2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $203M | $252M | $303M | $368M | $452M |
Cost of Revenue | $53M | $68M | $88M | $107M | $123M |
Gross Profit | $150M | $184M | $216M | $261M | $329M |
Gross Profit % | 74% | 73% | 71% | 71% | 73% |
R&D Expenses | $55M | $73M | $94M | $124M | $151M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$44M | -$8.1M | -$6.7M | -$22M | $428M |
Dep. & Amort. | $2.3M | $3.5M | $5.1M | $9.9M | $12M |
Def. Tax | $0 | -$648K | $11M | -$1.7M | -$460M |
Stock Comp. | $25M | $37M | $66M | $104M | $103M |
Chg. in WC | $6M | -$43M | -$28M | -$16M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $61M | $255M | $251M | $222M | $177M |
ST Investments | $0 | $0 | $4.9M | $74M | $78M |
Cash & ST Inv. | $61M | $255M | $256M | $296M | $255M |
Receivables | $33M | $50M | $79M | $101M | $106M |
Inventory | $7M | $15M | $0 | $0 | $0 |
CWAN reported strong Q4 2024 results with revenue of $126.5M, a 28% YoY growth, and ARR reaching $474.9M, a 25% YoY increase. Adjusted EBITDA was $41.7M, representing 33% of revenue and a 39% YoY growth.
The company achieved a Net Revenue Retention (NRR) rate of 116%, surpassing its target a year early, driven by upsell (7%), cross-sell (3%), and price increases (~5%). Gross revenue retention remained strong at 98%.
CWAN's gross margin expanded to 78.8% in Q4 and 78.2% for the full year, with a long-term target of exceeding 80%. The company expects an additional 50 bps margin expansion in 2025, supported by generative AI efficiencies.
For FY 2025, CWAN provided standalone guidance of $535.5M-$542M in revenue (19%-20% YoY growth) and $182M-$185M in adjusted EBITDA (34% margin). Q1 2025 revenue is expected to be $125M with an adjusted EBITDA margin of 33.2%.
The upcoming acquisition of Infusion is expected to close in Q2 2025, with plans to integrate complementary platforms, drive synergies, and expand market reach, particularly in Europe and Asia. CWAN anticipates updating guidance post-acquisition.