Financhill
Buy
62

CWAN Quote, Financials, Valuation and Earnings

Last price:
$28.10
Seasonality move :
-11.46%
Day range:
$27.54 - $28.89
52-week range:
$15.62 - $35.71
Dividend yield:
0%
P/E ratio:
3,573.65x
P/S ratio:
15.39x
P/B ratio:
15.63x
Volume:
3.8M
Avg. volume:
3.5M
1-year change:
45.69%
Market cap:
$6.3B
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

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 2.13% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.5% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.91% over the past day.

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

Show me the best stock