• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishDashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI employees
    Legal
    Terms of usePrivacy policyCookie policy

    Clearwater Analytics Announces Second Quarter 2024 Financial Results

    7/31/24 4:15:00 PM ET
    $CWAN
    Computer Software: Prepackaged Software
    Technology
    Get the next $CWAN alert in real time by email

    Record Quarterly Revenue of $106.8 Million, Up 19% Year-Over-Year

    Net Income of $0.3 Million; Adjusted EBITDA of $33.4 Million, Up 35% Year-Over-Year

    Gross Revenue Retention Rate of 99%; Net Revenue Retention Rate of 110%

    Annualized Recurring Revenue of $427.2 Million, Up 22% Year-Over-Year

    Operating Cash Flows of $43.9 Million, Up 108% Year-Over-Year

    BOISE, Idaho, July 31, 2024 /PRNewswire/ -- Clearwater Analytics Holdings, Inc. (NYSE:CWAN) ("Clearwater Analytics" or the "Company"), a leading worldwide provider of SaaS-based investment management, accounting, reporting, and analytics solutions, today announced its financial results for the quarter ended June 30, 2024.

    Clearwater Analytics (PRNewsfoto/Clearwater Analytics, LLC)

    "We had a very strong quarter where ARR grew 22% year on year, revenue grew 19% and adjusted EBITDA grew 35%. Gross revenue retention was 99% for a second successive quarter, which is a strong reflection of the value our platform provides to our customers. Unit economics continues to be strong and ahead of stated goals because of the power of the single instance, multi-tenant platform and the network effect it produces. We continue to be very excited about client and prospect receptivity to the new products we are developing, often in partnership with our clients. These co-development efforts improve client satisfaction, drive revenue growth and make our innovation more targeted. Finally, our free cash flows grew by 117% compared to the previous year," said Sandeep Sahai, CEO at Clearwater Analytics. "Also in the second quarter, we completed the acquisition of an advanced analytics platform from Wilshire Advisors extending our capabilities in risk and performance. Looking further ahead, we continue to make meaningful investments in generative AI to drive responsiveness and completeness to customer requests, improve data quality and drive revenue growth. These financial results and continued client momentum make us enthusiastic about what lies ahead for Clearwater Analytics."

    Second Quarter 2024 Financial Results Summary

    • Revenue: Total revenue for the second quarter of 2024 was $106.8 million, an increase of 18.8%, from $89.9 million in the second quarter of 2023.



    • Gross Profit: Gross profit for the second quarter of 2024 increased to $76.9 million, which equates to a 72.0% GAAP gross margin, compared with gross profit of $62.9 million and GAAP gross margin of 70.0% in the second quarter of 2023. Non-GAAP gross profit for the second quarter of 2024 was $82.7 million, which equates to a 77.5% non-GAAP gross margin and an increase of 170 basis points over the second quarter of 2023.



    • Net Income/(Loss): Net income for the second quarter of 2024 was $0.3 million, compared with net loss of $11.9 million in the second quarter of 2023.



    • Adjusted EBITDA: Adjusted EBITDA for the second quarter of 2024 was $33.4 million, an increase of 34.7%, from $24.8 million in the second quarter of 2023. Adjusted EBITDA margin for the second quarter of 2024 was 31.3%, an increase of 370 basis points over the second quarter of 2023.



    • Cash Flows: Operating cash flows for the second quarter of 2024 were $43.9 million. Free cash flows for the second quarter of 2024 were $42.4 million, an increase of 116.9%, from $19.6 million in the second quarter of 2023. Cash flows improved from both stronger income as well as positive working capital changes from better collections in the quarter.



    • Net Loss Per Share and Non-GAAP Net Income Per Share attributable to Clearwater Analytics Holdings, Inc.: Net loss per basic and diluted share was less than $0.01 in the second quarter of 2024. Non-GAAP net income per basic share was $0.12, and non-GAAP net income per diluted share was $0.10 in the second quarter of 2024.



    • Cash, cash equivalents, and investments were $297.6 million as of June 30, 2024. Total debt, net of debt issuance cost, was $47.9 million as of June 30, 2024.

    Second Quarter 2024 Key Metrics Summary

    • Annualized Recurring Revenue: As of June 30, 2024, annualized recurring revenue ("ARR") reached $427.2 million, an increase of 22.2% from $349.5 million as of June 30, 2023.



      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 June 30, 2024, the gross revenue retention rate was 99%, compared to 98% as of June 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 June 30, 2024, the net revenue retention rate was 110%, compared to 110% as of March 31, 2024 and to 109% as of June 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

    • Clearwater Analytics continued on its journey towards being a multi-product company and successfully drove cross-sell and upsell in the second quarter. Highlights include:
      • Clearwater PRISM clients, including Erste Asset Management GmbH and M&G Investments, have adopted Clearwater PRISM for enhanced client portal and reporting. Clearwater announced that Erste Asset Management GmbH, one of the leading asset managers in Central and Eastern Europe and managing €81.4 billion in assets, will leverage Clearwater PRISM to aggregate multi-asset client investment data, help increase asset flows and strengthen client service. M&G Investments, a leading international asset manager and part of M&G plc, selected Clearwater to automate investment management and regulatory reporting and support the complex needs of M&G's global insurance clients. With a white-labeled version of Clearwater's platform, M&G's insurance clients will have access to an M&G web portal and rely on Clearwater PRISM for monthly report generation, providing M&G's insurance clients with a complete view of their investments and the ability to meet complex multi-basis accounting requirements.



      • A growing roster of clients use both Clearwater's JUMP solution for OMS/PMS and Clearwater's accounting and reconciliation solution. Clearwater Analytics announced that Galilee Asset Management ("Galilee AM") selected Clearwater Analytics as its enterprise standard for investment management. Galilee AM will deploy Clearwater Analytics to support its rapid growth and consolidate its activities after acquiring several investment management companies.



      • The Clearwater for Stable Value solution was selected by Franklin Templeton to help drive the growth of its stable value fund business. Clearwater for Stable Value will provide Franklin Templeton with scalable investment technology, daily portfolio insights, and stable value-specific capabilities to support its expansion into separate accounts and new mandates. Franklin Templeton's team will leverage this enhanced technology to effectively handle the nuanced aspects of managing stable value funds, including complex fund structures, securities, and specialized accounting treatment.



      • Clearwater Analytics announced that AXA XL's alternative capital team selected Clearwater to provide strategic support for a portion of its investment portfolio. As one of the world's largest property and casualty re/insurers, AXA XL provides insurance and risk management products and services for mid-sized companies through to large multinationals, and reinsurance solutions to insurance companies globally. Clearwater was chosen for its proven reliability, accuracy, and comprehensive ability to meet their complex accounting book of record and regulatory requirements, including customized general ledger entries.



    • Clearwater Analytics hosted Clearwater Connect in London in the second quarter, where attendees gained valuable insight from top leaders in the industry, connected with over 150+ of their peers from around the world, and participated in expert-led discussions on topics such as trends in alternative investing, navigating regulations, managing investments in turbulent times and more. Clearwater announced the winners of its Client Awards, highlighting teams and firms that have achieved growth and operational excellence in investment accounting with Clearwater's award-winning investment accounting platform. Company winners included Aegon AM, Antares, Aviva, Resolution Re, and RiverStone International.



    • On the heels of our successful Clearwater Connect users' conference, the Company plans to host another Clearwater Connect in Boise on September 17-18, 2024, where current and prospective users will have the opportunity to significantly enhance their knowledge of the world's most comprehensive investment management, accounting, and reporting solutions.



    • Clearwater Analytics published its 2024 Insurance Investment Outsourcing Report ("2024 IIOR"), the eleventh annual 'Yellow Pages' of insurance-focused asset managers and a go-to resource for insurance firms outsourcing investment management. The 2024 IIOR includes 70 asset managers and 12 investment consultants, the latter which are new for this year. This report is highly regarded in the industry and leveraged by numerous insurers to identify asset managers and consultants who focus on their space. The report shows the outsourcing trend continues to grow with $3.6 trillion in insurance AUM reported, and over $900 million of consultant assets under advisement.



    • Clearwater Analytics announced the release of its 2024 State of Alternatives study. The report, encompassing over 230 executive participants from sectors including insurance, wealth and asset management, corporate and government entities, pensions and endowments with $10 trillion in assets under management (AUM), delivers an overview of the emerging trends, opportunities and challenges related to alternative investments. The 2024 State of Alternatives study highlighted key factors and developments — including that 55% of institutional investors plan to boost their alternative investments — that will shape the alternatives landscape over the short-, medium- and long- term. Per the study, respondents were unanimous about needing better resources and technology to efficiently manage alternative investments and mitigate the impact of regulatory and operational challenges.



    • Clearwater Analytics won the RegTech Insight Europe Awards 2024 for Best ESG Regulatory Solution. This recognition highlights Clearwater's commitment to simplifying ESG data collection, data analysis, risk management, disclosure and reporting for its growing base of global clients.

    Third Quarter and Full Year 2024 Guidance



    Third Quarter 2024



    Full Year 2024

    Revenue

    $113 million to

    $114 million



    $442 million to

    $444 million

    Year-over-Year Growth %

    ~19% to 20%



    ~20% to 21%

    Adjusted EBITDA

    $36 million



    $140 million

    Adjusted EBITDA Margin %

    ~32%



    ~32%

    Total Equity-based compensation expense and related payroll taxes





    ~$106 million

    Depreciation and Amortization





    ~$12 million

    Non-GAAP effective tax rate





    25 %

    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 July 31, 2024, at 5:00 p.m. Eastern time to discuss second 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 $7.3 trillion in assets spanning traditional and alternative asset types. Additional information about Clearwater can be found at clearwateranalytics.com.

    ###

    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, 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 U.S. Securities and Exchange Commission (the "SEC"), including but not limited to those discussed under "Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2023 filed on February 29, 2024, and in other periodic reports filed by Clearwater Analytics with the SEC. These filings are available at www.sec.gov and on Clearwater Analytics' website.

    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.

    ###

    Clearwater Analytics Holdings, Inc.

    Consolidated Balance Sheets

    (In thousands, except share amounts and per share amounts, unaudited)





    June 30



    December 31



    2024



    2023

    Assets







    Current assets:







    Cash and cash equivalents

    $           190,095



    $           221,765

    Short-term investments

    67,819



    74,457

    Accounts receivable, net

    97,220



    92,091

    Prepaid expenses and other current assets

    27,577



    27,683

    Total current assets

    382,711



    415,996

    Property and equipment, net

    15,158



    15,349

    Operating lease right-of-use assets, net

    28,084



    22,554

    Deferred contract costs, non-current

    5,845



    6,439

    Intangible assets, net

    34,607



    26,132

    Goodwill

    72,245



    45,338

    Long-term investments

    39,718



    21,495

    Other non-current assets

    6,779



    5,440

    Total assets

    $           585,147



    $           558,743

    Liabilities and Stockholders' Equity







    Current liabilities:







    Accounts payable

    $               2,962



    $               3,062

    Accrued expenses and other current liabilities

    49,844



    49,535

    Notes payable, current portion

    2,750



    2,750

    Operating lease liability, current portion

    7,696



    6,551

    Tax receivable agreement liability

    16,749



    18,894

    Total current liabilities

    80,001



    80,792

    Notes payable, less current maturities and unamortized debt issuance costs

    45,183



    45,828

    Operating lease liability, less current portion

    21,306



    16,948

    Tax receivable agreement, less current portion

    6,500



    —

    Other long-term liabilities

    3,486



    5,518

    Total liabilities

    156,476



    149,086

    Stockholders' Equity







    Class A common stock, par value $0.001 per share; 1,500,000,000 shares authorized,

    160,421,799 shares issued and outstanding as of June 30, 2024, 127,604,185 shares issued and

    outstanding as of December 31, 2023

    160



    128

    Class B common stock, par value $0.001 per share; 500,000,000 shares authorized, 111,191

    shares issued and outstanding as of June 30, 2024 and  December 31, 2023

    —



    —

    Class C common stock, par value $0.001 per share; 500,000,000 shares authorized, 27,424,288

    shares issued and outstanding as of June 30, 2024, 32,684,156 shares issued and outstanding as

    of December 31, 2023

    27



    33

    Class D common stock, par value $0.001 per share; 500,000,000 shares authorized, 58,304,726

    shares issued and outstanding as of June 30, 2024, 82,955,977 shares issued and outstanding as

    of December 31, 2023

    58



    83

    Additional paid-in-capital

    549,580



    532,507

    Accumulated other comprehensive income

    832



    2,909

    Accumulated deficit

    (170,050)



    (181,331)

    Total stockholders' equity attributable to Clearwater Analytics Holdings, Inc.

    380,607



    354,329

    Non-controlling interests

    48,064



    55,328

    Total stockholders' equity

    428,671



    409,657

    Total liabilities and stockholders' equity

    $           585,147



    $           558,743

     

    Clearwater Analytics Holdings, Inc.

    Consolidated Statements of Operations

    (In thousands, except share amounts and per share amounts, unaudited)





    Three Months Ended

    June 30,



    Six Months Ended

    June 30,



    2024



    2023



    2024



    2023

    Revenue

    $         106,791



    $           89,879



    $         209,510



    $         174,485

    Cost of revenue(1)

    29,890



    26,954



    58,069



    51,779

    Gross profit

    76,901



    62,925



    151,441



    122,706

    Operating expenses:















    Research and development(1)

    35,360



    29,848



    73,036



    57,948

    Sales and marketing(1)

    15,169



    14,331



    31,480



    29,029

    General and administrative(1)

    22,528



    25,871



    43,248



    49,177

    Total operating expenses

    73,057



    70,050



    147,764



    136,154

    Income (loss) from operations

    3,844



    (7,125)



    3,677



    (13,448)

    Interest income, net

    (1,841)



    (1,333)



    (3,901)



    (2,689)

    Tax receivable agreement expense

    5,915



    6,573



    6,201



    6,678

    Other income, net

    (585)



    (315)



    (1,115)



    (234)

    Income (loss) before income taxes

    355



    (12,050)



    2,492



    (17,203)

    Provision for (benefit from) income taxes

    79



    (174)



    (19)



    90

    Net income (loss)

    276



    (11,876)



    2,511



    (17,293)

    Less: Net income (loss) attributable to non-controlling

    interests

    706



    (955)



    1,044



    (1,988)

    Net income (loss) attributable to Clearwater

    Analytics Holdings, Inc.

    $               (430)



    $         (10,921)



    $             1,467



    $         (15,305)

















    Net income (loss) per share attributable to Class A and

    Class D common stockholders stock:















    Basic

    $              (0.00)



    $              (0.06)



    $                0.01



    $              (0.08)

    Diluted

    $              (0.00)



    $              (0.06)



    $                0.01



    $              (0.08)

















    Weighted average shares of Class A and Class D

    common stock outstanding:















    Basic

    218,349,567



    198,046,275



    215,804,515



    195,865,881

    Diluted

    218,349,567



    198,046,275



    254,208,965



    195,865,881



    (1) Amounts include equity-based compensation as follows:



    Cost of revenue

    $              3,273



    $              3,248



    $              6,419



    $              5,491

    Operating expenses:















    Research and development

    9,182



    5,971



    18,093



    10,626

    Sales and marketing

    2,692



    3,246



    6,513



    7,211

    General and administrative

    9,711



    16,105



    18,058



    28,442

    Total equity-based compensation expense

    $           24,858



    $           28,570



    $           49,083



    $           51,770

     

    Clearwater Analytics Holdings, Inc.

    Consolidated Statements of Cash Flows

    (In thousands, unaudited)





    Three Months Ended June 30,

    Six Months Ended June 30,



    2024



    2023



    2024



    2023

    OPERATING ACTIVITIES















    Net income (loss)

    $                   276



    $             (11,876)



    $                2,511



    $             (17,293)

    Adjustments to reconcile net income (loss) to net cash provided by

    operating activities:















    Depreciation and amortization

    2,941



    2,412



    5,491



    4,860

    Noncash operating lease cost

    2,312



    1,917



    4,545



    3,769

    Equity-based compensation

    24,858



    28,570



    49,083



    51,770

    Amortization of deferred contract acquisition costs

    1,196



    1,150



    2,413



    2,351

    Amortization of debt issuance costs, included in interest expense

    70



    69



    140



    139

    Deferred tax benefit

    (970)



    (174)



    (1,992)



    (210)

    Accretion of discount on investments

    (602)



    (380)



    (1,177)



    (396)

    Realized (gain) loss on investments

    24



    (18)



    24



    (89)

    Changes in operating assets and liabilities:















    Accounts receivable, net

    (42)



    (3,759)



    (4,718)



    (9,898)

    Prepaid expenses and other assets

    3,105



    1,046



    (1,093)



    (540)

    Deferred contract acquisition costs

    (1,024)



    (701)



    (1,771)



    (1,287)

    Accounts payable

    271



    395



    335



    100

    Accrued expenses and other liabilities

    5,256



    (4,410)



    (4,183)



    (11,204)

    Tax receivable agreement liability

    6,199



    6,895



    4,355



    7,000

    Net cash provided by operating activities

    43,870



    21,136



    53,963



    29,072

    INVESTING ACTIVITIES















    Purchases of property and equipment

    (1,454)



    (1,576)



    (2,947)



    (3,293)

    Purchase of held to maturity investments

    (3,009)



    —



    (3,009)



    —

    Purchases of available-for-sale investments

    (35,493)



    (57,523)



    (67,390)



    (91,684)

    Proceeds from sale of available-for-sale investments

    —



    3,960



    —



    5,950

    Proceeds from maturities of investments

    38,307



    2,000



    59,842



    3,242

    Acquisition of business, net of cash acquired

    (40,121)



    —



    (40,121)



    —

    Payment of initial direct costs for operating leases

    (104)



    —



    (104)



    —

    Net cash used in investing activities

    (41,874)



    (53,139)



    (53,729)



    (85,785)

    FINANCING ACTIVITIES















    Proceeds from exercise of options

    5



    486



    109



    3,179

    Taxes paid related to net share settlement of equity awards

    (4,307)



    (1,172)



    (33,081)



    (8,447)

    Repayments of borrowings

    —



    (687)



    (688)



    (1,374)

    Payment of business acquisition holdback liability

    —



    —



    (780)



    —

    Proceeds from employee stock purchase plan

    2,795



    2,595



    2,795



    2,595

    Tax distributions

    —



    —



    (8)



    —

    Net cash used in financing activities

    (1,507)



    1,222



    (31,653)



    (4,047)

    Effect of exchange rate changes on cash and cash equivalents

    (38)



    152



    (251)



    252

    Change in cash and cash equivalents during the period

    451



    (30,629)



    (31,670)



    (60,508)

    Cash and cash equivalents, beginning of period

    189,644



    220,845



    221,765



    250,724

    Cash and cash equivalents, end of period

    $             190,095



    $             190,216



    $             190,095



    $             190,216

    SUPPLEMENTAL DISCLOSURE OF CASH FLOW

    INFORMATION















    Cash paid for interest

    $                   851



    $                   870



    $                1,762



    $                2,220

    Cash paid for income taxes

    $                   144



    $                   759



    $                   590



    $                1,068

    NON-CASH INVESTING AND FINANCING ACTIVITIES















    Purchase of property and equipment included in accounts payable

    and accrued expense

    $                     55



    $                       1



    $                     55



    $                       1

    Tax distributions payable to Continuing Equity Owners included in

    accrued expenses

    $                3,209



    $                3,994



    $                3,209



    $                3,994

     

    Clearwater Analytics Holdings, Inc.

    Reconciliation of Net Loss to Adjusted EBITDA

    (In thousands, unaudited)





    Three Months Ended June 30,



    2024



    2023



    (in thousands, except percentages)

    Net income (loss)

    $                 276



    0 %



    $          (11,876)



    (13 %)

    Adjustments:















    Interest income, net

    (1,841)



    (2 %)



    (1,333)



    (1 %)

    Depreciation and amortization

    2,941



    3 %



    2,412



    3 %

    Equity-based compensation expense and related

    payroll taxes

    25,151



    24 %



    28,685



    32 %

    Tax receivable agreement expense

    5,915



    6 %



    6,573



    7 %

    Transaction expenses

    875



    1 %



    257



    0 %

    Other expenses(1)

    131



    0 %



    108



    0 %

    Adjusted EBITDA

    33,448



    31 %



    24,826



    28 %

    Revenue

    $         106,791



    100 %



    $           89,879



    100 %







    Six Months Ended June 30,



    2024



    2023



    (in thousands, except percentages)

    Net income (loss)

    $              2,511



    1 %



    $          (17,293)



    (10 %)

    Adjustments:















    Interest income, net

    (3,901)



    (2 %)



    (2,689)



    (2 %)

    Depreciation and amortization

    5,491



    3 %



    4,860



    3 %

    Equity-based compensation expense and related

    payroll taxes

    53,632



    26 %



    53,192



    30 %

    Tax receivable agreement expense

    6,201



    3 %



    6,678



    4 %

    Transaction expenses

    1,678



    1 %



    1,550



    1 %

    Other expenses(1)

    38



    0 %



    1,069



    1 %

    Adjusted EBITDA

    65,650



    31 %



    47,367



    27 %

    Revenue

    $         209,510



    100 %



    $         174,485



    100 %



    (1)  Other expenses include gain on investments, management fees to our investors, income taxes, and foreign exchange gains and losses.





    Three Months Ended June 30,



    Six Months Ended June 30,



    2024



    2023



    2024



    2023



    (in thousands)

    Amortization of prepaid management fees and

    reimbursable expenses

    637



    597



    1,172



    1,213

    Provision for (benefit from) income tax expense

    79



    (174)



    (19)



    90

    Other income, net

    (585)



    (315)



    (1,115)



    (234)

    Total other expenses

    $                 131



    $                 108



    $                   38



    $              1,069

     

    Clearwater Analytics Holdings, Inc.

    Reconciliation of Free Cash Flow

    (In thousands, unaudited)





    Three Months Ended June 30,



    Six Months Ended June 30,



    2024



    2023



    2024



    2023

    Net cash provided by operating activities

    $           43,870



    $           21,136



    $           53,963



    $           29,072

    Less: Purchases of property and equipment

    1,454



    1,576



    2,947



    3,293

    Free Cash Flow

    $           42,416



    $           19,560



    $           51,016



    $           25,779

     

    Clearwater Analytics Holdings, Inc.

    Reconciliation of Non-GAAP Information

    (In thousands, except share amounts and per share amounts, unaudited)





    Three Months Ended June 30,



    Six Months Ended June 30,



    2024



    2023



    2024



    2023

    Revenue

    $      106,791



    $        89,879



    $      209,510



    $      174,485

















    Gross profit

    $        76,901



    $        62,925



    $      151,441



    $      122,706

    Adjustments:















    Equity-based compensation expense and related

    payroll taxes

    3,318



    3,260



    6,840



    5,735

    Depreciation and amortization

    2,494



    1,930



    4,596



    3,903

    Gross profit, non-GAAP

    $        82,713



    $        68,115



    $      162,877



    $      132,344

    As a percentage of revenue, non-GAAP

    77 %



    76 %



    78 %



    76 %

















    Cost of Revenue

    $        29,890



    $        26,954



    $        58,069



    $        51,779

    Adjustments:















    Equity-based compensation expense and related

    payroll taxes

    3,318



    3,260



    6,840



    5,735

    Depreciation and amortization

    2,494



    1,930



    4,596



    3,903

    Cost of revenue, non-GAAP

    $        24,078



    $        21,764



    $        46,633



    $        42,141

    As a percentage of revenue, non-GAAP

    23 %



    24 %



    22 %



    24 %

















    Research and development

    $        35,360



    $        29,848



    $        73,036



    $        57,948

    Adjustments:















    Equity-based compensation expense and related

    payroll taxes

    9,306



    6,028



    21,180



    11,147

    Depreciation and amortization

    164



    253



    365



    531

    Research and development, non-GAAP

    $        25,890



    $        23,567



    $        51,491



    $        46,270

    As a percentage of revenue, non-GAAP

    24 %



    26 %



    25 %



    27 %

















    Sales and marketing

    $        15,169



    $        14,331



    $        31,480



    $        29,029

    Adjustments:















    Equity-based compensation expense and related

    payroll taxes

    2,772



    3,262



    6,941



    7,587

    Depreciation and amortization

    155



    145



    290



    298

    Sales and marketing, non-GAAP

    $        12,242



    $        10,924



    $        24,249



    $        21,144

    As a percentage of revenue, non-GAAP

    11 %



    12 %



    12 %



    12 %

















    General and administrative

    $        22,528



    $        25,871



    $        43,248



    $        49,177

    Adjustments:















    Equity-based compensation expense and related

    payroll taxes

    9,755



    16,135



    18,671



    28,723

    Depreciation and amortization

    128



    84



    240



    128

    Amortization of prepaid management fees and

    reimbursable expenses

    637



    597



    1,172



    1,213

    Transaction expenses

    875



    257



    1,678



    1,550

    General and administrative, non-GAAP

    $        11,133



    $          8,798



    $        21,487



    $        17,563

    As a percentage of revenue, non-GAAP

    10 %



    10 %



    10 %



    10 %

















    Loss from operations

    $          3,844



    $        (7,125)



    $          3,677



    $      (13,448)

    Adjustments:















    Equity-based compensation expense and related

    payroll taxes

    25,151



    28,685



    53,632



    53,192

    Depreciation and amortization

    2,941



    2,412



    5,491



    4,860

    Amortization of prepaid management fees and

    reimbursable expenses

    637



    597



    1,172



    1,213

    Transaction expenses

    875



    257



    1,678



    1,550

    Income from operations, non-GAAP

    $        33,448



    $        24,826



    $        65,650



    $        47,367

    As a percentage of revenue, non-GAAP

    31 %



    28 %



    31 %



    27 %

















    Net income (loss)

    $             276



    $      (11,876)



    $          2,511



    $      (17,293)

    Adjustments:















    Equity-based compensation expense and related

    payroll taxes

    25,151



    28,685



    53,632



    53,192

    Depreciation and amortization

    2,941



    2,412



    5,491



    4,860

    Tax receivable agreement expense

    5,915



    6,573



    6,201



    6,678

    Amortization of prepaid management fees and

    reimbursable expenses

    637



    597



    1,172



    1,213

    Transaction expenses

    875



    257



    1,678



    1,550

    Tax impacts of adjustments to net income (loss)(1)

    (8,968)



    (6,619)



    (17,667)



    (12,570)

    Net income, non-GAAP

    $        26,827



    $        20,029



    $        53,018



    $        37,630

    As a percentage of revenue, non-GAAP

    25 %



    22 %



    25 %



    22 %

















    Net income per share - basic, non-GAAP

    $            0.12



    $            0.10



    $            0.25



    $            0.19

    Net income per share - diluted, non-GAAP

    $            0.10



    $            0.08



    $            0.21



    $            0.15

















    Weighted-average common shares outstanding - basic

    218,349,567



    198,046,275



    215,804,515



    195,865,881

    Weighted-average common shares outstanding -

    diluted

    256,090,273



    252,249,228



    254,208,965



    256,412,731



    (1) The non-GAAP effective tax rate was 25% for the three and six months ended June 30, 2024 and 2023, respectively, and has been used to adjust the provision for income taxes for non-GAAP net income and non-GAAP basic and diluted net income per share.

     

    Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/clearwater-analytics-announces-second-quarter-2024-financial-results-302211441.html

    SOURCE Clearwater Analytics Holdings, Inc.

    Get the next $CWAN alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $CWAN

    DatePrice TargetRatingAnalyst
    5/19/2025$26.00Neutral
    Goldman
    4/25/2025$28.00Overweight
    Analyst
    2/20/2025$28.00 → $36.00Neutral → Overweight
    Piper Sandler
    1/17/2025$30.00 → $34.00Equal-Weight → Overweight
    Morgan Stanley
    1/14/2025$35.00 → $32.00Neutral → Buy
    DA Davidson
    11/8/2024$31.00 → $35.00Buy → Neutral
    DA Davidson
    11/7/2024$23.00 → $33.00Neutral → Overweight
    JP Morgan
    8/19/2024$28.00Buy
    Citigroup
    More analyst ratings

    $CWAN
    SEC Filings

    See more
    • SEC Form 144 filed by Clearwater Analytics Holdings Inc.

      144 - Clearwater Analytics Holdings, Inc. (0001866368) (Subject)

      5/19/25 10:00:39 AM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology
    • Amendment: SEC Form SCHEDULE 13G/A filed by Clearwater Analytics Holdings Inc.

      SCHEDULE 13G/A - Clearwater Analytics Holdings, Inc. (0001866368) (Subject)

      5/15/25 5:33:01 PM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology
    • SEC Form 144 filed by Clearwater Analytics Holdings Inc.

      144 - Clearwater Analytics Holdings, Inc. (0001866368) (Subject)

      5/15/25 4:24:11 PM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology

    $CWAN
    Leadership Updates

    Live Leadership Updates

    See more
    • Clearwater Analytics Strengthens Leadership Team with Appointment of Fleur Sohtz as New Chief Marketing Officer

      Seasoned Marketing Executive to Accelerate Brand Evolution and Client Success BOISE, Idaho, Aug. 19, 2024 /PRNewswire/ -- Clearwater Analytics (NYSE:CWAN), a leading provider of SaaS-based investment management, accounting, reporting, and analytics solutions, today announced the appointment of Fleur Sohtz as its new Chief Marketing Officer. Fleur joins Clearwater Analytics with 25 years' 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.

      8/19/24 9:00:00 AM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology
    • Emplifi Names Veteran Marketing Leader Susan Ganeshan as Its New CMO

      With more than two decades of in-depth experience leading high-tech marketing and CX management strategies, Susan Ganeshan will oversee Emplifi's marketing and growth initiatives Emplifi, a leading customer engagement platform provider, today announced the appointment of Susan Ganeshan as its Chief Marketing Officer. Ganeshan will lead Emplifi's marketing and growth initiatives while working cross-functionally within the organization to help global brands deliver a seamless experience throughout the customer journey. She will be actively involved with Emplifi's clients to support their CX efforts ensuring they drive brand growth through mature social media marketing, social commerce, and

      4/16/24 9:30:00 AM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology
    • Clearwater Analytics Appoints Mike Chen as its New Head of Corporate Development

      M&A Veteran to Steer Corporate Development Strategy and Global Expansion BOISE, Idaho, March 1, 2024 /PRNewswire/ -- Clearwater Analytics (NYSE:CWAN), a leading provider of SaaS-based investment management, accounting, reporting, and analytics solutions, today announced the appointment of Mike Chen as its new Senior Vice President, Head of Corporate Development. Mike Chen brings more than 20 years of expertise in M&A and corporate business development to the role, having previously served as Head of Corporate Development and Ventures at Guidewire Software as well as Vice Presi

      3/1/24 9:00:00 AM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology

    $CWAN
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Goldman resumed coverage on Clearwater Analytics with a new price target

      Goldman resumed coverage of Clearwater Analytics with a rating of Neutral and set a new price target of $26.00

      5/19/25 8:51:44 AM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology
    • Analyst resumed coverage on Clearwater Analytics with a new price target

      Analyst resumed coverage of Clearwater Analytics with a rating of Overweight and set a new price target of $28.00

      4/25/25 8:32:12 AM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology
    • Clearwater Analytics upgraded by Piper Sandler with a new price target

      Piper Sandler upgraded Clearwater Analytics from Neutral to Overweight and set a new price target of $36.00 from $28.00 previously

      2/20/25 7:01:09 AM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology

    $CWAN
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • Amendment: SEC Form SC 13G/A filed by Clearwater Analytics Holdings Inc.

      SC 13G/A - Clearwater Analytics Holdings, Inc. (0001866368) (Subject)

      11/14/24 5:48:49 PM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology
    • Amendment: SEC Form SC 13G/A filed by Clearwater Analytics Holdings Inc.

      SC 13G/A - Clearwater Analytics Holdings, Inc. (0001866368) (Subject)

      11/13/24 9:38:55 PM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology
    • Amendment: SEC Form SC 13G/A filed by Clearwater Analytics Holdings Inc.

      SC 13G/A - Clearwater Analytics Holdings, Inc. (0001866368) (Subject)

      11/13/24 4:05:14 PM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology

    $CWAN
    Financials

    Live finance-specific insights

    See more
    • Clearwater Analytics Announces First Quarter 2025 Financial Results

      Record Quarterly Revenue of $126.9 Million, Up 24% Year-Over-Year Annualized Recurring Revenue of $493.9 Million, Up 23% Year-Over-Year Gross Revenue Retention Rate of 98%; Net Revenue Retention Rate of 114% Net Income of $6.9 Million Adjusted EBITDA of $45.1 Million, Up 40% Year-Over-Year Clearwater Analytics Holdings, Inc. (NYSE:CWAN) ("Clearwater Analytics" or the "Company"), the most comprehensive technology platform for investment management, today announced its financial results for the quarter ended March 31, 2025. "In Clearwater's final quarter prior to its acquisitions of Enfusion, Beacon and Bistro, I'm incredibly proud to report both exceptional results and milestone achiev

      4/30/25 4:15:00 PM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology
    • Clearwater Analytics Finalizes Acquisition of Enfusion

      Clearwater Will Deliver Industry's First Unified, Cloud-Native Front-to-Back Platform for Institutional Investors Clearwater Analytics (NYSE:CWAN), the most comprehensive technology platform for investment management, today announced the successful completion of its acquisition of Enfusion, Inc. (NYSE:ENFN), a leader in software-as-a-service (SaaS) solutions for the investment management and hedge fund sectors, in a deal valued at approximately $1.5 billion. This strategic combination positions Clearwater as the industry's first single-instance, multi-tenant, cloud-native platform to unify front, middle, and back-office investment operations. By integrating portfolio and order management,

      4/21/25 4:15:00 PM ET
      $CWAN
      $ENFN
      Computer Software: Prepackaged Software
      Technology
    • Clearwater Analytics to Announce First Quarter 2025 Financial Results on April 30, 2025

      Clearwater Analytics Holdings, Inc. (NYSE:CWAN), ("Clearwater Analytics" or the "Company"), a leading worldwide provider of SaaS-based investment management, accounting, reporting, and analytics solutions, will release financial results for the first quarter ended March 31, 2025 after the U.S. financial markets close on Wednesday, April 30, 2025. In conjunction with this announcement, Clearwater Analytics will host a conference call on April 30, 2025, at 5:00 p.m. ET through a live webcast available on the Company's investor relations website. Participants must visit investors.clearwateranalytics.com in advance to register, download, and install any necessary audio software. A replay of th

      4/16/25 4:15:00 PM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology

    $CWAN
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Clearwater Analytics: Insurance Investment Outsourcing Hits Record $4.5 Trillion as Insurers Expand Further into Private Markets

      2025 Insurance Investment Outsourcing Report Shows 25% Growth as Private Market Assets Surge to $800 Billion Clearwater Analytics (NYSE:CWAN), the most comprehensive technology platform for investment management, today released the 2025 Insurance Investment Outsourcing Report (IIOR). Produced in partnership with DCS Financial Consulting, the report reveals a record $4.5 trillion in unaffiliated general account insurance assets under management (AUM) – up 24% year-over-year. Investment consultant assets under advisement also grew significantly to $2 trillion. The dramatic growth in insurance investment outsourcing reflects several market forces, including the need for specialized expertise

      5/21/25 9:00:00 AM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology
    • Norli Liv & Pension Modernizes Investment Operations with Clearwater Analytics

      Clearwater Analytics (NYSE:CWAN), the most comprehensive technology platform for investment management, today announced that Danish pension provider, Norli Liv & Pension, part of the Norli group, has partnered with Clearwater to modernize its investment accounting, reporting and compliance operations. Clearwater will provide Norli with a single, consolidated view of all in-house and outsourced chief investment officer (OCIO) managed holdings across its public and private asset classes—enhancing investment transparency and empowering better, faster decision-making. The platform will also support regulatory compliance through automated workflows and robust, audit-ready reporting. By moving

      5/14/25 9:00:00 AM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology
    • Wayne Cooperative Insurance Expands Clearwater Analytics Relationship with Risk and Performance Analytics Suite

      Clearwater Analytics (NYSE:CWAN), the most comprehensive technology platform for investment management, today announced that long-time client Wayne Cooperative Insurance has expanded its relationship with Clearwater to include performance attribution and risk analytics that drive improved returns and reduced risk exposure. Building on their successful use of Clearwater's core investment accounting and reporting platform, Wayne Cooperative Insurance will now enhance their investment operations with sophisticated risk and performance capabilities. Through advanced scenario simulations, the investment team can assess potential market events, including interest rate shifts, credit spread chang

      5/7/25 9:00:00 AM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology

    $CWAN
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Director Corbet Kathleen A sold $298,948 worth of shares (12,634 units at $23.66), decreasing direct ownership by 47% to 14,498 units (SEC Form 4)

      4 - Clearwater Analytics Holdings, Inc. (0001866368) (Issuer)

      5/21/25 5:43:37 PM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology
    • Chief Financial Officer Cox James S exercised 34,114 shares at a strike of $4.40, covered exercise/tax liability with 20,414 shares and sold $446,999 worth of shares (18,700 units at $23.90), decreasing direct ownership by 1% to 353,885 units (SEC Form 4)

      4 - Clearwater Analytics Holdings, Inc. (0001866368) (Issuer)

      5/16/25 4:08:23 PM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology
    • Chief Executive Officer Sahai Sandeep exercised 111,227 shares at a strike of $4.40, covered exercise/tax liability with 61,227 shares and sold $1,214,285 worth of shares (50,000 units at $24.29) (SEC Form 4)

      4 - Clearwater Analytics Holdings, Inc. (0001866368) (Issuer)

      5/14/25 6:14:30 PM ET
      $CWAN
      Computer Software: Prepackaged Software
      Technology