2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.9B | $2.7B | $2.7B | $2.6B | $2.6B |
Cost of Revenue | $626M | $954M | $954M | $906M | $869M |
Gross Profit | $1.3B | $1.7B | $1.7B | $1.7B | $1.7B |
Gross Profit % | 67% | 64% | 64% | 66% | 66% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$270M | -$4B | -$4B | -$911M | -$637M |
Dep. & Amort. | $538M | $711M | $711M | $708M | $727M |
Def. Tax | -$13M | -$54M | -$54M | -$78M | $21M |
Stock Comp. | $34M | $33M | $94M | $109M | $60M |
Chg. in WC | $68M | -$272M | -$272M | -$60M | -$25M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $431M | $349M | $349M | $371M | $295M |
ST Investments | $0 | $0 | $2.3M | $0 | $0 |
Cash & ST Inv. | $431M | $349M | $349M | $371M | $295M |
Receivables | $738M | $906M | $872M | $908M | $798M |
Inventory | $233M | $97M | $97M | $0 | $0 |
Clarivate is implementing a Value Creation Plan (VCP) focused on revenue optimization, innovation acceleration, and portfolio rationalization, including transitioning transactional products to subscription-based models to improve predictability and profit margins.
The company expects 2025 revenue of approximately $2.34 billion, adjusted EBITDA between $940 million and $1 billion, and free cash flow of about $340 million, with recurring revenue mix improving from 80% to 85%.
Strategic disposals and divestitures are projected to lower 2025 revenue by $140 million but will enhance margins and focus on core businesses, with recurring revenue expected to drive organic growth in 2026 and beyond.
Investments in AI-powered products across segments, such as Academic AI, Cortellis enhancements, and Derwent AI patent search, are anticipated to support long-term growth, with most revenue benefits expected in 2026 and later.
The company is evaluating strategic alternatives, including potential divestitures of business units or entire segments, to unlock shareholder value and optimize its portfolio.