Financhill
Buy
58

CWAN Quote, Financials, Valuation and Earnings

Last price:
$26.72
Seasonality move :
5.69%
Day range:
$26.42 - $27.06
52-week range:
$15.62 - $35.71
Dividend yield:
0%
P/E ratio:
16.23x
P/S ratio:
15.48x
P/B ratio:
6.36x
Volume:
2.6M
Avg. volume:
2.8M
1-year change:
64.19%
Market cap:
$6.4B
Revenue:
$451.8M
EPS (TTM):
$1.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $203.2M $252M $303.4M $368.2M $451.8M
Revenue Growth (YoY) 20.97% 24.01% 20.4% 21.34% 22.72%
 
Cost of Revenues $53.3M $67.9M $87.8M $107.1M $123M
Gross Profit $150M $184.2M $215.6M $261M $328.8M
Gross Profit Margin 73.79% 73.07% 71.07% 70.9% 72.78%
 
R&D Expenses $55.3M $72.7M $94.1M $123.9M $150.6M
Selling, General & Admin $66.1M $83M $116.4M $153.9M $166M
Other Inc / (Exp) -$56K -$10.4M -$11.6M -$12.5M -$50.9M
Operating Expenses $170.4M $155.7M $210.5M $277.8M $316.6M
Operating Income -$20.4M $28.5M $5.1M -$16.7M $12.2M
 
Net Interest Expenses $22.9M $25.7M -- -- --
EBT. Incl. Unusual Items -$43.3M -$7.6M -$5.3M -$22.9M -$30.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $902K $487K $1.4M $217K -$457.6M
Net Income to Company -$44.2M -$8.1M -$6.7M -$23.1M $427.6M
 
Minority Interest in Earnings -- -$119K -$1.3M $1.5M -$3.2M
Net Income to Common Excl Extra Items -- -$8.2M -$8M -$21.6M $424.4M
 
Basic EPS (Cont. Ops) -- -$0.05 -$0.04 -$0.11 $1.93
Diluted EPS (Cont. Ops) -- -$0.05 -$0.04 -$0.11 $1.68
Weighted Average Basic Share $172.9M $177.7M $185.6M $199.7M $219.3M
Weighted Average Diluted Share $172.9M $177.7M $185.6M $199.7M $254.4M
 
EBITDA -$18.1M $32M $10.3M -$6.8M $24.4M
EBIT -$20.4M $28.5M $5.1M -$16.7M $12.2M
 
Revenue (Reported) $203.2M $252M $303.4M $368.2M $451.8M
Operating Income (Reported) -$20.4M $28.5M $5.1M -$16.7M $12.2M
Operating Income (Adjusted) -$20.4M $28.5M $5.1M -$16.7M $12.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $54.8M $69.8M $82.7M $99M $126.5M
Revenue Growth (YoY) -- 27.4% 18.53% 19.75% 27.72%
 
Cost of Revenues $14M $20.2M $23M $28.3M $33.6M
Gross Profit $40.7M $49.6M $59.7M $70.7M $92.9M
Gross Profit Margin 74.35% 71.07% 72.22% 71.38% 73.46%
 
R&D Expenses $16.4M $21.7M $24.6M $33.7M $40.9M
Selling, General & Admin $36.8M $27.2M $31.3M $34.4M $50.8M
Other Inc / (Exp) $157K -$148K -$6.7M -$7.6M -$40.5M
Operating Expenses $102.2M $48.9M $55.8M $68.1M $91.7M
Operating Income -$61.5M $654K $3.9M $2.6M $1.2M
 
Net Interest Expenses $7.4M $421K -- -- --
EBT. Incl. Unusual Items -$68.8M $85K -$1.6M -$3M -$36.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $593K -$49K $401K $401K -$457.1M
Net Income to Company -- $134K -$2M -$3.4M $420.3M
 
Minority Interest in Earnings -- -$33K -$995K -$986K -$1M
Net Income to Common Excl Extra Items -$25.1M $101K -$3M -$4.4M $419.3M
 
Basic EPS (Cont. Ops) -$0.15 $0.00 -$0.02 -$0.02 $1.85
Diluted EPS (Cont. Ops) -$0.15 $0.00 -$0.02 -$0.02 $1.63
Weighted Average Basic Share $172.9M $178.4M $190.2M $205.1M $226.6M
Weighted Average Diluted Share $172.9M $178.4M $190.2M $205.1M $334.1M
 
EBITDA -$60.8M $1.9M $5.5M $5.2M $4.7M
EBIT -$61.5M $654K $3.9M $2.6M $1.2M
 
Revenue (Reported) $54.8M $69.8M $82.7M $99M $126.5M
Operating Income (Reported) -$61.5M $654K $3.9M $2.6M $1.2M
Operating Income (Adjusted) -$61.5M $654K $3.9M $2.6M $1.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $203.2M $252M $303.4M $368.2M $451.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $67.9M $87.8M $107.1M $123M
Gross Profit -- $184.2M $215.6M $261M $328.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $72.7M $94.1M $123.9M $150.6M
Selling, General & Admin -- $83M $116.4M $153.9M $166M
Other Inc / (Exp) $60K -$10.4M -$11.6M -$12.5M -$50.9M
Operating Expenses -- $155.7M $210.5M $277.8M $316.6M
Operating Income -- $28.5M $5.1M -$16.7M $12.2M
 
Net Interest Expenses $12.2M $25.7M -- -- --
EBT. Incl. Unusual Items -- -$7.6M -$5.3M -$22.9M -$30.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $487K $1.4M $217K -$457.6M
Net Income to Company -- -$8.1M -$6.7M -$23.1M $427.6M
 
Minority Interest in Earnings -- $3.1M -$1.3M $1.5M -$3.2M
Net Income to Common Excl Extra Items -- -$5M -$8M -$21.6M $424.4M
 
Basic EPS (Cont. Ops) -- -$0.03 -$0.05 -$0.11 $1.88
Diluted EPS (Cont. Ops) -- -$0.03 -$0.05 -$0.11 $1.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $31.9M $10.3M -$6.8M $24.4M
EBIT -- $28.4M $5.1M -$16.7M $12.2M
 
Revenue (Reported) $203.2M $252M $303.4M $368.2M $451.8M
Operating Income (Reported) -- $28.5M $5.1M -$16.7M $12.2M
Operating Income (Adjusted) -- $28.4M $5.1M -$16.7M $12.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $252M $303.4M $368.2M $451.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $67.9M $87.8M $107.1M $123M --
Gross Profit $184.2M $215.6M $261M $328.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $72.7M $94.1M $123.9M $150.6M --
Selling, General & Admin $83M $116.4M $153.9M $166M --
Other Inc / (Exp) -$10.4M -$11.6M -$12.5M -$50.9M --
Operating Expenses $155.7M $210.5M $277.8M $316.6M --
Operating Income $28.5M $5.1M -$16.7M $12.2M --
 
Net Interest Expenses $25.7M $832K -- -- --
EBT. Incl. Unusual Items -$7.6M -$5.3M -$22.9M -$30.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $487K $1.4M $217K -$457.6M --
Net Income to Company -$8.1M -$6.7M -$23.1M $427.6M --
 
Minority Interest in Earnings $3.1M -$1.3M $1.5M -$3.2M --
Net Income to Common Excl Extra Items -$5M -$8M -$21.6M $424.4M --
 
Basic EPS (Cont. Ops) -$0.03 -$0.05 -$0.11 $1.88 --
Diluted EPS (Cont. Ops) -$0.03 -$0.05 -$0.11 $1.66 --
Weighted Average Basic Share $701.7M $742.3M $797.7M $877.2M --
Weighted Average Diluted Share $760.3M $810.7M $797.7M $1B --
 
EBITDA $31.9M $10.3M -$6.8M $24.4M --
EBIT $28.4M $5.1M -$16.7M $12.2M --
 
Revenue (Reported) $252M $303.4M $368.2M $451.8M --
Operating Income (Reported) $28.5M $5.1M -$16.7M $12.2M --
Operating Income (Adjusted) $28.4M $5.1M -$16.7M $12.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $61.1M $254.6M $250.7M $221.8M $177.4M
Short Term Investments -- -- $4.9M $74.5M $78.1M
Accounts Receivable, Net $9.2M $23.2M $41.7M $45.8M $60M
Inventory -- -- -- -- --
Prepaid Expenses $4.1M $11.7M $14.9M $13.2M $12.8M
Other Current Assets $506K $1.3M $2.3M $959K $1.1M
Total Current Assets $101.5M $321.3M $356.3M $416M $384.6M
 
Property Plant And Equipment $8.8M $10.7M $39.2M $37.9M $39.6M
Long-Term Investments -- -- -- $21.5M $30.3M
Goodwill -- -- $43.8M $45.3M $71M
Other Intangibles -- -- $29.5M $26.1M $30.9M
Other Long-Term Assets $420K $922K $728K $533K $339K
Total Assets $115.6M $344.4M $481.9M $558.7M $1.2B
 
Accounts Payable $1.3M $1.4M $3.1M $3.1M $2.9M
Accrued Expenses $15.9M $15.4M $18.1M $22.7M $29.5M
Current Portion Of Long-Term Debt $3.1M $2.8M $2.8M $2.8M $2.8M
Current Portion Of Capital Lease Obligations -- -- $5.9M $6.6M $8.4M
Other Current Liabilities $2.6M $2.6M $7.8M $10.3M $10.2M
Total Current Liabilities $38.2M $31.2M $66M $80.8M $77.1M
 
Long-Term Debt $421.8M $51.2M $48.5M $45.8M $43.2M
Capital Leases -- -- -- -- --
Total Liabilities $460.2M $82.5M $143.6M $149.1M $139.3M
 
Common Stock -- $236K $239K $244K $248K
Other Common Equity Adj -- -- $609K $2.9M -$1.1M
Common Equity -$344.6M $196.9M $269.5M $354.3M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $65M $68.9M $55.3M $22M
Total Equity -$344.6M $261.9M $338.4M $409.7M $1B
 
Total Liabilities and Equity $115.6M $344.4M $481.9M $558.7M $1.2B
Cash and Short Terms $61.1M $254.6M $255.6M $296.2M $255.5M
Total Debt $424.9M $53.9M $51.2M $48.6M $45.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $61.1M $254.6M $250.7M $221.8M $177.4M
Short Term Investments -- -- $4.9M $74.5M $78.1M
Accounts Receivable, Net $9.2M $23.2M $41.7M $45.8M $60M
Inventory -- -- -- -- --
Prepaid Expenses $4.1M $11.7M $14.9M $13.2M $12.8M
Other Current Assets $506K $1.3M $2.3M $959K $1.1M
Total Current Assets $101.5M $321.3M $356.3M $416M $384.6M
 
Property Plant And Equipment $8.8M $10.7M $39.2M $37.9M $39.6M
Long-Term Investments -- -- -- $21.5M $30.3M
Goodwill -- -- $43.8M $45.3M $71M
Other Intangibles -- -- $29.5M $26.1M $30.9M
Other Long-Term Assets $420K $922K $728K $533K $339K
Total Assets $115.6M $344.4M $481.9M $558.7M $1.2B
 
Accounts Payable $1.3M $1.4M $3.1M $3.1M $2.9M
Accrued Expenses $15.9M $15.4M $18.1M $22.7M $29.5M
Current Portion Of Long-Term Debt $3.1M $2.8M $2.8M $2.8M $2.8M
Current Portion Of Capital Lease Obligations -- -- $5.9M $6.6M $8.4M
Other Current Liabilities $2.6M $2.6M $7.8M $10.3M $10.2M
Total Current Liabilities $38.2M $31.2M $66M $80.8M $77.1M
 
Long-Term Debt $421.8M $51.2M $48.5M $45.8M $43.2M
Capital Leases -- -- -- -- --
Total Liabilities $460.2M $82.5M $143.6M $149.1M $139.3M
 
Common Stock -- $236K $239K $244K $248K
Other Common Equity Adj -- -- $609K $2.9M -$1.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $65M $68.9M $55.3M $22M
Total Equity -$344.6M $261.9M $338.4M $409.7M $1B
 
Total Liabilities and Equity $115.6M $344.4M $481.9M $558.7M $1.2B
Cash and Short Terms $61.1M $254.6M $255.6M $296.2M $255.5M
Total Debt $424.9M $53.9M $51.2M $48.6M $45.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$44.2M -$8.1M -$6.7M -$23.1M $427.6M
Depreciation & Amoritzation $2.3M $3.5M $5.1M $9.9M $12.2M
Stock-Based Compensation $24.6M $36.7M $65.7M $104.4M $103.2M
Change in Accounts Receivable -$6.3M -$17.3M -$19.1M -$19.3M -$13.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.5M $3.4M $58M $84.6M $74.3M
 
Capital Expenditures $3.8M $5M $7.8M $5.6M $5.3M
Cash Acquisitions -- -- -$65.8M -- -$40.1M
Cash From Investing -$3.8M -$5M -$76.6M -$95.1M -$55.6M
 
Dividends Paid (Ex Special Dividend) -$173.2M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $202.7M $55M -- -- --
Long-Term Debt Repaid -$21.6M -$434.9M -$2.8M -$2.7M -$2.8M
Repurchase of Common Stock -$567K -$626K -- -- --
Other Financing Activities $43.2M -$10.7M -$3.5M -$25.9M -$63.9M
Cash From Financing $51M $195.3M $16.2M -$19.3M -$61.7M
 
Beginning Cash (CF) $20.3M $61.1M $254.6M $250.7M $221.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.7M $193.6M -$2.3M -$29.7M -$43M
Ending Cash (CF) $61.1M $254.6M $250.7M $221.8M $177.4M
 
Levered Free Cash Flow -$10.3M -$1.7M $50.2M $79M $69.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $134K -$2M -$3.4M $420.3M
Depreciation & Amoritzation -- $1.3M $1.6M $2.6M $3.5M
Stock-Based Compensation -- $17.5M $16.9M $22.3M $28.1M
Change in Accounts Receivable -- -$1.2M -$4M -$434K -$5.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- $12.4M $18.2M $24.1M -$29.2M
 
Capital Expenditures -- $1.5M $1.9M $1.6M $822K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.5M -$67.7M $558K -$876K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$688K -$687K -$687K -$688K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.3M -$725K -$10.9M -$20.4M
Cash From Financing -- -$1.4M $10.8M -$9.4M -$19.1M
 
Beginning Cash (CF) -- $245.1M $288.5M $205.7M $228.7M
Foreign Exchange Rate Adjustment -- $10K $954K $812K -$2.1M
Additions / Reductions -- $9.5M -$38.8M $15.3M -$49.2M
Ending Cash (CF) -- $254.6M $250.7M $221.8M $177.4M
 
Levered Free Cash Flow -- $10.9M $16.3M $22.5M -$30M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$8.1M -$6.7M -$23.1M $427.6M
Depreciation & Amoritzation -- $3.5M $5.1M $9.9M $12.2M
Stock-Based Compensation -- $36.7M $65.7M $104.4M $103.2M
Change in Accounts Receivable -- -$17.3M -$19.1M -$19.3M -$13.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.5M $3.4M $58M $84.6M $74.3M
 
Capital Expenditures -- $5M $7.8M $5.6M $5.3M
Cash Acquisitions -- -- -- -- -$40.1M
Cash From Investing -- -$5M -$76.6M -$95.1M -$55.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$434.9M -$2.8M -$2.7M -$2.8M
Repurchase of Common Stock -- -$626K -- -- --
Other Financing Activities -- -$10.7M -$3.5M -$25.9M -$63.9M
Cash From Financing -- $195.3M $16.2M -$19.3M -$61.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $193.6M -$2.3M -$29.7M -$43M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$1.7M $50.2M $79M $69.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$8.1M -$6.7M -$23.1M $427.6M --
Depreciation & Amoritzation $3.5M $5.1M $9.9M $12.2M --
Stock-Based Compensation $36.7M $65.7M $104.4M $103.2M --
Change in Accounts Receivable -$17.3M -$19.1M -$19.3M -$13.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $3.4M $58M $84.6M $74.3M --
 
Capital Expenditures $5M $7.8M $5.6M $5.3M --
Cash Acquisitions -- -- -- -$40.1M --
Cash From Investing -$5M -$76.6M -$95.1M -$55.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $55M -- -- -- --
Long-Term Debt Repaid -$434.9M -$2.8M -$2.7M -$2.8M --
Repurchase of Common Stock -$626K -- -- -- --
Other Financing Activities -$10.7M -$3.5M -$25.9M -$63.9M --
Cash From Financing $195.3M $16.2M -$19.3M -$61.7M --
 
Beginning Cash (CF) $388.2M $1.1B $867.5M $830.2M --
Foreign Exchange Rate Adjustment -$112K -$1.6M $785K -$1.4M --
Additions / Reductions $193.6M -$2.3M -$29.7M -$43M --
Ending Cash (CF) $581.7M $1.1B $838.5M $785.8M --
 
Levered Free Cash Flow -$1.7M $50.2M $79M $69.1M --

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

GET BETTER TRADE IDEAS

Popular

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 1.12% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 4.1% over the past day.

Sell
50
NUTX alert for Mar 17

Nutex Health [NUTX] is up 6.97% over the past day.

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

Show me the best stock