Financhill
Buy
56

CWAN Quote, Financials, Valuation and Earnings

Last price:
$26.53
Seasonality move :
-12.4%
Day range:
$27.14 - $27.89
52-week range:
$15.62 - $35.71
Dividend yield:
0%
P/E ratio:
3,386.88x
P/S ratio:
14.59x
P/B ratio:
14.81x
Volume:
1.4M
Avg. volume:
2.6M
1-year change:
39.13%
Market cap:
$6B
Revenue:
$368.2M
EPS (TTM):
$0.01
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $168M $203.2M $252M $303.4M $368.2M
Revenue Growth (YoY) -- 20.97% 24.01% 20.4% 21.34%
 
Cost of Revenues $47.1M $53.3M $67.9M $87.8M $107.1M
Gross Profit $120.9M $150M $184.2M $215.6M $261M
Gross Profit Margin 71.94% 73.79% 73.07% 71.07% 70.9%
 
R&D Expenses $39.3M $55.3M $72.7M $94.1M $123.9M
Selling, General & Admin $55.9M $66.1M $83M $116.4M $153.9M
Other Inc / (Exp) -$85K -$56K -$10.4M -$11.6M -$12.5M
Operating Expenses $95.2M $170.4M $155.7M $210.5M $277.8M
Operating Income $25.7M -$20.4M $28.5M $5.1M -$16.7M
 
Net Interest Expenses $17.8M $22.9M $25.7M -- --
EBT. Incl. Unusual Items $7.8M -$43.3M -$7.6M -$5.3M -$22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $73K $902K $487K $1.4M $217K
Net Income to Company $7.7M -$44.2M -$8.1M -$6.7M -$23.1M
 
Minority Interest in Earnings -- -- -$119K -$1.3M $1.5M
Net Income to Common Excl Extra Items $7.7M -- -$8.2M -$8M -$21.6M
 
Basic EPS (Cont. Ops) $0.04 -- -$0.05 -$0.04 -$0.11
Diluted EPS (Cont. Ops) $0.04 -- -$0.05 -$0.04 -$0.11
Weighted Average Basic Share $172.9M $172.9M $177.7M $185.6M $199.7M
Weighted Average Diluted Share $172.9M $172.9M $177.7M $185.6M $199.7M
 
EBITDA $27.6M -$18.1M $32M $10.3M -$6.8M
EBIT $25.6M -$20.4M $28.5M $5.1M -$16.7M
 
Revenue (Reported) $168M $203.2M $252M $303.4M $368.2M
Operating Income (Reported) $25.7M -$20.4M $28.5M $5.1M -$16.7M
Operating Income (Adjusted) $25.6M -$20.4M $28.5M $5.1M -$16.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $53.4M $64.5M $76.6M $94.7M $115.8M
Revenue Growth (YoY) -- 20.87% 18.71% 23.66% 22.36%
 
Cost of Revenues $12.3M $17.8M $22.7M $27M $31.4M
Gross Profit $41M $46.7M $53.8M $67.7M $84.5M
Gross Profit Margin 76.9% 72.42% 70.32% 71.46% 72.93%
 
R&D Expenses $14.8M $18.4M $25.4M $32.3M $36.6M
Selling, General & Admin $9.8M $21M $29.6M $41.3M $40.5M
Other Inc / (Exp) -$97K -$10.2M -$2.1M $1.5M -$5.3M
Operating Expenses $24.5M $39.4M $55M $73.5M $77.1M
Operating Income $16.5M $7.3M -$1.2M -$5.9M $7.3M
 
Net Interest Expenses $4.8M $8.3M -- -- --
EBT. Incl. Unusual Items $11.6M -$11.2M -$2.6M -$2.6M $4.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99K $216K $424K -$274K -$486K
Net Income to Company -- -$11.4M -$3M -$2.3M $4.8M
 
Minority Interest in Earnings -- $3.1M $52K $454K -$1.1M
Net Income to Common Excl Extra Items $11.5M -$8.3M -$3M -$1.9M $3.6M
 
Basic EPS (Cont. Ops) $0.07 -$0.05 -$0.02 -$0.01 $0.02
Diluted EPS (Cont. Ops) $0.07 -$0.05 -$0.02 -$0.01 $0.02
Weighted Average Basic Share $172.9M $177.4M $187.8M $201.6M $219M
Weighted Average Diluted Share $172.9M $236M $187.8M $201.6M $231.5M
 
EBITDA $17.1M $8.1M $217K -$3.4M $10.6M
EBIT $16.5M $7.3M -$1.2M -$5.9M $7.3M
 
Revenue (Reported) $53.4M $64.5M $76.6M $94.7M $115.8M
Operating Income (Reported) $16.5M $7.3M -$1.2M -$5.9M $7.3M
Operating Income (Adjusted) $16.5M $7.3M -$1.2M -$5.9M $7.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $237M $290.5M $351.8M $424.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $61.7M $85M $101.8M $117.8M
Gross Profit -- $175.3M $205.5M $250.1M $306.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $67.4M $91.3M $114.8M $143.4M
Selling, General & Admin -- $92.6M $112.3M $150.8M $149.6M
Other Inc / (Exp) -$97K -$10.1M -$5M -$11.6M -$18M
Operating Expenses -- $209M $203.6M $265.5M $293M
Operating Income -- -$33.7M $1.9M -$15.5M $13.6M
 
Net Interest Expenses $4.8M $32.7M $560K -- --
EBT. Incl. Unusual Items -- -$76.5M -$3.7M -$21.4M $3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.1M $910K $217K -$104K
Net Income to Company -- -- -$4.6M -$21.6M $3.8M
 
Minority Interest in Earnings -- $3.1M -$309K $1.4M -$3.2M
Net Income to Common Excl Extra Items -- -$30.2M -$4.9M -$20.2M $664K
 
Basic EPS (Cont. Ops) -- -$0.18 -$0.03 -$0.11 $0.01
Diluted EPS (Cont. Ops) -- -$0.18 -$0.03 -$0.11 $0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$30.9M $6.7M -$6.5M $24.9M
EBIT -- -$33.8M $1.9M -$15.5M $13.6M
 
Revenue (Reported) -- $237M $290.5M $351.8M $424.4M
Operating Income (Reported) -- -$33.7M $1.9M -$15.5M $13.6M
Operating Income (Adjusted) -- -$33.8M $1.9M -$15.5M $13.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $53.4M $182.3M $220.7M $269.1M $325.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3M $47.7M $64.8M $78.8M $89.4M
Gross Profit $41M $134.6M $155.9M $190.4M $235.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.8M $51M $69.6M $90.2M $109.7M
Selling, General & Admin $9.8M $55.8M $85.1M $119.5M $115.2M
Other Inc / (Exp) -$97K -$10.2M -$4.9M -$4.9M -$10.4M
Operating Expenses $24.5M $106.8M $154.7M $209.7M $224.9M
Operating Income $16.5M $27.8M $1.2M -$19.3M $11M
 
Net Interest Expenses $4.8M $25.3M $832K -- --
EBT. Incl. Unusual Items $11.6M -$7.7M -$3.8M -$19.8M $6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99K $536K $959K -$184K -$505K
Net Income to Company -- -$8.2M -$4.7M -$19.6M $7.3M
 
Minority Interest in Earnings -- $3.1M -$276K $2.4M -$2.2M
Net Income to Common Excl Extra Items $11.5M -$5.1M -$5M -$17.2M $5.1M
 
Basic EPS (Cont. Ops) $0.07 -$0.03 -$0.03 -$0.09 $0.03
Diluted EPS (Cont. Ops) $0.07 -$0.03 -$0.03 -$0.09 $0.03
Weighted Average Basic Share $172.9M $523.3M $552.1M $592.6M $650.6M
Weighted Average Diluted Share $172.9M $581.9M $620.5M $592.6M $705.3M
 
EBITDA $17.1M $29.9M $4.7M -$12M $19.7M
EBIT $16.5M $27.7M $1.2M -$19.3M $11M
 
Revenue (Reported) $53.4M $182.3M $220.7M $269.1M $325.3M
Operating Income (Reported) $16.5M $27.8M $1.2M -$19.3M $11M
Operating Income (Adjusted) $16.5M $27.7M $1.2M -$19.3M $11M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $20.3M $61.1M $254.6M $250.7M $221.8M
Short Term Investments -- -- -- $4.9M $74.5M
Accounts Receivable, Net $8.5M $9.2M $23.2M $41.7M $45.8M
Inventory -- -- -- -- --
Prepaid Expenses $3.1M $4.1M $11.7M $14.9M $13.2M
Other Current Assets $940K $506K $1.3M $2.3M $959K
Total Current Assets $52.8M $101.5M $321.3M $356.3M $416M
 
Property Plant And Equipment $7.1M $8.8M $10.7M $39.2M $37.9M
Long-Term Investments -- -- -- -- $21.5M
Goodwill -- -- -- $43.8M $45.3M
Other Intangibles -- -- -- $29.5M $26.1M
Other Long-Term Assets $262K $420K $922K $728K $533K
Total Assets $64M $115.6M $344.4M $481.9M $558.7M
 
Accounts Payable $1.1M $1.3M $1.4M $3.1M $3.1M
Accrued Expenses $9.3M $15.9M $15.4M $18.1M $22.7M
Current Portion Of Long-Term Debt $2.8M $3.1M $2.8M $2.8M $2.8M
Current Portion Of Capital Lease Obligations -- -- -- $5.9M $6.6M
Other Current Liabilities $2.5M $2.6M $2.6M $7.8M $10M
Total Current Liabilities $20.6M $38.2M $31.2M $66M $80.8M
 
Long-Term Debt $244.1M $421.8M $51.2M $48.5M $45.8M
Capital Leases -- -- -- -- --
Total Liabilities $264.7M $460.2M $82.5M $143.6M $149.1M
 
Common Stock -- -- $236K $239K $244K
Other Common Equity Adj -- -- -- $609K $2.9M
Common Equity -$200.7M -$344.6M $196.9M $269.5M $354.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $65M $68.9M $55.3M
Total Equity -$200.7M -$344.6M $261.9M $338.4M $409.7M
 
Total Liabilities and Equity $64M $115.6M $344.4M $481.9M $558.7M
Cash and Short Terms $20.3M $61.1M $254.6M $255.6M $296.2M
Total Debt $246.9M $424.9M $53.9M $51.2M $48.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $245.1M $288.5M $205.7M $228.7M
Short Term Investments -- -- $3M $79.6M $77.1M
Accounts Receivable, Net -- $24.9M $37.6M $41.7M $49.5M
Inventory -- -- -- -- --
Prepaid Expenses -- $7.2M $10.2M $10.6M $10.8M
Other Current Assets -- $692K $2.3M $3.1M $1.3M
Total Current Assets -- $305.2M $373.1M $401.2M $430.8M
 
Property Plant And Equipment -- $10M $34.9M $37.7M $41M
Long-Term Investments -- -- -- $17.6M $30.9M
Goodwill -- -- -- $42.6M $74.2M
Other Intangibles -- -- -- $26M $34M
Other Long-Term Assets -- $971K $5.9M $4.7M $6.3M
Total Assets -- $326.6M $419.7M $535.5M $623.5M
 
Accounts Payable -- $1.5M $1.7M $2.9M $4.2M
Accrued Expenses -- $14.3M $14.1M $16.4M $22M
Current Portion Of Long-Term Debt -- $2.8M $2.8M $2.8M $2.8M
Current Portion Of Capital Lease Obligations -- -- $5.3M $6.4M $7.8M
Other Current Liabilities -- $4.9M $3.3M $8.9M $10.8M
Total Current Liabilities -- $32.3M $35.6M $63.1M $92.4M
 
Long-Term Debt -- $51.8M $49.2M $46.5M $43.8M
Capital Leases -- -- -- -- --
Total Liabilities -- $84.2M $109.5M $144.1M $169.8M
 
Common Stock -- $235K $238K $242K $247K
Other Common Equity Adj -- -- -$1.9M -$500K $4.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $60.1M $63.9M $65.8M $50.4M
Total Equity -- $242.4M $310.3M $391.4M $453.6M
 
Total Liabilities and Equity -- $326.6M $419.7M $535.5M $623.5M
Cash and Short Terms -- $245.1M $291.5M $285.2M $305.8M
Total Debt -- $54.6M $51.9M $49.2M $46.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $7.7M -$44.2M -$8.1M -$6.7M -$23.1M
Depreciation & Amoritzation $2M $2.3M $3.5M $5.1M $9.9M
Stock-Based Compensation $6.2M $24.6M $36.7M $65.7M $104.4M
Change in Accounts Receivable -$5.7M -$6.3M -$17.3M -$19.1M -$19.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$230M -$6.5M $3.4M $58M $84.6M
 
Capital Expenditures $3.4M $3.8M $5M $7.8M $5.6M
Cash Acquisitions -- -- -- -$65.8M --
Cash From Investing -$3.4M -$3.8M -$5M -$76.6M -$95.1M
 
Dividends Paid (Ex Special Dividend) -- -$173.2M -- -- --
Special Dividend Paid
Long-Term Debt Issued $105M $202.7M $55M -- --
Long-Term Debt Repaid -$463K -$21.6M -$434.9M -$2.8M -$2.7M
Repurchase of Common Stock -$3.8M -$567K -$626K -- --
Other Financing Activities -$2.6M $43.2M -$10.7M -$3.5M -$25.9M
Cash From Financing $237.7M $51M $195.3M $16.2M -$19.3M
 
Beginning Cash (CF) $15.9M $20.3M $61.1M $254.6M $250.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.3M $40.7M $193.6M -$2.3M -$29.7M
Ending Cash (CF) $20.3M $61.1M $254.6M $250.7M $221.8M
 
Levered Free Cash Flow -$233.4M -$10.3M -$1.7M $50.2M $79M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$11.4M -$3M -$2.3M $4.8M
Depreciation & Amoritzation -- $792K $1.4M $2.5M $3.2M
Stock-Based Compensation -- $7.7M $16.7M $30.4M $26M
Change in Accounts Receivable -- -$3.9M -$9.6M -$9M -$3.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- $7.3M $14.7M $31.4M $49.6M
 
Capital Expenditures -- $1.3M $1.9M $769K $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.3M -$1.9M -$9.8M -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $55M -- -- --
Long-Term Debt Repaid -- -$432.7M -$688K -$688K -$1.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$6.5M -$2.6M -$6.5M -$9.6M
Cash From Financing -- $198M -$1.7M -$5.9M -$10.9M
 
Beginning Cash (CF) -- $41M $278.6M $190.2M $190.1M
Foreign Exchange Rate Adjustment -- $11K -$1.2M -$279K $957K
Additions / Reductions -- $204.1M $11M $15.7M $37.6M
Ending Cash (CF) -- $245.1M $288.5M $205.7M $228.7M
 
Levered Free Cash Flow -- $6M $12.8M $30.7M $48.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$4.6M -$21.6M $3.8M
Depreciation & Amoritzation -- -- $4.8M $9M $11.3M
Stock-Based Compensation -- $19.2M $66.2M $99M $97.4M
Change in Accounts Receivable -- -- -$16.2M -$22.9M -$8.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $52.3M $78.7M $127.6M
 
Capital Expenditures -- $3.5M $7.4M $5.9M $6M
Cash Acquisitions -- -- -- -- -$40.1M
Cash From Investing -- -- -$10.4M -$163.3M -$54.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$2.8M -$2.7M -$2.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$6.1M -$15.6M -$54.4M
Cash From Financing -- -- $4.1M $836K -$51.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $45.9M -$83.8M $21.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $44.9M $72.7M $121.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$8.2M -$4.7M -$19.6M $7.3M
Depreciation & Amoritzation -- $2.2M $3.5M $7.3M $8.7M
Stock-Based Compensation -- $19.2M $48.8M $82.1M $75.1M
Change in Accounts Receivable -- -$16.1M -$15.1M -$18.9M -$7.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$9.1M $39.8M $60.5M $103.5M
 
Capital Expenditures -- $3.5M $5.9M $4.1M $4.4M
Cash Acquisitions -- -- -- -- -$40.1M
Cash From Investing -- -$3.5M -$8.9M -$95.6M -$54.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $55M -- -- --
Long-Term Debt Repaid -- -$434.2M -$2.1M -$2.1M -$2.1M
Repurchase of Common Stock -- -$626K -- -- --
Other Financing Activities -- -$7.5M -$2.8M -$14.9M -$43.5M
Cash From Financing -- $196.7M $5.5M -$9.9M -$42.5M
 
Beginning Cash (CF) -- $143.1M $796.9M $661.8M $601.5M
Foreign Exchange Rate Adjustment -- -$122K -$2.5M -$27K $706K
Additions / Reductions -- $184.1M $36.4M -$45M $6.2M
Ending Cash (CF) -- $327.1M $830.8M $616.7M $608.4M
 
Levered Free Cash Flow -- -$12.6M $34M $56.4M $99.1M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock