Technology
Clearwater Analytics Announces Fourth Quarter and Full Year 2023 Financial Results
Published
3 years agoon
By
Q4 2023 Revenue of $99.0 million, up 20% year-over-year
Full Year 2023 Revenue of $368.2 million, up 21% year-over-year
Q4 2023 Adjusted EBITDA margin of 30.3%; Q4 2023 Free Cash Flows of $22.5 million
Q4 2023 Gross Revenue Retention Rate of 98%; Net Revenue Retention Rate of 107%
BOISE, Idaho, Feb. 28, 2024 /PRNewswire/ — Clearwater Analytics Holdings, Inc. (NYSE: CWAN) (“Clearwater Analytics” or the “Company”), a leading provider of SaaS-based investment management, accounting, reporting, and analytics solutions, today announced its financial results for the quarter ended December 31, 2023.
Fourth Quarter 2023
Full Year 2023
Revenue
$99.0 million
$368.2 million
Year-over-Year Revenue Growth %
19.8 %
21.3 %
Annualized Recurring Revenue (ARR)1
$379.1 million
Year-over-Year ARR Growth %
17.2 %
Net Loss
$(3.4) million
$(23.1) million
Net Loss Margin %
(3.5) %
(6.3) %
Adjusted EBITDA
$30.0 million
$105.9 million
Adjusted EBITDA Margin %
30.3 %
28.8 %
1ARR is a point in time metric, therefore fourth quarter 2023 and full year 2023 results are the same.
“We had a strong 2023, and the durability of our business was on full display as we delivered a full year revenue growth of 21%, while meaningfully improving both gross margin and Adjusted EBITDA. The number of $1 million-plus clients grew by 28% over the last year, which is a testament to the advanced capabilities of our platform, now fully transitioned to the public cloud. With this transition complete, we are very excited to allocate more than 60% of R&D capacity to fueling growth,” said Sandeep Sahai, Chief Executive Officer. “Thanks to the continuing advances in using machine learning and artificial intelligence for operational efficiency and the increasing network effect, the operations team was actually smaller at the end of 2023 than it was at the beginning of the year, demonstrating the disruptive nature of a single instance, multi-tenant business model. We recorded our best-ever customer satisfaction and NPS scores and more than 150 programs went live on our platform this past year. Finally, we are thrilled to welcome three new senior executives to the Company, bolstering our presence in Europe and Asia. Throughout our journey, we remain dedicated to fulfilling the long-term needs of our clients and relentlessly pushing the boundaries of innovation across the investment lifecycle.”
Fourth Quarter 2023 Financial Results Summary
Revenue: Total revenue for the fourth quarter of 2023 was $99.0 million, an increase of 19.8%, from $82.7 million in the fourth quarter of 2022.
Gross Profit: Gross profit for the fourth quarter of 2023 increased to $70.7 million, compared with $59.7 million in the fourth quarter of 2022. Non-GAAP gross profit for the fourth quarter of 2023 was $76.2 million, which equates to a 77.0% non-GAAP gross margin and an increase of 120 basis points over the fourth quarter of 2022.
Net Income/(Loss): Net loss for the fourth quarter of 2023 was $3.4 million compared with net loss of $2.0 million in the fourth quarter of 2022. Net loss for the fourth quarter included total equity-based compensation expense and related payroll taxes of $23.7 million, which decreased compared to the third quarter as the full year revenue growth of JUMP products did not meet the performance vesting for threshold RSUs related to the JUMP acquisition, resulting in a reversal of $6.9 million of expense previously recognized in the year. Non-GAAP net income for the fourth quarter of 2023 increased to $24.1 million from $17.2 million in the fourth quarter of 2022.
Adjusted EBITDA: Adjusted EBITDA for the fourth quarter of 2023 was $30.0 million, up from $24.3 million in the fourth quarter of 2022. Adjusted EBITDA margin for the fourth quarter of 2023 was 30.3%, an increase of 80 basis points over the fourth quarter of 2022.
Cash Flows: Operating cash flows for the fourth quarter of 2023 were $24.1 million. Free cash flows for the fourth quarter of 2023 increased to $22.5 million from $16.6 million in the fourth quarter of 2022. For the full year 2023, free cash flow was $79.0 million, an increase of 57.2% over the full year 2022.
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 $0.02 in the fourth quarter of 2023. For the full year of 2023, net loss per basic and diluted share was $0.11. For the fourth quarter of 2023, non-GAAP net income per basic share was $0.12, and non-GAAP net income per diluted share was $0.10.
Cash, cash equivalents, and investments were $317.7 million as of December 31, 2023, compared to $255.6 million as of December 31, 2022. Total debt, net of debt issuance cost, was $48.0 million as of December 31, 2023.
Fourth Quarter 2023 Key Metrics Summary
Annualized Recurring Revenue: As of December 31, 2023, annualized recurring revenue (“ARR”) reached $379.1 million, an increase of 17.2% from $323.5 million as of December 31, 2022.
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 December 31, 2023, the gross revenue retention rate was 98%, consistent with the Company’s gross revenue retention rate as of December 31, 2022. The Company has reported a gross revenue retention rate of 98% for nineteen out of the twenty prior quarters.
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 December 31, 2023, the net revenue retention rate was 107%, compared to 106% as of December 31, 2022.
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.
Clients: As of December 31, 2023, the Company had 1,349 clients, and 86 clients that contributed at least $1.0 million in ARR, an increase of 28.4% from 67 clients that contributed at least $1.0 million in ARR as of December 31, 2022.
Assets Under Management (AUM): As of December 31, 2023, the platform processes and reports on $7.3 trillion assets daily, compared to $6.4 trillion assets daily as of December 31, 2022.
Recent Business Highlights
Notably, while AUM on the Clearwater platform grew to $7.3 trillion, the Company ended 2023 at essentially the same headcount as the end of 2022.
After completing its transition to the cloud, Clearwater Analytics now devotes more than 60% of its R&D resources to fostering innovation across our comprehensive suite of product offerings. R&D is focused on:
Investment Data Consolidation: Enhancing our products, like Clearwater Prism and Clearwater for IBOR, to provide a full 360-degree look at investment data for analytics and reporting, while bringing agility to investment managers and buy-side investors so they can improve efficiencies and increase AUM.
Asset Class and Funds Expansion: Delivery of more comprehensive solutions such as Clearwater LPx, Clearwater MLx, Clearwater LPx Clarity, Clearwater for Stable Value Funds and more, to provide the deep details required for compliance and risk across varying asset and fund classes.
Front and Middle Office Solutions: Expansion into new buyers across the investment lifecycle with products like Clearwater Risk & Analytics, Clearwater Performance & Attribution, Clearwater JUMP and Clearwater JUMP Start.
Platform Innovations: Applying innovations, such as Premium Close Package and Clearwater Tri-Partite Transactions, to our accounting and reporting platform for our existing clientele.
New Frontiers: Using the latest technologies, such as Clearwater’s CWIC apps and Clearwater Insights, to drive innovation across the investment lifecycle.
Clearwater Analytics expanded its footprint within existing clients and added marquee clients such as AppsFlyer, Assured Life Association, Caisse Centrale de Réassurance, Carpenters’ Combined Funds Pension, Colcom Foundation, Cross River Bank, Equinix, Evergreen Annuity & Life Co, Federal Life Insurance Company, Globe Life, IQUW Administration Services Limited, Metropolitan Police Friendly Society Ltd., Millers Mutual Insurance Group, Openly Holdings Corp, Pro-Demnity Insurance Company, Ronald McDonald House Charities of Southern California, Salud Integral en la Montana, United Casualty and Surety Insurance Company, USA Underwriters, and Vermont Community Foundation.
Clearwater Analytics successfully drove cross-sell and upsell motions in the fourth quarter. Highlights include:
A growing roster of clients, including Globe Life, that use both Clearwater’s JUMP solution for OMS/PMS and Clearwater’s accounting and reconciliation solution.
Noteworthy new Clearwater Prism clients who have chosen our market-leading next-gen investment data management hub for enhanced client portal and reporting.
The Clearwater for Stable Value solution was chosen by T. Rowe Price to support their growing stable value business.
Clearwater also welcomed its first clients for Clearwater MLx, a new solution for mortgage loan detailed accounting. The Company continued to capitalize on the market need for detailed LP accounting with our best-ever quarterly sales of Clearwater LPx, a full-service solution for private funds, and LPx Clarity, an extension of Clearwater LPx that provides look-through insight into private assets, facilitating asset allocation and risk management decisions.
To support the Company’s global expansion efforts and go-to market strategy, Clearwater Analytics recently announced new leadership appointments. Shane Akeroyd has been named as Chief Strategy Officer, Keith Viverito as Managing Director for EMEA, and Ann-Sophie Skjoldager Bom as Sales Director for Strategic Asset clients.
Clearwater Analytics published several reports in the fourth quarter, including the 2023 Insurer Cash and Short-Term Investment Management Market Outlook study, the 2024 Hong Kong & Singapore Insurance Industry Outlook report, and The Digital Promise: Operational Challenges, Approaches, and Progress for European Insurers.
Clearwater Analytics announced that it won the Chartis Research RiskTech Buyside 50 Award in the Investment Lifecycle – Insurance/Pension Funds category. The RiskTech Buyside 50 rankings honor the top financial technology vendors in the investment management industry. For the second consecutive year, Clearwater Analytics received the highest score in breadth of coverage, depth of functionality, technology and techniques, strategy and innovation, and market presence.
First Quarter and Full Year 2024 Guidance
First Quarter 2024
Full Year 2024
Revenue
$100.5 million
$431 million to $437 million
Year-over-Year Growth %
~19%
~17% to 19%
Adjusted EBITDA
$28.8 million
$135 million to $137 million
Adjusted EBITDA Margin %
~29%
~31%
Total equity-based compensation expense and related payroll taxes
~$106 million
Depreciation and Amortization
~$11 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 February 28, 2024, at 5:00 p.m. Eastern time to discuss fourth quarter and full year 2023 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, 2022 filed on March 3, 2023, those discussed under “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 that will be filed following this earnings release, 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)
December 31,
December 31,
2023
2022
Assets
Current assets:
Cash and cash equivalents
$ 221,765
$ 250,724
Short-term investments
74,457
4,890
Accounts receivable, net
92,091
72,575
Prepaid expenses and other current assets
27,683
28,157
Total current assets
415,996
356,346
Property and equipment, net
15,349
15,064
Operating lease right-of-use assets, net
22,554
24,114
Deferred contract costs, non-current
6,439
6,563
Debt issuance costs – line of credit
533
728
Other non-current assets
4,907
5,880
Intangible assets, net
26,132
29,456
Goodwill
45,338
43,791
Long-term investments
21,495
—
Total assets
$ 558,743
$ 481,942
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable
$ 3,062
$ 3,092
Accrued expenses and other current liabilities
49,535
42,119
Notes payable, current portion
2,750
2,750
Operating lease liability, current portion
6,551
5,851
Tax receivable agreement liability
18,894
12,200
Total current liabilities
80,792
66,012
Notes payable, less current maturities and unamortized debt issuance costs
45,828
48,492
Operating lease liability, less current portion
16,948
19,505
Other long-term liabilities
5,518
9,547
Total liabilities
149,086
143,556
Stockholders’ Equity
Class A common stock, par value $0.001 per share; 1,500,000,000 shares authorized,
127,604,185 shares issued and outstanding as of December 31, 2023, 61,148,890 shares issued
and outstanding as of December 31, 2022
128
61
Class B common stock, par value $0.001 per share; 500,000,000 shares authorized, 111,191
shares issued and outstanding as of December 31, 2023, 1,439,251 shares issued
and outstanding as of December 31, 2022
—
1
Class C common stock, par value $0.001 per share; 500,000,000 shares authorized, 32,684,156
shares issued and outstanding as of December 31, 2023, 47,377,587 shares issued and
outstanding as of December 31, 2022
33
47
Class D common stock, par value $0.001 per share; 500,000,000 shares authorized, 82,955,977
shares issued and outstanding as of December 31, 2023, 130,083,755 shares issued and
outstanding as of December 31, 2022
83
130
Additional paid-in-capital
532,507
455,320
Accumulated other comprehensive income
2,909
609
Accumulated deficit
(181,331)
(186,647)
Total stockholders’ equity attributable to Clearwater Analytics Holdings, Inc.
354,329
269,521
Non-controlling interests
55,328
68,865
Total stockholders’ equity
409,657
338,386
Total liabilities and stockholders’ equity
$ 558,743
$ 481,942
Clearwater Analytics Holdings, Inc.
Consolidated Statements of Operations
(In thousands, except share amounts and per share amounts, unaudited)
Three Months Ended
December 31,
Year Ended December 31,
2023
2022
2023
2022
Revenue
$ 99,019
$ 82,687
$ 368,168
$ 303,426
Cost of revenue(1)
28,335
22,973
107,127
87,784
Gross profit
70,684
59,714
261,041
215,642
Operating expenses:
Research and development(1)
33,728
24,553
123,925
94,120
Sales and marketing(1)
16,316
14,383
60,365
52,638
General and administrative(1)
18,050
16,903
93,496
63,767
Total operating expenses
68,094
55,839
277,786
210,525
Income (loss) from operations
2,590
3,875
(16,745)
5,117
Interest income, net
(1,979)
(1,276)
(6,401)
(1,137)
Tax receivable agreement expense
8,284
5,939
14,396
11,639
Other (income) expense, net
(669)
778
(1,874)
(50)
Loss before income taxes
(3,046)
(1,566)
(22,866)
(5,335)
Provision for income taxes
401
401
217
1,360
Net loss
(3,447)
(1,967)
(23,083)
(6,695)
Less: Net income (loss) attributable to non-controlling interests
739
941
(1,456)
1,272
Net loss attributable to Clearwater Analytics Holdings, Inc.
$ (4,186)
$ (2,908)
$ (21,627)
$ (7,967)
Net loss per share attributable to Class A and Class D common stock:
Basic and diluted
$ (0.02)
$ (0.02)
$ (0.11)
$ (0.04)
Weighted average shares of Class A and Class D common stock
outstanding:
Basic and diluted
206,193,802
190,015,070
199,691,873
185,560,683
(1) Amounts include equity-based compensation as follows:
Cost of revenue
$ 3,378
$ 1,761
$ 12,215
$ 9,043
Operating expenses:
Research and development
7,346
3,947
24,739
17,950
Sales and marketing
4,622
3,259
15,843
12,711
General and administrative
6,975
7,955
51,650
25,987
Total equity-based compensation expense
$ 22,321
$ 16,922
$ 104,447
$ 65,691
Clearwater Analytics Holdings, Inc.
Consolidated Statements of Cash Flows
(In thousands, unaudited)
Three Months Ended
December 31,
Year Ended December 31,
2023
2022
2023
2022
OPERATING ACTIVITIES
Net loss
$ (3,447)
$ (1,967)
$ (23,083)
$ (6,695)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization
2,593
1,640
9,929
5,139
Noncash operating lease cost
1,952
1,600
7,619
5,950
Equity-based compensation
22,321
16,922
104,447
65,691
Amortization of deferred contract acquisition costs
1,200
1,106
4,763
4,327
Amortization of debt issuance costs, included in interest expense
71
70
280
279
Accretion of discount on investments
(573)
—
(1,474)
—
Deferred tax benefit
(913)
(214)
(1,665)
(803)
Realized gain on investments
—
—
(89)
—
Changes in operating assets and liabilities, excluding the impact of business
acquisitions:
Accounts receivable, net
(434)
(4,444)
(19,298)
(19,098)
Prepaid expenses and other assets
(3,068)
(6,659)
1,151
(4,956)
Deferred contract acquisition costs
(2,405)
(2,253)
(5,067)
(5,845)
Accounts payable
(224)
1,369
(115)
1,609
Accrued expenses and other liabilities
7,081
4,845
1,204
207
Tax receivable agreement liability
(61)
6,500
6,000
12,200
Net cash provided by operating activities
24,093
18,515
84,602
58,005
INVESTING ACTIVITIES
Purchases of property and equipment
(1,562)
(1,877)
(5,624)
(7,758)
Purchase of held to maturity investments
—
—
(3,004)
(3,000)
Purchases of available-for-sale investments
(13,160)
—
(124,178)
—
Proceeds from sale of available-for-sale investments
—
—
5,950
—
Proceeds from maturities of investments
15,280
—
31,801
—
Acquisition of business, net of cash acquired
—
(65,793)
—
(65,793)
Net cash provided by (used in) investing activities
558
(67,670)
(95,055)
(76,551)
FINANCING ACTIVITIES
Proceeds from exercise of options
274
10,358
4,738
18,284
Taxes paid related to net share settlement of equity awards
(5,895)
(624)
(20,784)
(3,189)
Proceeds from employee stock purchase plan
1,994
1,814
4,588
4,215
Repayments of borrowings
(688)
(688)
(2,749)
(2,750)
Payment of costs associated with the IPO
—
—
—
(214)
Payment of tax distributions
(2,149)
(117)
(2,184)
(117)
Payment of business acquisition holdback liability
(2,900)
—
(2,900)
—
Net cash provided by (used in) financing activities
(9,364)
10,743
(19,291)
16,229
Effect of exchange rate changes on cash and cash equivalents
813
613
785
(1,556)
Change in cash and cash equivalents during the period
16,100
(37,799)
(28,959)
(3,873)
Cash and cash equivalents, beginning of period
205,665
288,523
250,724
254,597
Cash and cash equivalents, end of period
$ 221,765
$ 250,724
$ 221,765
$ 250,724
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid for interest
$ 924
$ 629
$ 3,454
$ 1,395
Cash paid for income taxes
$ 395
$ 619
$ 2,432
$ 2,044
NON-CASH INVESTING AND FINANCING ACTIVITIES
Purchase of property and equipment included in accounts payable and
accrued expense
$ 435
$ 350
$ 435
$ 350
Business acquisition holdback liability included in accrued expense and
other long-term liabilities
$ —
$ 6,999
$ —
$ 6,999
Tax distributions payable to Continuing Equity Owners included in accrued
expenses
$ 2,945
$ 3,196
$ 2,945
$ 3,196
Clearwater Analytics Holdings, Inc.
Reconciliation of Net Loss to Adjusted EBITDA
(In thousands, unaudited)
Three Months Ended December 31,
2023
2022
(in thousands, except percentages)
Net loss
$ (3,447)
(3 %)
$ (1,967)
(2 %)
Adjustments:
Interest income, net
(1,979)
(2 %)
(1,276)
(2 %)
Depreciation and amortization
2,593
3 %
1,640
2 %
Equity-based compensation expense and related payroll taxes
27,071
27 %
15,935
19 %
Equity-based compensation (benefit) expense related to JUMP acquisition
(3,411)
(3 %)
1,821
2 %
Tax receivable agreement expense
8,284
8 %
5,939
7 %
Transaction expenses
441
0 %
384
0 %
Other expenses(1)
430
0 %
1,873
2 %
Adjusted EBITDA
29,982
30 %
24,349
29 %
Revenue
$ 99,019
100 %
$ 82,687
100 %
Year Ended December 31,
2023
2022
(in thousands, except percentages)
Net loss
$ (23,083)
(6 %)
$ (6,695)
(2 %)
Adjustments:
Interest income, net
(6,401)
(2 %)
(1,137)
0 %
Depreciation and amortization
9,929
3 %
5,139
2 %
Equity-based compensation expense and related payroll taxes
94,906
26 %
64,704
21 %
Equity-based compensation expense related to JUMP acquisition
13,172
4 %
1,821
1 %
Tax receivable agreement expense
14,396
4 %
11,639
4 %
Transaction expenses
2,052
1 %
1,711
1 %
Other expenses(1)
934
0 %
3,954
1 %
Adjusted EBITDA
105,905
29 %
81,136
27 %
Revenue
$ 368,168
100 %
$ 303,426
100 %
(1)
Other expenses include management fees to our investors, provision for income taxes, foreign exchange gains and losses and other expenses
that are not reflective of our core operating performance, including the costs to set up our Up-C structure and Tax Receivable Agreement.
Three Months Ended
December 31,
Year Ended
December 31,
2023
2022
2023
2022
(in thousands)
Up-C structure expenses
$ —
$ —
$ —
$ 158
Amortization of prepaid management fees and reimbursable expenses
698
694
2,592
2,486
Provision for income taxes
401
401
217
1,360
Other (income) expense, net
(669)
778
(1,874)
(50)
Total other expenses
$ 430
$ 1,873
$ 934
$ 3,954
Clearwater Analytics Holdings, Inc.
Reconciliation of Free Cash Flow
(In thousands, unaudited)
Three Months Ended December 31,
Year Ended December 31,
2023
2022
2023
2022
Net cash provided by operating activities
$ 24,093
$ 18,515
$ 84,602
$ 58,005
Less: Purchases of property and equipment
1,562
1,877
5,624
7,758
Free Cash Flow
$ 22,531
$ 16,638
$ 78,978
$ 50,247
Clearwater Analytics Holdings, Inc.
Reconciliation of Non-GAAP Information
(In thousands, except share amounts and per share amounts, unaudited)
Three Months Ended December 31,
Year Ended December 31,
2023
2022
2023
2022
Revenue
$ 99,019
$ 82,687
$ 368,168
$ 303,426
Gross profit
$ 70,684
$ 59,714
$ 261,041
$ 215,642
Adjustments:
Equity-based compensation expense and related payroll taxes
3,411
1,801
12,734
9,083
Depreciation and amortization
2,102
1,093
7,999
3,290
Gross profit, non-GAAP
$ 76,197
$ 62,608
$ 281,774
$ 228,015
As a percentage of revenue, non-GAAP
77 %
76 %
77 %
75 %
Cost of Revenue
$ 28,335
$ 22,973
$ 107,127
$ 87,784
Adjustments:
Equity-based compensation expense and related payroll taxes
3,411
1,801
12,734
9,083
Depreciation and amortization
2,102
1,093
7,999
3,290
Cost of revenue, non-GAAP
$ 22,822
$ 20,079
$ 86,394
$ 75,411
As a percentage of revenue, non-GAAP
23 %
24 %
23 %
25 %
Research and development
$ 33,728
$ 24,553
$ 123,925
$ 94,120
Adjustments:
Equity-based compensation expense and related payroll taxes
7,035
4,013
24,221
18,016
Equity-based compensation expense related to JUMP acquisition
359
—
1,406
—
Depreciation and amortization
258
416
1,044
1,293
Research and development, non-GAAP
$ 26,076
$ 20,124
$ 97,254
$ 74,811
As a percentage of revenue, non-GAAP
26 %
24 %
26 %
25 %
Sales and marketing
$ 16,316
$ 14,383
$ 60,365
$ 52,638
Adjustments:
Equity-based compensation expense and related payroll taxes
4,636
3,937
16,419
13,389
Depreciation and amortization
148
87
589
286
Sales and marketing, non-GAAP
$ 11,532
$ 10,359
$ 43,357
$ 38,963
As a percentage of revenue, non-GAAP
12 %
13 %
12 %
13 %
General and administrative
$ 18,050
$ 16,903
$ 93,496
$ 63,767
Adjustments:
Equity-based compensation expense and related payroll taxes
11,989
6,184
41,532
24,216
Equity-based compensation (benefit) expense related to JUMP acquisition
(3,770)
1,821
11,766
1,821
Depreciation and amortization
85
44
297
270
Amortization of prepaid management fees and reimbursable expenses
698
694
2,592
2,486
Transaction expenses
441
384
2,052
1,711
Up-C structure expenses
—
—
—
158
General and administrative, non-GAAP
$ 8,607
$ 7,776
$ 35,258
$ 33,105
As a percentage of revenue, non-GAAP
9 %
9 %
10 %
11 %
Income (loss) from operations
$ 2,590
$ 3,875
$ (16,745)
$ 5,117
Adjustments:
Equity-based compensation expense and related payroll taxes
27,071
15,935
94,906
64,704
Equity-based compensation (benefit) expense related to JUMP acquisition
(3,411)
1,821
13,172
1,821
Depreciation and amortization
2,593
1,640
9,929
5,139
Amortization of prepaid management fees and reimbursable expenses
698
694
2,592
2,486
Transaction expenses
441
384
2,052
1,711
Up-C structure expenses
—
—
—
158
Income from operations, non-GAAP
$ 29,982
$ 24,349
$ 105,905
$ 81,136
As a percentage of revenue, non-GAAP
30 %
29 %
29 %
27 %
Net loss
$ (3,447)
$ (1,967)
$ (23,083)
$ (6,695)
Adjustments:
Equity-based compensation expense and related payroll taxes
27,071
15,935
94,906
64,704
Equity-based compensation (benefit) expense related to JUMP acquisition
(3,411)
1,821
13,172
1,821
Depreciation and amortization
2,593
1,639
9,929
5,139
Tax receivable agreement expense
8,284
5,939
14,396
11,639
Amortization of prepaid management fees and reimbursable expenses
698
694
2,592
2,486
Transaction expenses
441
384
2,052
1,711
Up-C structure expenses
—
—
—
158
Tax impacts of adjustments to net loss(1)
(8,158)
(7,205)
(28,545)
(23,874)
Net income, non-GAAP
$ 24,071
$ 17,240
$ 85,419
$ 57,089
As a percentage of revenue, non-GAAP
24 %
21 %
23 %
19 %
Net income per share – basic, non-GAAP
$ 0.12
$ 0.09
$ 0.43
$ 0.31
Net income per share – diluted, non-GAAP
$ 0.10
$ 0.07
$ 0.33
$ 0.23
Weighted-average common shares outstanding – basic
206,193,802
190,015,070
199,691,873
185,560,683
Weighted-average common shares outstanding – diluted
252,215,606
252,020,192
255,750,590
249,664,138
(1)
The non-GAAP effective tax rate was 25% and 29% for the three months and year ended December 31, 2023 and 2022, 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.
View original content to download multimedia:https://www.prnewswire.com/news-releases/clearwater-analytics-announces-fourth-quarter-and-full-year-2023-financial-results-302074600.html
SOURCE Clearwater Analytics Holdings, Inc.
You may like
Technology
Alethios Unveils a Comprehensive Decentralized Data Collection Suite for Human Health Research
Published
31 minutes agoon
October 22, 2026By
Live, no-code integrations let researchers combine participant-reported outcomes, wearables and sensors, AI-powered digital biomarkers, and at-home lab tests in a single study at a fraction of the cost of traditional research.
SAN FRANCISCO, Oct. 22, 2026 /PRNewswire/ — Alethios, the software platform delivering research infrastructure for human health, today launched a comprehensive suite of decentralized data collection tools. Researchers can now combine participant-reported outcomes, wearable and sensor data, digital biomarkers, and at-home biomarker testing in a single study, without writing code, managing multiple vendors, or requiring clinic visits.
Alethios powers studies across nutraceuticals, functional foods, academia, consumer health, medical devices, biotech, and the life sciences. Study designs range from consumer perception studies to pivotal, randomized, double-blind, placebo-controlled trials all run on the same software platform. Customers including Givaudan, Thorne, PLT Health Solutions, Applied Food Sciences, Hofseth BioCare, Helaina, Samphire Neuroscience, and Sonoran University use the platform to generate rigorous evidence from participants’ homes. The new integrations build on the company’s founding belief that rigorous, multimodal research should be within reach for teams of every size and budget, across the human health ecosystem.
The suite spans four layers of data, each available as a no-code integration within the Alethios Study Planner and Study Operator:
Reported data: participant-submitted photo, video, audio, and text, plus a library of clinically validated instruments, both publicly available and licensed.Generated health data: personal wearables and health platforms including Apple Watch, Google Health, Garmin, Oura, Whoop, and Fitbit, and sensors including Abbott’s continuous glucose monitors and Withings and InBody bioimpedance scales.Digital biomarkers: validated cognitive batteries powered by BrainHQ, skin health selfies for dermatology and cosmetic studies powered by Haut.ai, and 3D body composition scans powered by Prism Labs.At-home biomarker testing: dried blood spot cards, Tasso blood collection devices, and at-home microbiome kits. Standard panels, including male and female hormones, cardiovascular, metabolic, inflammation, vitamin D, and hydration, run through Choose Health. Next-generation tests include epigenetic clocks from Muhdo and TruDiagnostic, and gut and vaginal microbiome sequencing from GutID and other shotgun metagenomic sequencing partners.
Adding a data type takes a few clicks. In the Study Planner, researchers select the data types their study needs and place each one on the participant schedule. For at-home kits, Alethios can handle ordering, shipping, and unique ID verification to keep every sample matched with the right participant, and results flow back into the platform. Once a study is live, the Study Operator brings every data stream into one real-time monitoring dashboard.
Compliant Data Collection by Default
Every integration runs on the platform’s existing infrastructure, where validation and data integrity assurances are built in and each one is designed to encourage participant adherence without compromising data quality. Researchers can:
Schedule each integration on the study timeline, so every data point is accurately time-stamped.Tie completion and compliance to milestone-based tracking and compensation, for example releasing a $50 gift card once a participant’s kit is accessioned at the lab.Monitor adherence across multiple data types in real-time from the Study Operator, so missed wearable syncs, late surveys, or unreturned kits are caught before they turn into missing data.
Every data point is cleaned and aligned to its participant automatically, so research teams receive one analysis-ready dataset rather than stitching together exports from multiple vendors.
“We built Alethios for researchers across human health,” said Zeenia Framroze, Founder and CEO of Alethios. “There are so many new ways to collect data at home, and we want to give research teams the best of them, wherever they sit. Whether someone is designing a claims substantiation study for a supplement or running post-marketing surveillance for a drug, we want to make it easy to collect robust subjective and objective data from Alethiad participants around the nation. The better and more accessible data collection is, the more we move the needle on our understanding of all of human health.”
A Home for Next-Generation Health Measurement
“So many novel devices and at-home tests are being developed today,” said Gurpreet Atwal, CTO of Alethios. “We want Alethios to be the tool scientists and innovators use to rapidly develop and validate new methods of data collection, and the home for the newest, best-in-class technologies for measuring human health. With rapid recruitment through the Alethiad Participant Community, those technologies can be tested with diverse, representative participants from day one.”
Companies developing novel devices, tests, or digital biomarkers can apply to integrate with Alethios here.
About Alethios
Alethios is a software platform delivering research infrastructure for human health. Its AI-powered, full-stack software delivers the capabilities of a study team without the overhead. The platform unifies protocol design, IRB coordination, recruitment, participant management, multimodal data collection, and reporting for decentralized clinical trials. Principal investigators, sponsors, and CROs rely on Alethios to generate rigorous real-world evidence across human health industries, setting up a study in minutes with plans starting at $100 per month. Through the Study Planner, Study Operator, and the Alethiad Participant Community, research teams can use the software in a self-service, hybrid, or fully turn-key model, at a fraction of the cost of traditional research.Alethios is a 2026 Nutra Healthspan Innovator Award winner, a 2026 Vitafoods Europe Startup Challenge finalist, and a 2025 NutraIngredients-USA Startup Award finalist. Get started at Alethios.com.
View original content to download multimedia:https://www.prnewswire.com/news-releases/alethios-unveils-a-comprehensive-decentralized-data-collection-suite-for-human-health-research-302916518.html
SOURCE Alethios, Inc.
Technology
7 out of 10 Individuals Hit by Data Breaches Via Third Party, Kroll Finds
Published
31 minutes agoon
October 22, 2026By
Breaches at technology and insurance firms affected the most individuals
in Kroll cases, highlighting the wider damage a single incident can cause
NEW YORK, Oct. 22, 2026 /PRNewswire/ — Kroll, the leading independent provider of financial and risk advisory solutions, today revealed that two-thirds of organizations surveyed (69%) suffered a data breach in the past year. More than a third (34%) were breached more than once, according to its 2026 annual Data Breach Outlook.
Further analysis showed that financial services accounted for the largest share of organizations breached in Kroll’s cases, at 20%, but a single breach at a technology provider can expose data belonging to customers of hundreds of businesses that use its services.
Of the incidents handled by Kroll in the twelve months between June 2025 and June 2026, 69% of affected individuals were impacted by a third-party breach. 79% of those individuals were affected by a breach from the technology sector, which is significantly higher compared to the finance (9%), insurance (6%) or healthcare (5%) sectors.
Breaches at technology firms accounted for the largest number of affected individuals, followed by insurers, despite ranking seventh and ninth respectively for the total number of organizations breached.
Data and Trends from the Kroll Data Breach Outlook 2026
Repeated breaches are common. Of the 250 leaders surveyed by Kroll, 69% said their organization had suffered a breach in the previous 12 months, while 34% reported experiencing more than one.IT teams are far more concerned about third parties than senior leaders. More than half (54%) of IT and technology leaders identified vendor and third-party breaches as their biggest compliance risk, compared with 40% of C-suite executives and 30% of risk and compliance leaders.Third-party relationships complicate the response. Dependence on vendors was among the top four challenges leaders faced when making breach-response decisions, cited by 41% of respondents.A small number of breaches can have a wide impact. Technology ranked seventh for the number of organizations breached but first for the total number of individuals affected. Insurance ranked ninth for the number of organizations breached but second for the total number of individuals affected.
Denyl Green, Global Head of Breach Notification at Kroll says, “Kroll handles thousands of incidents every year. Across most of the major incidents we handled over the past year, a vendor, software supplier or service provider was the link between the initial breach and the organizations affected. One incident can reach businesses and individuals who have never dealt directly with the company where the compromise began.”
“As AI agents are given more access to systems and sensitive data, breach risk rises across both human on non-human identities. Data and identity governance are becoming even more complex, and we expect AI to feature more prominently in Kroll’s Data Breach Outlook next year, both as a tool used by attackers and as a source of exposure for businesses adopting it.”
“When a supplier is breached, every client needs to determine whose data was affected and whether customers and regulators need to be notified. The businesses that respond most effectively have already mapped their third-party relationships and the subsequent domino effect, with an agreed plan in place before an incident happens. That preparation can reduce both the complexity and the cost of managing a breach, as well as give greater peace of mind.”
Katherine Keefe, Global Cyber Insurance Industry Lead at Kroll says, “Kroll’s breach data shows a single supplier breach can trigger dozens or even hundreds of cyber insurance claims from businesses whose only connection is that they use the same provider. These scenarios exponentially increase potential cyber insurance losses compared to breaches affecting a single business.”
“Cyber underwriters are already responding, not only by more closely scrutinizing how businesses manage their suppliers, but also by identifying potential single points of failure which may be caused by vendors and suppliers serving wide swaths of industry. Cyber insurance claims teams managing aggregated losses are also impacted and require efficient incident response and breach notification best practices when multiple policyholders are affected by the same event.”
“Cyber insurers now know that identifying dependencies on common vendors is critical to assessing and minimizing the risk that one breach will impact many policyholders.”
Kroll’s Cyber and Data Resilience (CDR) practice guides organizations through cyber crises, from incident response and cyber risk strategy to process and software controls and managed security operations. Within CDR, the Data Breach team handles some of the largest and most complex notification programs in the world. Often serving as part of a broader cyber incident response, Kroll’s data breach notification services help organizations rapidly navigate multi-jurisdictional requirements, including call center and credit monitoring services, to meet regulatory obligations and protect their reputation. Learn more: https://www.kroll.com/en/services/cyber/breach-notification.
About the Data Breach Outlook 2026 report
The Data Breach Outlook 2026, launched in October 2026, draws on two sources: an analysis of data breach incidents handled by Kroll’s Cyber and Data Resilience practice between June 2025 and June 2026, and a companion survey of 250 risk and compliance leaders and C-suite executives and board members, conducted by Kroll in 2026, examining how organizations experience and respond to breach events, including the role of vendor and third-party relationships.
About Kroll
As the leading independent provider of financial and risk advisory solutions, Kroll leverages our unique insights, data and technology to help clients stay ahead of complex valuation demands. Kroll’s team of more than 6,500 professionals worldwide continues the firm’s nearly 100-year history of trusted expertise spanning risk, governance, transactions and valuation. Our advanced solutions and intelligence provide clients the foresight they need to create an enduring competitive advantage. At Kroll, our values define who we are and how we partner with clients and communities. Learn more at kroll.com.
View original content to download multimedia:https://www.prnewswire.com/news-releases/7-out-of-10-individuals-hit-by-data-breaches-via-third-party-kroll-finds-302916280.html
SOURCE Kroll Associates
Technology
Innodisk Launches All-in-One GMSL2™ Camera Starter Kit to Accelerate Edge AI Vision Deployment
Published
31 minutes agoon
October 22, 2026By
TAIPEI, Oct. 22, 2026 /PRNewswire/ — Innodisk, a leading global AI solution provider, today announced the Innodisk GMSL2™ Camera Starter Kit, an all-in-one vision solution that bundles four 3MP GMSL2™ camera modules, a capture card, FAKRA cables, and other necessary accessories.
A milestone in Innodisk’s edge AI vision strategy, the kit lets customers set up a multi-camera system and begin validation right out of the box, shortening the path from proof of concept (PoC) to deployment. Full camera source code is included, giving customers flexibility throughout development and maintenance.
As AI vision moves toward multi-camera perception in robotics and intelligent vehicles, integrating cameras, capture cards, drivers, and host platforms has become increasingly complex, often taking six months or more before validation. The starter kit’s pre-integrated hardware and software driver enable system integrators to speed up time-to-market.
All-in-One Multi-Camera Integration for Faster Setup and Validation
GMSL2™ is a high-speed video transmission technology that originated in automotive applications and offers long-distance connectivity. Unlike plug-and-play USB cameras, it requires a dedicated capture card and platform-specific drivers. The starter kit includes four 3MP fixed-focus GMSL2™ camera modules, a capture card, four FAKRA cables, a power adapter, power cords, and a quick start guide. It also provides camera source code for the widely adopted NVIDIA Jetson Orin Nano Super Developer Kit, so users can bypass component sourcing, system-level integration, driver debugging, and tuning.
“The biggest challenge in a multi-camera AI vision project is often not the AI application itself, but the camera integration and system tuning that come before it,” said CK Hsu, Senior Manager of the Camera Product Business Department at Innodisk. “With the GMSL2™ Camera Starter Kit, Innodisk takes on the complexity of early-stage integration so customers can focus on development and move into PoC sooner.”
Source Code Included for Seamless Customization
With the camera source code in hand, engineering teams can independently adapt the software driver to their own requirements and use the kit as a working foundation for further development. Innodisk also provides comprehensive customization services from hardware fine-tuning to application deployment, helping customers move smoothly into design-in and mass production.
Expanding GMSL2™ Portfolio for Diverse Edge AI Scenarios
The kit supports edge AI scenarios including blind spot detection and advanced driver assistance systems (ADAS) for heavy-duty vehicles, object recognition and environmental perception for humanoid robots and AMRs.
View original content to download multimedia:https://www.prnewswire.com/apac/news-releases/innodisk-launches-all-in-one-gmsl2-camera-starter-kit-to-accelerate-edge-ai-vision-deployment-302916771.html
SOURCE Innodisk Corporation
Alethios Unveils a Comprehensive Decentralized Data Collection Suite for Human Health Research
7 out of 10 Individuals Hit by Data Breaches Via Third Party, Kroll Finds
Innodisk Launches All-in-One GMSL2™ Camera Starter Kit to Accelerate Edge AI Vision Deployment
Send Rakhi to UK swiftly with UK Gifts Portal
Whiteboard Series with NEAR | Ep: 45 Joel Thorstensson from ceramic.network
Nullmax and Renesas Forge Strategic Partnership to Deliver Competitive ADAS Solutions for the Global Market
Why You Should Build on #NEAR – Co-founder Illia Polosukhin at CV Labs
Whiteboard Series with NEAR | Ep: 45 Joel Thorstensson from ceramic.network
NEAR End of Year Town Hall 2021: The Open Web World, MetaBUILD 2 Hackathon and 2021 recap
Trending
-
Technology5 days agoJinkoSolar Unveils Tiger Neo 5.0 All-Black Residential Solar Module with 25.52% Efficiency
-
Technology4 days agoBioethanol from human hair – Indian start-up’s solution to rising prices of grains and sugar
-
Technology3 days agoGMIF2026: AI Inference Powers the “Token Factory” and Drives System-Level Rethinking of Memory & Storage
-
Technology3 days agoInstaMall Launches Same-Day Fashion Delivery Experience, Bringing 80+ Brands to Shoppers’ Doors in Miami
-
Technology4 days agoLinktel Technologies Highlights Breakthrough 1.6T LPO Performance & Strong Market Pull at OCP 2026
-
Technology3 days agoTruecaller announces preliminary numbers for the third quarter 2026
-
Coin Market3 days agoWorld Liberty’s USD1 stablecoin sheds $400M in market cap in two weeks
-
Technology3 days agoSALMON SECURES $140 MILLION (PHP 8.8 BILLION) TO DOUBLE DOWN ON THE GROWTH OPPORTUNITY IN THE PHILIPPINES
