CWAN - Clearwater Analytic... Stock Analysis | Stock Taper
Logo
Clearwater Analytics Holdings, Inc.

CWAN

Clearwater Analytics Holdings, Inc. NYSE
$23.39 -0.30% (-0.07)

Market Cap $6.88 B
52w High $31.49
52w Low $15.73
P/E -167.07
Volume 4.70M
Outstanding Shares 294.35M

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 Q1-2025Q2-2025Q3-2025Q4-2025
Reportable Segment
Reportable Segment
$130.00M $180.00M $210.00M $220.00M

Revenue by Geography

Region Q1-2025Q2-2025Q3-2025Q4-2025
NonUS
NonUS
$20.00M $50.00M $60.00M $60.00M
UNITED STATES
UNITED STATES
$100.00M $130.00M $150.00M $160.00M

Q3 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at Clearwater Analytics Holdings, Inc.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

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.

! Risks

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.

Outlook

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.