NYSE:CWAN
Clearwater Analytics Holdings, Inc.
A specialized data analytics firm empowering financial institutions with AI-driven automation for lending and risk assessment.
Key Metrics
Investment Thesis
Bull Case
Investors may view CWAN as a high-growth play if the company can stabilize its recent losses and leverage its massive R&D spend ($196.2M) to capture market share in AI-driven lending. The substantial increase in revenue from $303.4M in 2022 to $731.4M in 2025 demonstrates strong demand for its solutions despite recent earnings volatility. A successful turnaround could unlock significant value given the company's dominant position in a niche market with high switching costs.
Bear Case
The sharp reversal from a 2024 profit to a 2025 loss of -$40.3M raises serious doubts about the sustainability of the company's current business model and execution capabilities. With a retained earnings deficit of -$260.0M and negative CFO to net income ratio, the stock carries significant downside risk if profitability does not improve quickly. High debt levels relative to equity could restrict strategic flexibility during periods of economic stress or rising interest rates.
About Clearwater Analytics Holdings, Inc.
Clearwater Analytics Holdings, Inc. (CWAN) is a leading data analytics and AI platform provider serving the financial services industry. The company leverages its proprietary technology to help banks and lenders automate decision-making in credit origination and risk management. With significant investments in R&D and intangible assets, CWAN focuses on delivering scalable software solutions that drive operational efficiency.
Analysis
Management Discussion
While revenue surged to $731.4M in 2025, the financial results show a concerning net loss of -$40.3M compared to a profit of $427.6M in 2024, highlighting a sharp deterioration in profitability. Cash flow from operations was positive at $175.9M, but significant cash outflows from investing (-$988.1M) suggest aggressive spending on acquisitions or asset development. The company faces challenges in converting its top-line growth into sustainable earnings amidst high operating expenses of nearly $500M.
Industry Overview
The financial technology sector is rapidly evolving as banks seek automation to reduce costs and mitigate credit risk in a complex regulatory environment. Companies specializing in data analytics and AI are seeing increased demand, but competition is intensifying from larger tech firms and established software providers. Success in this space requires continuous innovation and deep domain expertise to navigate changing banking regulations.
Financial Statements
Income Statement
Balance Sheet
Cash Flow
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | $303.4M | $368.2M | $451.8M | $731.4M |
| Cost of Revenue | $87.8M | $107.1M | $123.0M | $239.2M |
| Gross Profit | $215.6M | $261.0M | $328.8M | $492.1M |
| Operating Expenses | $210.5M | $277.8M | $316.6M | $499.8M |
| Operating Income | $5.1M | $-16.7M | $12.2M | $-7.7M |
| R&D | $94.1M | $123.9M | $150.6M | $196.2M |
| G&A | $63.8M | $93.5M | $98.8M | $154.4M |
| Marketing | $52.6M | $60.4M | $67.3M | $149.2M |
| Stock-Based Comp | $65.7M | $104.4M | $103.2M | $127.9M |
| D&A | $5.1M | $9.9M | $12.2M | $85.5M |
| Depreciation | $4.8M | $5.7M | $6.5M | $9.9M |
| Amortization | $400.0K | $4.3M | $5.6M | $75.7M |
| Other OpEx | $0 | $0 | $0 | $0 |
| Non-Operating Income | $-10.5M | $-6.1M | $-42.3M | $-42.0M |
| Pre-Tax Income | $-5.3M | $-22.9M | $-30.1M | $-49.7M |
| Income Tax | $1.4M | $217.0K | $-457.6M | $-9.4M |
| Continuing Ops | $-6.7M | $-23.1M | $427.6M | $-40.3M |
| Discontinued Ops | $0 | $0 | $0 | $0 |
| Net Income | $-6.7M | $-23.1M | $427.6M | $-40.3M |
| Minority Interest | $1.3M | $-1.5M | $3.2M | $-1.4M |
| Net to Common | $-8.0M | $-21.6M | $424.4M | $-38.8M |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Current Assets | $356.3M | $416.0M | $384.6M | $295.6M |
| Cash & Equivalents | $250.7M | $221.8M | $177.3M | $91.2M |
| Marketable Securities | $4.9M | $74.5M | $78.1M | $0 |
| Accounts Receivable | $72.6M | $92.1M | $106.2M | $167.3M |
| Prepaid Expenses | $28.2M | $27.7M | $23.0M | $37.0M |
| Other Current Assets | $0 | $0 | $0 | $0 |
| Long-Term Assets | $125.6M | $142.7M | $784.9M | $2.74B |
| PP&E (Net) | $15.1M | $15.3M | $14.8M | $26.6M |
| Intangibles | $29.5M | $26.1M | $30.9M | $687.6M |
| Goodwill | $43.8M | $45.3M | $71.0M | $1.27B |
| Operating Leases | $24.1M | $22.6M | $24.8M | $34.3M |
| LT Investments | — | $21.5M | $30.3M | $0 |
| Other LT Assets | $13.2M | $11.9M | $613.2M | $717.8M |
| Total Assets | $481.9M | $558.7M | $1.17B | $3.03B |
| Current Liabilities | $66.0M | $80.8M | $77.1M | $161.3M |
| Accounts Payable | $3.1M | $3.1M | $2.9M | $4.1M |
| Current Debt | — | — | — | $8.0M |
| Current Leases | $5.9M | $6.6M | $8.3M | $15.1M |
| Deferred Revenue | — | — | — | $21.9M |
| Taxes Payable | $920.0K | $456.0K | $403.0K | $1.6M |
| Other Current Liab | $56.1M | $70.7M | $65.4M | $110.7M |
| Long-Term Liabilities | $77.5M | $68.3M | $62.3M | $839.5M |
| Long-Term Debt | — | — | — | $814.6M |
| LT Operating Leases | $19.5M | $16.9M | $17.7M | $22.6M |
| Other LT Liab | $58.0M | $51.3M | $44.6M | $2.3M |
| Total Liabilities | $143.6M | $149.1M | $139.3M | $1.00B |
| Shareholders' Equity | $338.4M | $409.7M | $1.03B | $2.03B |
| Paid-In Capital | $455.3M | $532.5M | $725.2M | $1.75B |
| Retained Earnings | $-186.6M | $-181.3M | $283.9M | $260.0M |
| AOCI | $609.0K | $2.9M | $-1.1M | $7.1M |
| Total L&E | $481.9M | $558.7M | $1.17B | $3.03B |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Income (CFO) | $-6.7M | $-23.1M | $427.6M | $-40.3M |
| Non-Cash Adjustments | $37.8M | $88.4M | $-373.2M | $155.2M |
| Working Capital Changes | $26.9M | $19.2M | $19.9M | $60.9M |
| Cash from Operations | $58.0M | $84.6M | $74.3M | $175.9M |
| Capital Expenditures | $7.8M | $5.6M | $5.3M | $11.6M |
| Cash from Investing | $-76.6M | $-95.1M | $-55.6M | $-988.1M |
| Share Buybacks | — | $0 | — | $18.1M |
| Cash from Financing | $16.2M | $-19.3M | $-61.7M | $725.4M |
| FX Effect | $-1.6M | $785.0K | $-1.4M | $713.0K |
| Net Change in Cash | $-3.9M | $-29.0M | $-44.4M | $-86.1M |
| Beginning Cash | $254.6M | $250.7M | $221.8M | $177.3M |
| Ending Cash | $250.7M | $221.8M | $177.3M | $91.2M |
Frequently Asked Questions
How does Clearwater Analytics Holdings, Inc. make money?
Revenue is primarily driven by the sale of proprietary software platforms for credit decisioning and data processing. Significant growth in operating intangibles suggests heavy reliance on intellectual property and licensing deals. The company operates mainly within the North American banking sector, with expenses indicating substantial investment in research and development to maintain technological leadership.
What are the main risks for CWAN?
The company reported a net profit deficit of -$40.3M, indicating potential liquidity constraints or operational inefficiencies that could impact future growth. High levels of goodwill ($1.27B) and long-term debt ($814.6M) expose the firm to interest rate volatility and impairment risks. Heavy reliance on a single industry segment (financial services) makes the company vulnerable to regulatory changes or economic downturns in banking.
What is CWAN's competitive advantage?
Proprietary algorithms that enhance speed and accuracy in credit decisioning create a high barrier to entry for competitors. Strong relationships with major financial institutions result in high switching costs and recurring revenue potential. A robust portfolio of operating intangible assets valued at $687.6M underscores the company's intellectual property moat.
Related Companies
Not financial advice. All content is for informational purposes only. Data may contain errors. Consult a qualified financial advisor before making investment decisions.