Exhibit 99.1
Clearwater Analytics Announces Second Quarter 2022 Financial Results
Record Quarterly Revenue of $73.4 Million
Second Quarter Revenue Up 21% Year-Over-Year
14 Consecutive Quarters of 98% Gross Revenue Retention
Operating Cash Flow Generation of $18.3 Million in the Quarter
BOISE, Idaho — August 3, 2022 — Clearwater Analytics Holdings, Inc. (NYSE: CWAN) (“Clearwater Analytics” or the “Company”), an industry-leading SaaS solution for automated investment data aggregation, reconciliation, accounting, and reporting, announced today its financial results for the quarter ended June 30, 2022.
“Clearwater Analytics posted another strong quarter and continues to grow by adding marquee new clients across the globe. For both new and existing clients, efficient operations and a deep understanding of investment risk and compliance are critical business functions that make Clearwater Analytics a mission-critical partner,” said Sandeep Sahai, Chief Executive Officer. “We continue to win clients and displace our competitors, reflecting the strength and value that our next-generation technology offers. Now more than ever, our clients rely on Clearwater Analytics to help them navigate through the ebbs and flows of market uncertainty with daily intelligence that informs their investments in new securities and strategies.”
Second Quarter 2022 Financial Results Summary
Second Quarter 2022 Key Metrics Summary
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 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 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
Third Quarter and Full-Year 2022 Guidance
|
|
Third Quarter 2022 |
|
Full Year 2022 |
Revenue |
|
$74.5 million to $75 million |
|
$298 million to $300 million |
Year-over-Year Growth % |
|
~16% |
|
~19% |
Adjusted EBITDA |
|
$19 million to $19.5 million |
|
$79 million to $81 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, consistent with Securities and Exchange Commission (the “SEC”) rules, 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 August 3, 2022, at 5:00 p.m. Eastern time to discuss second quarter 2022 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 is a global industry-leading SaaS solution for automated investment data aggregation, reconciliation, accounting, compliance, risk, performance, and reporting. Each day, the Clearwater solution reports on more than $5.9 trillion in assets for clients that include leading insurers, asset managers, corporations, pension plans, governments, and nonprofit organizations – helping them make the most of their investment portfolio data with a world-class product and client-centric servicing. Investment professionals around the globe trust Clearwater to deliver timely, validated investment data and analytics. Additional information about Clearwater can be found at clearwateranalytics.com, LinkedIn, and Twitter.
###
Investor Contact:
Joon Park | +1 415-906-9242 | [email protected]
Media Contact:
Claudia Cahill | +1 703-728-1221 | [email protected]
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 diluted share 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 diluted share 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, 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,” “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 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 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, 2021 filed on March 16, 2022, 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 |
|
||
|
|
2022 |
|
|
2021 |
|
||
Assets |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
278,646 |
|
|
$ |
254,597 |
|
Short-term investments |
|
|
3,000 |
|
|
|
— |
|
Accounts receivable, net |
|
|
55,593 |
|
|
|
50,190 |
|
Prepaid expenses and other current assets |
|
|
17,223 |
|
|
|
16,551 |
|
Total current assets |
|
|
354,462 |
|
|
|
321,338 |
|
Property and equipment, net |
|
|
12,613 |
|
|
|
10,738 |
|
Operating lease right-of-use assets, net |
|
|
21,583 |
|
|
|
— |
|
Deferred contract costs, non-current |
|
|
5,572 |
|
|
|
5,687 |
|
Debt issuance costs - line of credit |
|
|
826 |
|
|
|
922 |
|
Other non-current assets |
|
|
5,589 |
|
|
|
5,670 |
|
Total assets |
|
$ |
400,645 |
|
|
$ |
344,355 |
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
891 |
|
|
$ |
1,416 |
|
Accrued expenses and other current liabilities |
|
|
20,916 |
|
|
|
27,032 |
|
Notes payable, current portion |
|
|
2,750 |
|
|
|
2,750 |
|
Operating lease liability, current portion |
|
|
5,185 |
|
|
|
— |
|
Total current liabilities |
|
|
29,742 |
|
|
|
31,198 |
|
Notes payable, less current maturities and unamortized debt issuance costs |
|
|
49,824 |
|
|
|
51,157 |
|
Operating lease liability, less current portion |
|
|
17,789 |
|
|
|
— |
|
Tax receivable agreement liability |
|
|
3,100 |
|
|
|
— |
|
Other long-term liabilities |
|
|
965 |
|
|
|
132 |
|
Total liabilities |
|
|
101,420 |
|
|
|
82,487 |
|
Stockholders' Equity |
|
|
|
|
|
|
||
Class A common stock, par value $0.001 per share; 1,500,000,000 shares authorized, 57,660,081 shares issued and outstanding as of June 30, 2022, 47,948,888 shares issued and outstanding as of December 31, 2021 |
|
|
58 |
|
|
|
48 |
|
Class B common stock, par value $0.001 per share; 500,000,000 shares authorized, 2,696,785 shares issued and outstanding as of June 30, 2022, 11,151,110 shares issued and outstanding as of December 31, 2021 |
|
|
3 |
|
|
|
11 |
|
Class C common stock, par value $0.001 per share; 500,000,000 shares authorized, 47,377,587 shares issued and outstanding at June 30, 2022 and December 31, 2021 |
|
|
47 |
|
|
|
47 |
|
Class D common stock, par value $0.001 per share; 500,000,000 shares authorized, 130,083,755 shares issued and outstanding at June 30, 2022 and December 31, 2021 |
|
|
130 |
|
|
|
130 |
|
Additional paid-in-capital |
|
|
420,123 |
|
|
|
388,591 |
|
Accumulated other comprehensive loss |
|
|
(1,012 |
) |
|
|
(34 |
) |
Accumulated Deficit |
|
|
(183,198 |
) |
|
|
(191,926 |
) |
Total stockholders' equity attributable to Clearwater Analytics Holdings, Inc. |
|
|
236,151 |
|
|
|
196,867 |
|
Non-controlling interests |
|
|
63,074 |
|
|
|
65,001 |
|
Total stockholders' equity |
|
|
299,225 |
|
|
|
261,868 |
|
Total liabilities and Stockholders' Equity |
|
$ |
400,645 |
|
|
$ |
344,355 |
|
Clearwater Analytics Holdings, Inc.
Consolidated Statements of Operations
(In thousands, except share amounts and per share amounts, unaudited)
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Revenue |
|
$ |
73,409 |
|
|
$ |
60,876 |
|
|
$ |
144,187 |
|
|
$ |
117,770 |
|
Cost of revenue(2) |
|
|
20,919 |
|
|
|
15,576 |
|
|
|
42,091 |
|
|
|
29,898 |
|
Gross profit |
|
|
52,490 |
|
|
|
45,300 |
|
|
|
102,096 |
|
|
|
87,872 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Research and development(2) |
|
|
22,836 |
|
|
|
16,740 |
|
|
|
44,130 |
|
|
|
32,576 |
|
Sales and marketing(2) |
|
|
13,074 |
|
|
|
8,814 |
|
|
|
25,067 |
|
|
|
16,025 |
|
General and administrative(2) |
|
|
15,453 |
|
|
|
11,184 |
|
|
|
30,493 |
|
|
|
18,727 |
|
Total operating expenses |
|
|
51,363 |
|
|
|
36,738 |
|
|
|
99,690 |
|
|
|
67,328 |
|
Income from operations |
|
|
1,127 |
|
|
|
8,562 |
|
|
|
2,406 |
|
|
|
20,544 |
|
Interest expense, net |
|
|
403 |
|
|
|
8,510 |
|
|
|
832 |
|
|
|
16,959 |
|
Tax receivable agreement expense |
|
|
3,100 |
|
|
|
— |
|
|
|
3,100 |
|
|
|
— |
|
Other (income) expense, net |
|
|
(444 |
) |
|
|
(13 |
) |
|
|
(359 |
) |
|
|
65 |
|
Income (loss) before provision for income taxes |
|
|
(1,932 |
) |
|
|
65 |
|
|
|
(1,167 |
) |
|
|
3,520 |
|
Provision for income taxes |
|
|
298 |
|
|
|
276 |
|
|
|
535 |
|
|
|
320 |
|
Net income (loss) |
|
|
(2,230 |
) |
|
|
(211 |
) |
|
|
(1,702 |
) |
|
|
3,200 |
|
Less: Net income attributable to non-controlling interests |
|
|
198 |
|
|
|
— |
|
|
|
329 |
|
|
|
— |
|
Net loss attributable to Clearwater Analytics |
|
$ |
(2,428 |
) |
|
$ |
— |
|
|
$ |
(2,031 |
) |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net loss per share attributable to Class A and Class D common stock(1): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic and diluted |
|
$ |
(0.01 |
) |
|
NMF |
|
|
$ |
(0.01 |
) |
|
NMF |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares of Class A and Class D common stock |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
185,781,262 |
|
|
NMF |
|
|
|
182,085,548 |
|
|
NMF |
|
||
Diluted |
|
|
237,545,574 |
|
|
NMF |
|
|
|
237,213,366 |
|
|
NMF |
|
||
NMF - not meaningful
(1) Basic and diluted net loss per share of Class A and Class D common stock is applicable only for the periods after the IPO and related transactions.
(2) Amounts include equity-based compensation as follows:
Cost of revenue |
|
$ |
2,376 |
|
|
$ |
749 |
|
|
$ |
4,687 |
|
|
$ |
1,272 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Research and development |
|
|
4,565 |
|
|
|
2,034 |
|
|
|
8,870 |
|
|
|
3,686 |
|
Sales and marketing |
|
|
3,215 |
|
|
|
1,295 |
|
|
|
6,511 |
|
|
|
2,127 |
|
General and administrative |
|
|
6,035 |
|
|
|
2,613 |
|
|
|
11,999 |
|
|
|
4,471 |
|
Total equity-based compensation expense |
|
$ |
16,191 |
|
|
$ |
6,691 |
|
|
$ |
32,067 |
|
|
$ |
11,556 |
|
Clearwater Analytics Holdings, Inc.
Consolidated Statements of Cash Flows
(In thousands, unaudited)
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
|
$ |
(2,230 |
) |
|
$ |
(211 |
) |
|
$ |
(1,702 |
) |
|
$ |
3,200 |
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
|
1,159 |
|
|
|
735 |
|
|
|
2,118 |
|
|
|
1,412 |
|
Noncash operating lease cost |
|
|
1,794 |
|
|
|
— |
|
|
|
3,334 |
|
|
|
— |
|
Equity-based compensation |
|
|
16,191 |
|
|
|
6,691 |
|
|
|
32,067 |
|
|
|
11,556 |
|
Change in tax receivable liability |
|
|
3,100 |
|
|
|
— |
|
|
|
3,100 |
|
|
|
— |
|
Amortization of deferred contract acquisition costs |
|
|
1,103 |
|
|
|
784 |
|
|
|
2,067 |
|
|
|
1,511 |
|
Amortization of debt issuance costs, included in interest expense |
|
|
69 |
|
|
|
504 |
|
|
|
138 |
|
|
|
974 |
|
Deferred tax benefit |
|
|
(508 |
) |
|
|
— |
|
|
|
(484 |
) |
|
|
— |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Accounts receivable, net |
|
|
(2,414 |
) |
|
|
(3,599 |
) |
|
|
(5,403 |
) |
|
|
(12,193 |
) |
Prepaid expenses and other assets |
|
|
1,169 |
|
|
|
(963 |
) |
|
|
55 |
|
|
|
(11,433 |
) |
Deferred commissions |
|
|
(1,304 |
) |
|
|
(886 |
) |
|
|
(2,115 |
) |
|
|
(1,245 |
) |
Accounts payable |
|
|
(76 |
) |
|
|
626 |
|
|
|
(421 |
) |
|
|
50 |
|
Accrued expenses and other liabilities |
|
|
192 |
|
|
|
3,714 |
|
|
|
(7,130 |
) |
|
|
(4,805 |
) |
Accrued sales tax liability |
|
|
8 |
|
|
|
(5,379 |
) |
|
|
(457 |
) |
|
|
(5,379 |
) |
Net cash provided by (used in) operating activities |
|
|
18,253 |
|
|
|
2,016 |
|
|
|
25,167 |
|
|
|
(16,352 |
) |
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Purchases of property and equipment |
|
|
(1,742 |
) |
|
|
(921 |
) |
|
|
(3,968 |
) |
|
|
(2,231 |
) |
Purchase of short-term investments |
|
|
(3,000 |
) |
|
|
— |
|
|
|
(3,000 |
) |
|
|
— |
|
Net cash used in investing activities |
|
|
(4,742 |
) |
|
|
(921 |
) |
|
|
(6,968 |
) |
|
|
(2,231 |
) |
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Proceeds from issuance of common units |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,560 |
|
Proceeds from exercise of options |
|
|
771 |
|
|
|
251 |
|
|
|
6,384 |
|
|
|
251 |
|
Minimum tax withholding paid on behalf of employees for net unit settlement |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(587 |
) |
Repurchase of common units |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(626 |
) |
Repayments of borrowings |
|
|
(688 |
) |
|
|
(770 |
) |
|
|
(1,375 |
) |
|
|
(1,539 |
) |
Proceeds from employee stock purchase plan |
|
|
2,401 |
|
|
|
— |
|
|
|
2,401 |
|
|
|
— |
|
Payment of costs associated with the IPO |
|
|
— |
|
|
|
(400 |
) |
|
|
(214 |
) |
|
|
(400 |
) |
Net cash provided by (used in) financing activities |
|
|
2,484 |
|
|
|
(919 |
) |
|
|
7,196 |
|
|
|
(1,341 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
|
(1,023 |
) |
|
|
(83 |
) |
|
|
(1,346 |
) |
|
|
(133 |
) |
Net change in cash and cash equivalents during the period |
|
|
14,972 |
|
|
|
93 |
|
|
|
24,049 |
|
|
|
(20,057 |
) |
Cash and cash equivalents, beginning of period |
|
|
263,674 |
|
|
|
40,938 |
|
|
|
254,597 |
|
|
|
61,088 |
|
Cash and cash equivalents, end of period |
|
$ |
278,646 |
|
|
$ |
41,031 |
|
|
$ |
278,646 |
|
|
$ |
41,031 |
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash paid for interest |
|
$ |
347 |
|
|
$ |
7,907 |
|
|
$ |
615 |
|
|
$ |
15,769 |
|
Cash paid for income taxes |
|
$ |
115 |
|
|
$ |
— |
|
|
$ |
486 |
|
|
$ |
57 |
|
NON-CASH INVESTING AND FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Direct costs incurred with the IPO included in other assets and accrued expenses |
|
$ |
— |
|
|
$ |
1,172 |
|
|
$ |
— |
|
|
$ |
1,172 |
|
Tax distributions to unitholders included in accrued expenses |
|
$ |
976 |
|
|
$ |
— |
|
|
$ |
976 |
|
|
$ |
— |
|
Clearwater Analytics Holdings, Inc.
Reconciliation of Net Income (Loss) to Adjusted EBITDA
(In thousands, unaudited)
|
|
Three Months Ended June 30, |
|
|||||||||||||
|
|
2022 |
|
|
2021 |
|
||||||||||
Net income (loss) |
|
$ |
(2,230 |
) |
|
|
(3 |
%) |
|
$ |
(211 |
) |
|
|
(0 |
%) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
403 |
|
|
|
1 |
% |
|
|
8,510 |
|
|
|
14 |
% |
Depreciation and amortization |
|
|
1,159 |
|
|
|
2 |
% |
|
|
735 |
|
|
|
1 |
% |
Equity-based compensation |
|
|
16,191 |
|
|
|
22 |
% |
|
|
6,691 |
|
|
|
11 |
% |
Tax receivable agreement expense |
|
|
3,100 |
|
|
|
4 |
% |
|
|
— |
|
|
|
0 |
% |
Other expenses(1) |
|
|
451 |
|
|
|
1 |
% |
|
|
1,682 |
|
|
|
3 |
% |
Adjusted EBITDA |
|
|
19,074 |
|
|
|
26 |
% |
|
|
17,407 |
|
|
|
29 |
% |
Revenue |
|
$ |
73,409 |
|
|
|
100 |
% |
|
$ |
60,876 |
|
|
|
100 |
% |
|
|
Six Months Ended June 30, |
|
|||||||||||||
|
|
2022 |
|
|
2021 |
|
||||||||||
Net income (loss) |
|
$ |
(1,702 |
) |
|
|
(1 |
%) |
|
$ |
3,200 |
|
|
|
3 |
% |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
832 |
|
|
|
1 |
% |
|
|
16,959 |
|
|
|
14 |
% |
Depreciation and amortization |
|
|
2,118 |
|
|
|
1 |
% |
|
|
1,412 |
|
|
|
1 |
% |
Equity-based compensation |
|
|
32,067 |
|
|
|
22 |
% |
|
|
11,556 |
|
|
|
10 |
% |
Tax receivable agreement |
|
|
3,100 |
|
|
|
2 |
% |
|
|
— |
|
|
|
0 |
% |
Other expenses(1) |
|
|
1,522 |
|
|
|
1 |
% |
|
|
2,394 |
|
|
|
2 |
% |
Adjusted EBITDA |
|
|
37,937 |
|
|
|
26 |
% |
|
|
35,521 |
|
|
|
30 |
% |
Revenue |
|
$ |
144,187 |
|
|
|
100 |
% |
|
$ |
117,770 |
|
|
|
100 |
% |
(1) Other expenses includes management fees to our investors, 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 June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Up-C structure expenses |
|
$ |
— |
|
|
$ |
926 |
|
|
$ |
158 |
|
|
$ |
926 |
|
Management fees and reimbursed expenses |
|
|
597 |
|
|
|
493 |
|
|
|
1,188 |
|
|
|
1,083 |
|
Provision for income tax expense |
|
|
298 |
|
|
|
276 |
|
|
|
535 |
|
|
|
320 |
|
Miscellaneous |
|
|
(444 |
) |
|
|
(13 |
) |
|
|
(359 |
) |
|
|
65 |
|
Total other expenses |
|
$ |
451 |
|
|
$ |
1,682 |
|
|
$ |
1,522 |
|
|
$ |
2,394 |
|
Clearwater Analytics Holdings, Inc.
Reconciliation of Free Cash Flow
(In thousands, unaudited)
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Net cash provided by (used in) operating activities |
|
$ |
18,253 |
|
|
$ |
2,016 |
|
|
$ |
25,167 |
|
|
$ |
(16,352 |
) |
Less: Purchases of property and equipment |
|
|
1,742 |
|
|
|
921 |
|
|
|
3,968 |
|
|
|
2,231 |
|
Free Cash Flow |
|
$ |
16,511 |
|
|
$ |
1,095 |
|
|
$ |
21,199 |
|
|
$ |
(18,583 |
) |
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, |
|
||||||||||
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Revenue |
$ |
73,409 |
|
|
$ |
60,876 |
|
|
$ |
144,187 |
|
|
$ |
117,770 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross profit |
$ |
52,490 |
|
|
$ |
45,300 |
|
|
$ |
102,096 |
|
|
$ |
87,872 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||
Equity-based compensation |
|
2,376 |
|
|
|
749 |
|
|
|
4,687 |
|
|
|
1,272 |
|
Depreciation and amortization |
|
728 |
|
|
|
404 |
|
|
|
1,334 |
|
|
|
771 |
|
Gross profit, non-GAAP |
$ |
55,594 |
|
|
$ |
46,453 |
|
|
$ |
108,117 |
|
|
$ |
89,915 |
|
As a percentage of revenue, non-GAAP |
|
76 |
% |
|
|
76 |
% |
|
|
75 |
% |
|
|
76 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cost of Revenue |
$ |
20,919 |
|
|
$ |
15,576 |
|
|
$ |
42,091 |
|
|
$ |
29,898 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||
Equity-based compensation |
|
2,376 |
|
|
|
749 |
|
|
|
4,687 |
|
|
|
1,272 |
|
Depreciation and amortization |
|
728 |
|
|
|
404 |
|
|
|
1,334 |
|
|
|
771 |
|
Cost of revenue, non-GAAP |
$ |
17,815 |
|
|
$ |
14,423 |
|
|
$ |
36,070 |
|
|
$ |
27,855 |
|
As a percentage of revenue, non-GAAP |
|
24 |
% |
|
|
24 |
% |
|
|
25 |
% |
|
|
24 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Research and development |
$ |
22,836 |
|
|
$ |
16,740 |
|
|
$ |
44,130 |
|
|
$ |
32,576 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||
Equity-based compensation |
|
4,565 |
|
|
|
2,034 |
|
|
|
8,870 |
|
|
|
3,686 |
|
Depreciation and amortization |
|
258 |
|
|
|
217 |
|
|
|
482 |
|
|
|
422 |
|
Research and development, non-GAAP |
$ |
18,013 |
|
|
$ |
14,489 |
|
|
$ |
34,778 |
|
|
$ |
28,468 |
|
As a percentage of revenue, non-GAAP |
|
25 |
% |
|
|
24 |
% |
|
|
24 |
% |
|
|
24 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sales and marketing |
$ |
13,074 |
|
|
$ |
8,814 |
|
|
$ |
25,067 |
|
|
$ |
16,025 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||
Equity-based compensation |
|
3,215 |
|
|
|
1,295 |
|
|
|
6,511 |
|
|
|
2,127 |
|
Depreciation and amortization |
|
66 |
|
|
|
63 |
|
|
|
132 |
|
|
|
120 |
|
Sales and marketing, non-GAAP |
$ |
9,793 |
|
|
$ |
7,456 |
|
|
$ |
18,424 |
|
|
$ |
13,778 |
|
As a percentage of revenue, non-GAAP |
|
13 |
% |
|
|
12 |
% |
|
|
13 |
% |
|
|
12 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||
General and administrative |
$ |
15,453 |
|
|
$ |
11,184 |
|
|
$ |
30,493 |
|
|
$ |
18,727 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||
Equity-based compensation |
|
6,035 |
|
|
|
2,613 |
|
|
|
11,999 |
|
|
|
4,471 |
|
Depreciation and amortization |
|
107 |
|
|
|
51 |
|
|
|
170 |
|
|
|
99 |
|
Management fees and reimbursed expenses |
|
597 |
|
|
|
493 |
|
|
|
1,188 |
|
|
|
1,083 |
|
Up-C structure expenses |
|
— |
|
|
|
926 |
|
|
|
158 |
|
|
|
926 |
|
General and administrative, non-GAAP |
$ |
8,714 |
|
|
$ |
7,101 |
|
|
$ |
16,978 |
|
|
$ |
12,148 |
|
As a percentage of revenue, non-GAAP |
|
12 |
% |
|
|
12 |
% |
|
|
12 |
% |
|
|
10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income from operations |
$ |
1,127 |
|
|
$ |
8,562 |
|
|
$ |
2,406 |
|
|
$ |
20,544 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||
Equity-based compensation |
|
16,191 |
|
|
|
6,691 |
|
|
|
32,067 |
|
|
|
11,556 |
|
Depreciation and amortization |
|
1,159 |
|
|
|
735 |
|
|
|
2,118 |
|
|
|
1,412 |
|
Management fees and reimbursed expenses |
|
597 |
|
|
|
493 |
|
|
|
1,188 |
|
|
|
1,083 |
|
Up-C structure expenses |
|
— |
|
|
|
926 |
|
|
|
158 |
|
|
|
926 |
|
Income from operations, non-GAAP |
$ |
19,074 |
|
|
$ |
17,407 |
|
|
$ |
37,937 |
|
|
$ |
35,521 |
|
As a percentage of revenue, non-GAAP |
|
26 |
% |
|
|
29 |
% |
|
|
26 |
% |
|
|
30 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
$ |
(2,230 |
) |
|
$ |
(211 |
) |
|
$ |
(1,702 |
) |
|
$ |
3,200 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||
Equity-based compensation |
|
16,191 |
|
|
|
6,691 |
|
|
|
32,067 |
|
|
|
11,556 |
|
Depreciation and amortization |
|
1,159 |
|
|
|
735 |
|
|
|
2,118 |
|
|
|
1,412 |
|
Tax receivable agreement expense |
|
3,100 |
|
|
|
— |
|
|
|
3,100 |
|
|
|
— |
|
Management fees and reimbursed expenses |
|
597 |
|
|
|
493 |
|
|
|
1,188 |
|
|
|
1,083 |
|
Up-C structure expenses |
|
— |
|
|
|
926 |
|
|
|
158 |
|
|
|
926 |
|
Tax impacts of adjustments to net income(1) |
|
(5,543 |
) |
|
|
(2,584 |
) |
|
|
(10,865 |
) |
|
|
(5,364 |
) |
Net income, non-GAAP |
$ |
13,274 |
|
|
$ |
6,050 |
|
|
$ |
26,064 |
|
|
$ |
12,813 |
|
As a percentage of revenue, non-GAAP |
|
18 |
% |
|
|
10 |
% |
|
|
18 |
% |
|
|
11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per share(2) - basic, non-GAAP |
$ |
0.07 |
|
|
NMF |
|
|
$ |
0.14 |
|
|
NMF |
|
||
Net income per share(2) - diluted, non-GAAP |
$ |
0.05 |
|
|
NMF |
|
|
$ |
0.10 |
|
|
NMF |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted-average common shares outstanding - basic |
|
185,781,262 |
|
|
NMF |
|
|
|
182,085,548 |
|
|
NMF |
|
||
Weighted-average common shares outstanding - diluted |
|
254,338,870 |
|
|
NMF |
|
|
|
253,780,420 |
|
|
NMF |
|
||
NMF - not meaningful
(1) The estimated non-GAAP effective tax rate was 29% for the three and six months ended June 30, 2022 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.
(2) Basic and diluted net income per share of Class A and Class D common stock is applicable only for the periods after the IPO and related transactions.
