Clearwater Analytics Holdings Inc
NYSE:CWAN
Income Statement
Earnings Waterfall
Clearwater Analytics Holdings Inc
Revenue
|
368.2m
USD
|
Cost of Revenue
|
-107.1m
USD
|
Gross Profit
|
261m
USD
|
Operating Expenses
|
-277.8m
USD
|
Operating Income
|
-16.7m
USD
|
Other Expenses
|
-4.9m
USD
|
Net Income
|
-21.6m
USD
|
Income Statement
Clearwater Analytics Holdings Inc
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
203
N/A
|
214
+5%
|
226
+6%
|
237
+5%
|
252
+6%
|
266
+6%
|
278
+5%
|
291
+4%
|
303
+4%
|
317
+5%
|
334
+5%
|
352
+5%
|
368
+5%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(53)
|
(54)
|
(56)
|
(62)
|
(68)
|
(75)
|
(80)
|
(85)
|
(88)
|
(91)
|
(97)
|
(102)
|
(107)
|
|
Gross Profit |
150
N/A
|
160
+7%
|
170
+6%
|
175
+3%
|
184
+5%
|
191
+4%
|
198
+4%
|
206
+4%
|
216
+5%
|
226
+5%
|
236
+5%
|
250
+6%
|
261
+4%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(121)
|
(129)
|
(145)
|
(160)
|
(156)
|
(184)
|
(198)
|
(204)
|
(211)
|
(228)
|
(247)
|
(266)
|
(278)
|
|
Selling, General & Administrative |
(66)
|
(70)
|
(81)
|
(92)
|
(83)
|
(95)
|
(104)
|
(112)
|
(116)
|
(127)
|
(139)
|
(151)
|
(154)
|
|
Research & Development |
(55)
|
(59)
|
(64)
|
(67)
|
(73)
|
(78)
|
(84)
|
(91)
|
(94)
|
(101)
|
(108)
|
(115)
|
(124)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
29
N/A
|
31
+6%
|
25
-19%
|
16
-37%
|
29
+83%
|
7
-74%
|
0
-100%
|
2
+9 400%
|
5
+168%
|
(2)
N/A
|
(11)
-334%
|
(15)
-44%
|
(17)
-8%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(23)
|
(26)
|
(29)
|
(33)
|
(26)
|
(18)
|
(10)
|
(1)
|
1
|
3
|
5
|
6
|
6
|
|
Non-Reccuring Items |
(49)
|
(49)
|
(49)
|
(60)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(3)
|
(5)
|
(12)
|
(12)
|
(15)
|
(12)
|
(13)
|
|
Pre-Tax Income |
(43)
N/A
|
(45)
-4%
|
(54)
-20%
|
(76)
-43%
|
(8)
+90%
|
(10)
-35%
|
(12)
-19%
|
(4)
+70%
|
(5)
-44%
|
(11)
-112%
|
(21)
-90%
|
(21)
0%
|
(23)
-7%
|
|
Net Income | ||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(44)
|
(46)
|
(55)
|
(78)
|
(8)
|
(11)
|
(13)
|
(5)
|
(7)
|
(13)
|
(22)
|
(22)
|
(23)
|
|
Income to Minority Interest |
0
|
0
|
0
|
3
|
(0)
|
3
|
3
|
(0)
|
(1)
|
(0)
|
1
|
1
|
1
|
|
Net Income (Common) |
(44)
N/A
|
(46)
-3%
|
(58)
-27%
|
(78)
-34%
|
(8)
+89%
|
(11)
-37%
|
(10)
+9%
|
(5)
+52%
|
(8)
-63%
|
(13)
-59%
|
(21)
-67%
|
(20)
+5%
|
(22)
-7%
|
|
EPS (Diluted) |
-0.26
N/A
|
-0.26
N/A
|
-0.33
-27%
|
-0.45
-36%
|
-0.05
+89%
|
-0.04
+20%
|
-0.06
-50%
|
-0.03
+50%
|
-0.04
-33%
|
-0.07
-75%
|
-0.12
-71%
|
-0.11
+8%
|
-0.11
N/A
|