Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Clearwater Analytics Holdings, Inc.

CWAN

Valuace

Růst

Zdraví

Cena

$ 23.80

+0.09 (0.35%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019
Total Revenues	731.4	731.4	451.8	368.2	303.4	252.0	203.2	168.0
Cost of Revenues	239.2	239.2	123.0	107.1	87.8	67.9	53.3	47.1
Gross Profit	492.1	492.1	328.8	261.0	215.6	184.2	150.0	120.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	217.5	205.1	181.9	126.9	126.5	115.8	106.8	102.7	99.0	94.7
Cost of Revenues	71.2	70.6	63.4	33.9	33.6	31.4	29.9	28.2	28.8	27.0
Gross Profit	146.2	134.5	118.5	92.9	92.9	84.5	76.9	74.5	70.2	67.7

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019
R&D Expenses	0.0	0.0	0.0	123.9	94.1	72.7	55.3	39.3
Selling General & Admin Expenses	0.0	0.0	0.0	153.9	116.4	83.0	66.1	55.9
Depreciation & Amortization	85.5	85.5	12.2	9.9	5.1	3.5	2.3	1.9
Total Operating Expenses	482.3	464.1	316.6	277.8	210.5	155.7	170.4	95.2
Operating Income	9.8	28.1	12.2	-16.7	5.1	38.8	-20.4	25.7

Operating Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	33.5	32.3
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	34.1	41.3
Depreciation & Amortization	29.5	29.3	23.6	3.1	3.5	3.2	2.9	2.6	2.6	4.4
Total Operating Expenses	135.5	127.9	133.1	85.9	91.7	77.1	73.1	74.7	67.6	73.5
Operating Income	10.8	6.6	-14.6	7.1	1.2	7.3	3.8	-0.2	2.6	-5.9

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019
Interest Income	1.7	0.0	8.6	0.0	0.0	0.0	0.0	0.0
Interest Expense	44.7	45.7	0.0	0.0	1.1	25.7	22.9	17.8
Other Expense	-59.5	-77.8	-42.3	-6.1	-10.5	-46.4	-22.9	-17.9
IBT	-49.7	-49.7	-30.1	-22.9	-5.3	-7.6	-43.3	7.8
Income Tax Expense	-9.4	-9.4	-457.6	0.2	1.4	0.5	0.9	0.1
Net Income	-38.8	-38.8	424.4	-21.6	-6.7	-8.1	-44.2	7.7

Net Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income	0.0	0.0	0.0	1.7	2.4	2.3	1.8	2.1	2.0	1.7
Interest Expense	15.2	16.1	13.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	-32.4	-16.6	-11.9	1.4	-38.1	-3.1	-3.5	2.3	-5.6	3.3
IBT	-21.7	-10.0	-26.5	8.5	-36.8	4.3	0.4	2.1	-3.0	-2.6
Income Tax Expense	-9.1	0.5	-2.3	1.6	-457.1	-0.5	0.1	-0.1	0.4	-0.3
Net Income	-11.8	-10.3	-23.2	6.5	419.3	3.6	-0.4	1.9	-4.2	-1.9

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019
EPS	$0.00	$0.00	$0.00	$-0.11	$-0.04	$-0.05	$-0.26	$0.04
EPS Diluted	$0.00	$0.00	$0.00	$-0.11	$-0.04	$-0.05	$-0.26	$0.04
Shares Outstanding	288.6	271.3	219.3	199.7	185.6	177.7	172.9	172.9
Diluted Shares Outstanding	288.6	271.3	254.4	199.7	185.6	177.7	172.9	172.9

Per Share Data	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.02	$-0.01
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.02	$-0.01
Shares Outstanding	288.6	288.0	270.6	237.3	226.6	219.0	218.3	213.3	206.2	201.6
Diluted Shares Outstanding	288.6	288.0	270.6	246.2	258.1	231.5	218.3	255.5	206.2	201.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019
Cash And Equivalents	190.1	177.4	221.8	250.7	254.6	61.1	20.3
Short Term Investments	67.8	78.1	74.5	4.9	0.0	0.0	0.0
Total Cash & ST Investments	257.9	255.5	296.2	255.6	254.6	61.1	20.3
Accounts Receivable	104.8	110.2	100.9	73.0	50.2	32.9	26.6
Inventory	0.0	0.0	0.0	0.0	15.3	7.0	5.1
Other Current Assets	15.4	19.0	18.8	28.7	1.3	0.5	0.9
Total Current Assets	378.1	384.6	416.0	357.3	321.3	101.5	52.8

Current Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Cash And Equivalents	60.8	68.4	275.2	177.4	228.7	190.1	189.6	221.8	205.7	190.2
Short Term Investments	3.4	3.5	7.7	78.1	77.1	67.8	77.9	74.5	79.6	63.3
Total Cash & ST Investments	64.1	71.9	282.9	255.5	305.8	257.9	267.6	296.2	285.2	253.5
Accounts Receivable	156.8	153.7	114.5	110.2	108.2	104.8	106.7	100.9	98.1	89.3
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	29.9	32.0	24.7	19.0	16.8	20.0	21.5	18.8	17.9	22.5
Total Current Assets	250.8	257.6	422.1	384.6	430.8	382.7	395.8	411.4	401.2	365.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019
Net Property, Plant & Equipment	43.2	39.6	37.9	39.2	10.7	8.8	7.1
Goodwill	72.2	71.0	45.3	43.8	0.0	0.0	0.0
Intangible Assets	34.6	30.9	26.1	29.5	0.0	0.0	0.0
Long-Term Investments	39.7	30.3	21.5	0.0	0.0	0.0	0.0
Other Long-Term Assets	17.2	10.7	10.5	12.6	11.6	5.2	4.1
Total Long-Term Assets	207.0	784.9	142.7	126.6	23.0	14.0	11.2
Total Assets	585.1	1,169.6	558.7	483.8	344.4	115.6	64.0

Long-Term Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Property, Plant & Equipment	66.6	68.2	37.9	39.6	41.0	43.2	42.8	37.9	37.7	40.3
Goodwill	1,267.1	1,267.3	72.6	71.0	74.2	72.2	44.3	45.3	42.6	43.6
Intangible Assets	714.1	740.5	142.9	30.9	34.0	34.6	24.5	26.1	26.0	27.7
Long-Term Investments	0.0	0.0	0.0	30.3	30.9	39.7	28.9	23.4	17.6	24.3
Other Long-Term Assets	20.1	18.0	9.3	10.7	12.5	12.6	11.5	13.3	4.7	4.8
Total Long-Term Assets	2,739.7	2,763.6	863.3	784.9	192.6	202.4	152.1	147.4	134.3	146.3
Total Assets	2,990.5	3,021.2	1,285.3	1,169.6	623.5	585.1	547.8	558.7	535.5	511.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019
Accounts Payable	3.0	2.9	3.1	3.1	1.4	1.3	1.1
Short-Term Debt	10.4	11.1	15.9	8.6	2.8	3.1	2.8
Other Current Liabilities	55.8	55.2	58.7	54.1	26.0	32.4	15.2
Current Liabilities	80.0	77.1	80.8	66.9	31.0	38.2	20.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	3.3	6.1	2.0	2.9	4.2	3.0	2.7	3.1	2.9	2.8
Short-Term Debt	23.5	21.5	11.3	11.1	10.6	10.4	10.4	15.9	15.6	9.2
Other Current Liabilities	80.5	78.6	60.3	55.2	43.5	34.8	31.7	58.7	30.9	31.1
Current Liabilities	127.6	127.7	83.0	77.1	92.4	80.0	70.8	80.8	63.1	58.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019
Long-Term Debt	45.2	60.8	62.8	68.0	51.2	421.8	244.1
Capital Leases	21.3	26.0	23.5	25.4	0.0	0.0	0.0
Def. Tax Liability	3.3	1.3	0.0	5.9	0.0	0.0	0.0
Total Liabilities	156.5	139.3	149.1	145.5	82.3	460.2	264.7

Long-Term Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Long-Term Debt	859.3	903.4	58.2	60.8	63.0	66.5	66.3	62.8	64.2	66.7
Capital Leases	44.0	46.8	24.3	26.0	26.9	29.0	28.8	16.9	24.1	26.0
Def. Tax Liability	1.1	1.2	0.7	1.3	2.4	3.3	4.0	5.4	4.8	5.3
Total Liabilities	989.0	1,033.3	142.7	139.3	169.8	156.5	141.6	149.1	144.1	140.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019
Common Stock	0.2	0.2	0.2	0.2	0.2	0.0	0.0
Retained Earnings	-170.1	283.9	-181.3	-186.6	-191.9	-245.8	-201.6
Comprehensive Income	0.8	-1.1	2.9	0.6	0.0	0.1	0.0
Total Common Equity	380.6	1,008.3	354.3	269.5	197.0	-344.6	-200.7

Total Common Equity	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Common Stock	0.3	0.3	0.3	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Retained Earnings	261.0	270.7	286.2	283.9	-166.0	-170.1	-169.6	-181.3	-190.6	-189.1
Comprehensive Income	7.4	8.3	2.0	-1.1	4.6	0.8	1.3	2.9	-0.5	1.5
Total Common Equity	1,981.6	1,967.6	1,115.8	1,008.3	403.2	380.6	360.7	354.3	325.6	308.0

Other		TTM	2024	2023	2022	2021	2020	2019
Total Debt		76.9	71.9	72.1	76.6	53.9	424.9	246.9
Book Value		428.7	1,030.2	409.7	338.4	262.1	-344.6	-200.7

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		20.0	20.4	26.8	22.0	50.4	48.1	45.5	55.3	65.8	62.7
Book Value		1,981.6	1,967.6	1,115.8	1,008.3	403.2	380.6	360.7	354.3	325.6	308.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019
Net Income	-5.1	-38.8	427.6	-21.6	-6.7	-8.1	-44.2	7.7
Depreciation & Amortization	10.6	85.5	12.2	9.9	5.1	3.5	2.3	2.0
Stock-Based Compensation	101.8	127.9	103.2	104.4	65.7	36.7	24.6	6.2
Change Working Capital	-0.4	-17.8	-21.2	-16.1	-28.1	-43.3	6.0	-249.1
Change In Accounts Receivable	-14.1	-11.1	-13.6	-19.3	-19.5	-17.3	-6.3	-5.7
Change In Accounts Payable	0.1	-1.3	0.3	-0.1	1.6	0.4	0.1	0.2
Change In Inventories	3.4	0.0	0.0	0.0	0.0	-21.2	16.4	-240.5
Other Non-cash Items	71.4	31.7	12.6	9.6	10.6	15.2	4.8	3.1
Cash from Operations	109.8	0.0	0.0	84.6	58.0	3.4	-6.5	-230.0

Cash Flow From Operating Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	-12.1	-10.5	-24.2	6.9	419.5	4.8	-0.4	1.9	-4.2	-2.3
Depreciation & Amortization	29.5	29.3	23.6	3.1	3.5	3.2	2.9	2.6	2.6	2.5
Stock-Based Compensation	0.0	33.5	37.5	23.7	28.1	26.0	24.9	24.2	22.3	30.4
Change Working Capital	3.2	-11.3	4.3	-13.9	-27.8	13.6	13.8	-20.9	7.2	-0.6
Change In Accounts Receivable	-16.7	-4.8	15.6	-5.3	-5.8	-3.2	0.0	-4.7	-0.4	-9.0
Change In Accounts Payable	0.6	-2.8	1.8	-0.9	-1.3	1.3	0.3	0.0	-0.2	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.4	9.7
Other Non-cash Items	44.6	10.3	7.6	3.4	4.5	3.0	3.7	3.3	-2.7	2.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	24.1	31.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019
Capital Expenditure	-5.3	-11.6	-5.3	-5.6	-7.8	-5.0	-3.8	-3.4
Acquisitions	-34.7	-1,074.8	-40.1	-2.9	-65.8	0.0	0.0	0.0
Investments	-105.9	-4.7	-117.6	-127.2	-3.0	0.0	0.0	0.0
Sales of Investment	88.4	113.2	107.4	37.8	0.0	0.0	0.0	0.0
Other Investing Activities	-16.6	0.0	0.0	2.9	0.0	0.0	0.0	0.0
Cash from Investing	-63.0	0.0	0.0	-95.1	-76.6	-5.0	-3.8	-3.4

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-13.0	-4.1	-3.0	-1.5	-0.8	-1.5	-1.5	-1.4	-1.6	-0.8
Acquisitions	0.0	0.0	-1,074.8	0.0	0.0	0.0	-40.1	0.0	-2.9	9.1
Investments	0.0	0.0	0.0	-4.7	-20.6	-26.6	-38.5	-31.9	-16.2	-19.3
Sales of Investment	3.3	0.0	4.2	105.7	20.6	27.0	38.3	21.5	18.3	10.3
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.9	-9.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.6	-9.8

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019
Debt Repaid	-2.1	0.0	0.0	-2.7	-2.8	-434.9	-21.6	-0.5
Debt Issued	3.1	71.9	-0.2	-1.8	25.4	63.9	199.6	247.3
Issuance of Common Stock	6.5	0.0	0.0	9.3	0.0	583.7	203.1	137.0
Repurchase of Common Stock	-45.4	-18.1	0.0	-20.8	0.0	-0.6	-0.6	-3.8
Dividends Paid	0.0	0.0	0.0	0.0	0.0	-57.8	-173.2	-107.6
Other Financing Activities	-39.7	0.0	0.0	-16.5	19.0	104.9	43.2	212.6
Cash from Financing	-46.9	0.0	0.0	-19.3	16.2	195.3	51.0	237.7

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.7	-0.7
Debt Issued	882.9	-42.0	855.3	-2.4	-1.6	-3.4	0.2	4.6	-0.6	-1.9
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.3	0.0
Repurchase of Common Stock	-9.6	0.0	0.0	-24.4	0.0	0.0	0.0	0.0	-5.9	-6.4
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.7	1.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.4	-5.9

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019
Net Change in Cash		-0.1	-86.1	-44.4	-29.0	-3.9	193.5	40.8	4.4
Closing Cash Balance		190.1	91.2	177.4	221.8	250.7	254.6	61.1	20.3

Cash position		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Change in Cash		30.5	-7.7	-206.8	97.8	-51.3	38.6	0.5	-32.1	16.1	15.4
Closing Cash Balance		91.2	60.8	68.4	275.2	177.4	228.7	190.1	189.6	221.8	205.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019
Free Cash Flow		104.5	164.3	69.1	79.0	50.2	-1.7	-10.3	-233.4
Real Free Cash Flow		2.7	36.4	-34.1	-25.5	-15.4	-38.4	-34.9	-239.6

Free Cash Flow		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Free Cash Flow		52.3	44.9	44.1	23.0	-30.0	48.1	42.4	8.6	22.5	30.9
Real Free Cash Flow		52.3	11.4	6.5	-0.7	-58.2	22.1	17.6	-15.6	0.2	0.6