwill and intangibles, and the complexity of serving a highly regulated, risk-averse client base all add to the risk profile. The transition to private ownership also introduces uncertainty about future strategy and disclosure.
The outlook hinges on Clearwater’s ability to convert its strong top-line growth and improving cash flow into durable profitability while managing a more complex balance sheet and product set. If integration proceeds smoothly, cost growth moderates relative to revenue, and the front-to-back, AI-enhanced platform gains traction, the business could emerge as a scaled, cash-rich leader in its niche. In the nearer term, financial results may remain noisy due to acquisition-related spending and strategic investments, and the higher leverage and reduced liquidity mean that disciplined execution and sustained client demand will be especially important to watch.
About Clearwater Analytics Holdings, Inc.
https://clearwateranalytics.comClearwater Analytics Holdings, Inc. develops and provides a Software-as-a-Service solution for automated investment data aggregation, reconciliation, accounting, and reporting services to insurers, investment managers, corporations, institutional investors, and government entities.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $217.46M ▲ | $135.45M ▲ | $-11.76M ▼ | -5.41% ▼ | $-0.04 ▼ | $40.26M ▲ |
| Q3-2025 | $205.11M ▲ | $127.92M ▼ | $-10.34M ▲ | -5.04% ▲ | $-0.04 ▲ | $35.41M ▲ |
| Q2-2025 | $181.94M ▲ | $133.09M ▲ | $-23.23M ▼ | -12.77% ▼ | $-0.09 ▼ | $10.57M ▲ |
| Q1-2025 | $126.86M ▲ | $85.86M ▼ | $6.51M ▼ | 5.13% ▼ | $0.03 ▼ | $10.23M ▲ |
| Q4-2024 | $126.47M | $91.69M | $419.28M | 331.54% | $1.85 | $4.67M |
What's going well?
Revenue is growing steadily, and the core business is becoming more profitable with higher gross and operating margins. Cost control is good, and the company would be profitable without heavy non-operating expenses.
What's concerning?
The company is still losing money overall, with net losses widening due to high interest and 'other' expenses. Profitability at the bottom line remains elusive, and non-operating costs are a persistent drag.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $91.25M ▲ | $3.03B ▲ | $1B ▲ | $2.02B ▲ |
| Q3-2025 | $64.15M ▼ | $2.99B ▼ | $988.96M ▼ | $1.98B ▲ |
| Q2-2025 | $71.92M ▼ | $3.02B ▲ | $1.03B ▲ | $1.97B ▲ |
| Q1-2025 | $282.85M ▲ | $1.29B ▲ | $142.72M ▲ | $1.12B ▲ |
| Q4-2024 | $255.49M | $1.17B | $139.34M | $1.01B |
What's financially strong about this company?
The company has strong positive equity ($2.02B), a healthy current ratio (1.83x), and cash is up 42% from last quarter. Most debt is long-term, giving them breathing room.
What are the financial risks or weaknesses?
Most assets are intangible (goodwill and intangibles make up 65%), so there's risk if acquisitions don't pay off. Cash is still low compared to liabilities, and receivables are rising faster than overall growth.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-12.07M ▼ | $55.33M ▲ | $328K ▲ | $-24.75M ▲ | $30.5M ▲ | $52.29M ▲ |
| Q3-2025 | $-10.51M ▲ | $48.98M ▲ | $-4.11M ▲ | $-51.4M ▼ | $-7.65M ▲ | $44.87M ▲ |
| Q2-2025 | $-24.15M ▼ | $47.08M ▲ | $-1.08B ▼ | $828.81M ▲ | $-206.75M ▼ | $44.09M ▲ |
| Q1-2025 | $6.94M ▼ | $24.5M ▲ | $99.53M ▲ | $-27.25M ▼ | $97.81M ▲ | $23.03M ▲ |
| Q4-2024 | $419.49M | $-29.2M | $-876K | $-19.14M | $-51.34M | $-30.02M |
What's strong about this company's cash flow?
CWAN is producing more cash than it reports in profits, with $55.3 million from operations and $52.3 million in free cash flow. The company is self-funding, paying down debt, and even buying back shares.
What are the cash flow concerns?
Net losses are growing, and customers are paying slower, which could hurt future cash flow. The benefit from working capital may not last if receivables keep rising.
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Reportable Segment | $130.00M ▲ | $180.00M ▲ | $210.00M ▲ | $220.00M ▲ |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
NonUS | $20.00M ▲ | $50.00M ▲ | $60.00M ▲ | $60.00M ▲ |
UNITED STATES | $100.00M ▲ | $130.00M ▲ | $150.00M ▲ | $160.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Clearwater Analytics Holdings, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include rapid and accelerating revenue growth, high but still robust gross margins, and a business model that now generates solid operating and free cash flow. Strategically, Clearwater benefits from a sticky, cloud-native platform with meaningful network effects, strong customer retention, and a growing suite of capabilities across the investment lifecycle, reinforced by ongoing AI and product innovation. The recent acquisitions and expansion have materially increased the company’s scale and strategic relevance to institutional clients.
Major risks center on profitability, leverage, and execution. The company remains largely loss-making on a net income basis, with operating and EBITDA margins under pressure from fast-growing expenses. The balance sheet is more leveraged and less liquid than in the past, increasing vulnerability if growth or cash generation falter. Integration of multiple acquisitions, competition from large, entrenched rivals, potential impairment of goodwill and intangibles, and the complexity of serving a highly regulated, risk-averse client base all add to the risk profile. The transition to private ownership also introduces uncertainty about future strategy and disclosure.
The outlook hinges on Clearwater’s ability to convert its strong top-line growth and improving cash flow into durable profitability while managing a more complex balance sheet and product set. If integration proceeds smoothly, cost growth moderates relative to revenue, and the front-to-back, AI-enhanced platform gains traction, the business could emerge as a scaled, cash-rich leader in its niche. In the nearer term, financial results may remain noisy due to acquisition-related spending and strategic investments, and the higher leverage and reduced liquidity mean that disciplined execution and sustained client demand will be especially important to watch.

CEO
Sandeep Sahai
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 135
Ratings Snapshot
Rating : C+
Most Recent Analyst Grades
RBC Capital
Sector Perform
DA Davidson
Neutral
Morgan Stanley
Equal Weight
UBS
Neutral
Wells Fargo
Equal Weight
Piper Sandler
Neutral
Grade Summary
Showing Top 6 of 10
Price Target
Institutional Ownership
VANGUARD GROUP INC
Shares:33.31M
Value:$779.16M
BLACKROCK, INC.
Shares:26.23M
Value:$613.56M
WELLINGTON MANAGEMENT GROUP LLP
Shares:17.79M
Value:$416.19M
Summary
Showing Top 3 of 467

