Clearwater Analytics Holdings, Inc.
TechnologyNYSE:CWAN · New York Stock Exchange
-$0.05 today
Vol 3.20M · Avg 3.59M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$825.7M of revenue converted into -$48.1M of net income for the selected period. Gross margin is 65.9% and net margin is -6.1%, showing how much revenue survives after costs and taxes. EPS is $-0.17, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $731.4M +61.9% | $451.8M +22.7% | $368.2M +21.3% | $303.4M +20.4% | $252.0M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $239.2M +94.5% | $123.0M +14.8% | $107.1M +22.0% | $87.8M +29.4% | $67.9M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $492.1M +49.7% | $328.8M +26.0% | $261.0M +21.1% | $215.6M +17.1% | $184.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 67.3% -5.5pp | 72.8% +1.9pp | 70.9% -0.2pp | 71.1% -2.0pp | 73.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $196.2M +30.3% | $150.6M +21.5% | $123.9M +31.7% | $94.1M +29.5% | $72.7M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $303.6M +82.9% | $166.0M +7.9% | $153.9M +32.2% | $116.4M +40.2% | $83.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $499.8M +57.9% | $316.6M +14.0% | $277.8M +31.9% | $210.5M +35.2% | $155.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $85.5M +602.2% | $12.2M +22.7% | $9.9M +93.2% | $5.1M +47.1% | $3.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $81.5M +556.0% | -$17.9M -38.2% | -$12.9M -6500.5% | -$196.0K -100.9% | $21.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 11.1% +15.1pp | -4.0% -0.4pp | -3.5% -3.4pp | -0.1% -8.6pp | 8.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$7.7M -162.8% | $12.2M +173.1% | -$16.7M -427.2% | $5.1M -82.0% | $28.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -1.1% -3.8pp | 2.7% +7.3pp | -4.5% -6.2pp | 1.7% -9.6pp | 11.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $8.6M +34.7% | $6.4M +463.0% | $1.1M | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $45.7M | $0 | $0 | $0 -100.0% | $25.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$42.0M +0.7% | -$42.3M -591.0% | -$6.1M +41.4% | -$10.5M +71.0% | -$36.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$49.7M -65.2% | -$30.1M -31.5% | -$22.9M -328.6% | -$5.3M +29.9% | -$7.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -6.8% -0.1pp | -6.7% -0.4pp | -6.2% -4.5pp | -1.8% +1.3pp | -3.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$9.4M +97.9% | -$457.6M -210997.7% | $217.0K -84.0% | $1.4M +179.3% | $487.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$38.8M -109.1% | $424.4M +2062.3% | -$21.6M -171.5% | -$8.0M +3.0% | -$8.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | -5.3% -99.2pp | 93.9% +99.8pp | -5.9% -3.2pp | -2.6% +0.6pp | -3.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 -107.3% | $2 +1854.5% | -$0 -204.7% | -$0 +20.7% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 -108.3% | $2 +1627.3% | -$0 -204.7% | -$0 +20.7% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $271.3M +23.7% | $219.3M +9.8% | $199.7M +7.6% | $185.6M +4.2% | $178.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $271.3M +6.7% | $254.4M +27.4% | $199.7M +7.6% | $185.6M +4.2% | $178.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
JFrog Ltd.
NASDAQ:FROG
$9.52B
Ingram Micro Holding Corporation
NYSE:INGM
$6.84B
WEX Inc.
NYSE:WEX
$4.72B
ACI Worldwide, Inc.
NASDAQ:ACIW
$4.61B
Zeta Global Holdings Corp.
NYSE:ZETA
$4.52B
Bitdeer Technologies Group
NASDAQ:BTDR
$4.12B
Webull Corporation Class A Ordinary Shares
NASDAQ:BULL
$3.43B
Bill.com Holdings, Inc.
NYSE:BILL
$3.28B
Workiva Inc.
NYSE:WK
$2.76B
Diginex Limited
DGNX
$26.74M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CWAN generate?
Clearwater Analytics Holdings, Inc. (CWAN) reported $731.37M of revenue in fiscal 2025.
Is CWAN profitable?
Clearwater Analytics Holdings, Inc. (CWAN) reported -$38,807,000.00 of net income, with a net margin of -5.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.