Clearwater Analytics Announces First Quarter 2026 Financial Results
Quarterly Revenue of
Annualized Recurring Revenue of
Adjusted EBITDA of
“We delivered a strong start to 2026 with Q1 revenue of
“Now that we have completed a full year since acquiring
First Quarter 2026 Financial Results Summary
-
Revenue: Total revenue for the first quarter of 2026 was
$221.2 million , an increase of 74%, from$126.9 million in the first quarter of 2025.
-
Gross Profit: Gross profit for the first quarter of 2026 increased to
$145.5 million , which equates to a 65.8% GAAP gross margin, compared with gross profit of$92.9 million and GAAP gross margin of 73.3% in the first quarter of 2025. Non-GAAP gross profit for the first quarter of 2026 was$172.7 million , which equates to a 78.1% non-GAAP gross margin, compared with non-GAAP gross profit of$100.1 million and non-GAAP gross margin of 78.9% in the first quarter of 2025.
-
Net Income/(Loss): Net loss for the first quarter of 2026 was
$2.8 million , compared with net income of$6.5 million in the first quarter of 2025. Non-GAAP net income for the first quarter of 2026 increased to$48.6 million , an increase of 39.5% from$34.9 million in the first quarter of 2025.
-
Adjusted EBITDA: Adjusted EBITDAfor the first quarter of 2026was
$77.4 million , an increase of 72%, from$45.1 million in the first quarter of 2025. Adjusted EBITDA margin for the first quarter of 2026 was 35.0%, an increase from 34.1% in the fourth quarter of 2025.
-
Cash Flows: Operating cash flows for the first quarter of 2026 were
$17.7 million . Free cash flows for the first quarter of 2026 were$11.2 million .
-
Net Loss Per Share and Non-GAAP Net Income Per Share: Net loss per basic and diluted share was
$0.01 in the first quarter of 2026. Non-GAAP net income per basic and diluted share was$0.16 in the first quarter of 2026, an increase of 23% compared to Q1 of 2025.
-
Cash, cash equivalents, and investments were
$81.5 million as ofMarch 31, 2026 . Total debt, net of debt issuance cost, was$806.4 million as ofMarch 31, 2026 .
First Quarter 2026 Key Metrics Summary
-
Annualized Recurring Revenue: As of
March 31, 2026 , annualized recurring revenue (“ARR”) reached$872 million , an increase of 77% from$494 million as ofMarch 31, 2025 .
ARR is calculated at the end of a period by dividing the recurring revenue in the last month of such period by the number of days in the month and multiplying by 365. -
Gross Revenue Retention Rate: As of
March 31, 2026 , the gross revenue retention rate was 97%.
Gross revenue retention rate represents annual contract value (“ACV”) at the beginning of the 12-month period ended on the reporting date less client attrition over the prior 12-month period, divided by ACV at the beginning of the 12-month period, expressed as a percentage. ACV is comprised of annualized recurring revenue plus contracted-not-billed revenue, which represents the estimated annual contracted revenue for new and existing client opportunities prior to revenue recognition. -
Net Revenue Retention Rate: As of
March 31, 2026 , the net revenue retention rate was 108%.
Net revenue retention rate is the percentage of recurring revenue from clients on the platform for 12 months and includes changes from the addition, removal, or value of assets on our platform, contractual changes that have an impact to annualized recurring revenues and lost revenue from client attrition.
Recent Business Highlights
-
On
December 20, 2025 , the Company entered into an Agreement and Plan of Merger to be acquired in a transaction (the “Proposed Transaction”) valued at approximately$8.4 billion by a Permira andWarburg Pincus -led investor group, with participation fromTemasek , and key support fromFrancisco Partners (collectively, the “Investor Group”). Under the terms of the agreement, Company stockholders will receive$24.55 per share in cash upon completion of the Proposed Transaction.
-
On
May 6, 2026 , CWAN shareholders voted to adopt the Agreement and Plan of Merger, approving the Company’s acquisition by theInvestor Group .
-
CWAN has now obtained all required regulatory approvals for the proposed acquisition, except for the
Australia Foreign Investment Review Board (“FIRB”) approval. An FIRB application was submitted in the second quarter of 2026. Subject to the approval by the Australian Treasurer pursuant to the FIRB approval process and the satisfaction or waiver of other customary closing conditions, CWAN currently expects to close the Proposed Transaction in the second quarter of 2026.
-
Orange Investment Advisors successfully implementedEnfusion by CWAN to modernize its front‑to‑back investment operations across structured credit. The unified PMS, OMS, and execution platform—combined with Clearwater’s Beacon analytics—provides real‑time data, enhanced transparency, and faster, more accurate reporting. The deployment streamlines workflows across front, middle, and back office, reducing manual reconciliation and improving client responsiveness.
-
Dunamis Asset Management, an onshore Korean hedge fund manager that has also recently expanded to
Hong Kong , was recently onboarded; they selectedEnfusion by Clearwater to support its domestic and international operations. As a recognized global leader in Korea’s hedge fund ecosystem, Dunamis required a comprehensive platform for order execution, position management, risk management, and operational transparency, including seamless shadow accounting and control-level reconciliation with fund administrators, prime brokers and allocators. They choseEnfusion by Clearwater for its established presence in theAsia-Pacific region and proven success enabling international growth. This client win underscores how sophisticated hedge fund managers increasingly rely onClearwater Analytics to accelerate global expansion.
Earnings Conference Call and Guidance
As a result of the execution of a definitive agreement under which the
About CWAN
CWAN (NYSE: CWAN) is transforming investment management with the industry’s most comprehensive cloud-native platform for institutional investors across global public and private markets. While legacy systems create risk, inefficiency, and data fragmentation, CWAN’s single-instance, multi-tenant architecture delivers real-time data and AI-driven insights throughout the investment lifecycle. The platform eliminates information silos by integrating portfolio management, trading, investment accounting, reconciliation, regulatory reporting, performance, compliance, and risk analytics in one unified system. Serving leading insurers, asset managers, hedge funds, banks, corporations, and governments, CWAN supports over
Use of non-GAAP Information
This press release contains certain non-GAAP measures, including non-GAAP gross profit, non-GAAP gross margin, adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP effective tax rate, diluted non-GAAP share count and free cash flow.
The non-GAAP measures are not based on any standardized methodology prescribed by GAAP and are not necessarily comparable to similar measures presented by other companies. However, the Company believes that this non-GAAP information is useful as an additional means for investors to evaluate its operating performance, when reviewed in conjunction with its GAAP financial statements. These measures should not be considered in isolation or as a substitute for measures prepared in accordance with GAAP, and because these amounts are not determined in accordance with GAAP, they should not be used exclusively in evaluating the Company's business and operations. In addition, undue reliance should not be placed upon non-GAAP or operating information because this information is neither standardized across companies nor subjected to the same control activities and audit procedures that produce the Company's GAAP financial results.
The Company's non-GAAP statement of operations measures, including non-GAAP gross profit, non-GAAP gross margin, adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP effective tax rate, diluted non-GAAP share count and free cash flow, are adjusted to exclude the impact of certain costs, expenses, gains and losses and other specified items that management believes are not indicative of its ongoing operations. These adjusted measures exclude the impact of share-based compensation and eliminate potential differences in results of operations between periods caused by factors such as financing and capital structures, taxation positions or regimes, restructuring, transaction expenses, impairment and other charges. Please refer to the reconciliations of these measures below to what the Company believes are the most directly comparable measures evaluated in accordance with GAAP.
Use of Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on management’s beliefs and assumptions and on information currently available to management. Forward-looking statements include information concerning the Company's expectations with respect to the proposed transaction, including the timing thereof, and the Company’s possible or assumed future results of operations, business strategies, technology developments, financing and investment plans, dividend policy, competitive position, industry, economic and regulatory environment, potential growth opportunities and the effects of competition. Forward-looking statements include statements that are not historical facts and can be identified by terms such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “aim,” “may,” “plan,” “potential,” “predict,” “project,” “seek,” “should,” “will,” “would” or similar expressions and the negatives of those terms, but are not the exclusive means of identifying such statements.
Forward-looking statements involve known and unknown risks, uncertainties, and other factors, many of which are beyond the Company’s control, that may cause the Company’s actual results, performance, or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. These risks and uncertainties may cause actual results to differ materially from the Company’s current expectations and include, but are not limited to: (A) risks related to the Proposed Transactions, including (i) the risk that the Proposed Transaction may not be completed in a timely manner or at all; (ii) the possibility that any or all of the various conditions to the consummation of the Proposed Transaction may not be satisfied or waived, including the failure to receive any required regulatory approvals from any applicable governmental entities (or any conditions, limitations or restrictions placed on such approvals); (iii) the occurrence of any event, change or other circumstance that could give rise to the termination of the definitive transaction agreement relating to the Proposed Transaction, including in circumstances which would require the Company to pay a termination fee; (iv) the effect of the announcement or pendency of the Proposed Transaction on the Company’s ability to attract, motivate or retain key executives and associates, its ability to maintain relationships with its customers, vendors, service providers and others with whom it does business, or its operating results and business generally; (v) risks related to the Proposed Transaction diverting management’s attention from the Company’s ongoing business operations; (vi) the risk of shareholder litigation in connection with the Proposed Transaction, including resulting expense or delay; (vii) certain restrictions during the pendency of the Proposed Transaction that may impact the Company’s ability to pursue certain business opportunities or strategic transactions; (viii) risks that the anticipated benefits of the Proposed Transaction are not realized when and as expected; (ix) the availability of capital and financing and rating agency actions in connection with the Proposed Transaction; (B) ongoing risks such as those related to (i) the Company’s ability to successfully integrate the operations and technology of its acquisitions of
Given these uncertainties, you should not place undue reliance on forward-looking statements. Also, forward-looking statements represent management’s beliefs and assumptions only as of the date of this press release and should not be relied upon as representing the Company’s expectations or beliefs as of any date subsequent to the time they are made. The Company does not undertake to and specifically declines any obligation to update any forward-looking statements that may be made from time to time by or on behalf of the Company.
|
|
|||||
|
|
|
|
|
||
|
|
2026 |
|
2025 |
||
|
Assets |
|
|
|
||
|
Current assets: |
|
|
|
||
|
Cash and cash equivalents |
$ |
81,507 |
|
$ |
91,245 |
|
Accounts receivable, net |
|
169,630 |
|
|
167,348 |
|
Prepaid expenses and other current assets |
|
43,107 |
|
|
36,977 |
|
Total current assets |
|
294,244 |
|
|
295,570 |
|
Property, equipment and software, net |
|
30,454 |
|
|
26,607 |
|
Operating lease right-of-use assets, net |
|
51,639 |
|
|
34,300 |
|
Deferred contract costs, non-current |
|
11,044 |
|
|
13,017 |
|
Debt issuance costs - line of credit |
|
3,268 |
|
|
3,467 |
|
Deferred tax assets, net |
|
702,300 |
|
|
695,998 |
|
Intangible assets, net |
|
660,650 |
|
|
687,578 |
|
|
|
1,268,440 |
|
|
1,270,056 |
|
Other non-current assets |
|
4,816 |
|
|
5,336 |
|
Total assets |
$ |
3,026,855 |
|
$ |
3,031,929 |
|
Liabilities and Stockholders' Equity |
|
|
|
||
|
Current liabilities: |
|
|
|
||
|
Accounts payable |
$ |
1,630 |
|
$ |
4,096 |
|
Accrued expenses and other current liabilities |
|
78,605 |
|
|
112,249 |
|
Notes payable, current portion |
|
8,000 |
|
|
8,000 |
|
Deferred revenue |
|
28,027 |
|
|
21,860 |
|
Operating lease liability, current portion |
|
14,210 |
|
|
15,138 |
|
Total current liabilities |
|
130,472 |
|
|
161,343 |
|
Notes payable, less current maturities and unamortized debt issuance costs |
|
798,399 |
|
|
814,643 |
|
Operating lease liability, less current portion |
|
40,228 |
|
|
22,555 |
|
Other long-term liabilities |
|
3,194 |
|
|
2,296 |
|
Total liabilities |
|
972,293 |
|
|
1,000,837 |
|
Stockholders' Equity |
|
|
|
||
|
Class A common stock, par value |
|
297 |
|
|
291 |
|
Class B common stock, par value |
|
1 |
|
|
2 |
|
Class C common stock, par value |
|
— |
|
|
— |
|
Class D common stock, par value |
|
— |
|
|
— |
|
Additional paid-in-capital |
|
1,784,861 |
|
|
1,754,387 |
|
Accumulated other comprehensive income |
|
2,777 |
|
|
7,089 |
|
Retained earnings |
|
261,564 |
|
|
259,963 |
|
Total stockholders' equity attributable to |
|
2,049,500 |
|
|
2,021,732 |
|
Non-controlling interests |
|
5,062 |
|
|
9,360 |
|
Total stockholders' equity |
|
2,054,562 |
|
|
2,031,092 |
|
Total liabilities and stockholders' equity |
$ |
3,026,855 |
|
$ |
3,031,929 |
|
|
|||||||
|
|
Three Months Ended
|
||||||
|
|
|
2026 |
|
|
|
2025 |
|
|
Revenue |
$ |
221,228 |
|
|
$ |
126,864 |
|
|
Cost of revenue(1) |
|
75,681 |
|
|
|
33,924 |
|
|
Gross profit |
|
145,547 |
|
|
|
92,940 |
|
|
Operating expenses: |
|
|
|
||||
|
Research and development(1) |
|
57,050 |
|
|
|
37,400 |
|
|
Sales and marketing(1) |
|
46,241 |
|
|
|
19,631 |
|
|
General and administrative(1) |
|
33,266 |
|
|
|
28,827 |
|
|
Total operating expenses |
|
136,557 |
|
|
|
85,858 |
|
|
Income from operations |
|
8,990 |
|
|
|
7,082 |
|
|
Interest expense |
|
12,646 |
|
|
|
919 |
|
|
Other income, net |
|
(51 |
) |
|
|
(2,323 |
) |
|
Income (loss) before income taxes |
|
(3,605 |
) |
|
|
8,486 |
|
|
Provision for (benefit from) income taxes |
|
(809 |
) |
|
|
1,550 |
|
|
Net income (loss) |
|
(2,796 |
) |
|
|
6,936 |
|
|
Less: Net income (loss) attributable to non-controlling interests |
|
(20 |
) |
|
|
426 |
|
|
Net income (loss) attributable to |
$ |
(2,776 |
) |
|
$ |
6,510 |
|
|
|
|
|
|
||||
|
Net income (loss) per share attributable to Class A and Class D common stockholders stock: |
|
|
|
||||
|
Basic |
$ |
(0.01 |
) |
|
$ |
0.03 |
|
|
Diluted |
$ |
(0.01 |
) |
|
$ |
0.03 |
|
|
|
|
|
|
||||
|
Weighted average shares of Class A and Class D common stock outstanding: |
|
|
|
||||
|
Basic |
|
294,989,154 |
|
|
|
237,324,564 |
|
|
Diluted |
|
294,989,154 |
|
|
|
246,212,517 |
|
|
(1) Amounts include equity-based compensation as follows: |
|||||
|
Cost of revenue |
$ |
4,323 |
|
$ |
3,464 |
|
Operating expenses: |
|
|
|
||
|
Research and development |
|
7,065 |
|
|
8,698 |
|
Sales and marketing |
|
8,793 |
|
|
4,009 |
|
General and administrative |
|
8,394 |
|
|
7,541 |
|
Total equity-based compensation expense |
$ |
28,575 |
|
$ |
23,712 |
|
|
|||||||
|
|
Three Months Ended |
||||||
|
|
|
2026 |
|
|
|
2025 |
|
|
OPERATING ACTIVITIES |
|
|
|
||||
|
Net income (loss) |
$ |
(2,796 |
) |
|
$ |
6,936 |
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
||||
|
Depreciation and amortization |
|
29,557 |
|
|
|
3,146 |
|
|
Noncash operating lease cost |
|
4,123 |
|
|
|
2,375 |
|
|
Equity-based compensation |
|
28,575 |
|
|
|
23,712 |
|
|
Amortization of deferred contract acquisition costs |
|
3,121 |
|
|
|
1,350 |
|
|
Amortization of debt issuance costs, included in interest expense |
|
954 |
|
|
|
69 |
|
|
Provision for bad debt |
|
216 |
|
|
|
— |
|
|
Deferred tax (benefit) expense |
|
(2,000 |
) |
|
|
1,250 |
|
|
Accretion of discount on investments |
|
— |
|
|
|
(284 |
) |
|
Realized gain on investments |
|
— |
|
|
|
(112 |
) |
|
Gain on disposal of fixed assets |
|
(80 |
) |
|
|
— |
|
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
||||
|
Accounts receivable, net |
|
(2,498 |
) |
|
|
(5,296 |
) |
|
Prepaid expenses and other assets |
|
(4,078 |
) |
|
|
(2,576 |
) |
|
Deferred contract acquisition costs |
|
(3,006 |
) |
|
|
7 |
|
|
Accounts payable |
|
(2,458 |
) |
|
|
(918 |
) |
|
Accrued expenses and other liabilities |
|
(32,824 |
) |
|
|
(5,124 |
) |
|
Tax receivable agreement liability |
|
— |
|
|
|
(35 |
) |
|
Other long-term liabilities |
|
869 |
|
|
|
— |
|
|
Net cash provided by operating activities |
|
17,675 |
|
|
|
24,500 |
|
|
INVESTING ACTIVITIES |
|
|
|
||||
|
Purchases of property, equipment and software |
|
(6,440 |
) |
|
|
(1,468 |
) |
|
Purchase of held to maturity investments |
|
— |
|
|
|
(4,686 |
) |
|
Proceeds from sale of available-for-sale investments |
|
— |
|
|
|
89,479 |
|
|
Proceeds from maturities of investments |
|
— |
|
|
|
16,200 |
|
|
Net cash (used in) provided by investing activities |
|
(6,440 |
) |
|
|
99,525 |
|
|
FINANCING ACTIVITIES |
|
|
|
||||
|
Taxes paid related to net share settlement of equity awards |
|
(2,248 |
) |
|
|
(24,402 |
) |
|
Repayments of borrowings |
|
(17,000 |
) |
|
|
(688 |
) |
|
Payment of debt issuance costs |
|
— |
|
|
|
(2,159 |
) |
|
Net cash used in financing activities |
|
(19,248 |
) |
|
|
(27,249 |
) |
|
Effect of exchange rate changes on cash and cash equivalents |
|
(1,725 |
) |
|
|
1,033 |
|
|
Change in cash and cash equivalents during the period |
|
(9,738 |
) |
|
|
97,809 |
|
|
Cash and cash equivalents, beginning of period |
|
91,245 |
|
|
|
177,350 |
|
|
Cash and cash equivalents, end of period |
$ |
81,507 |
|
|
$ |
275,159 |
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
|
|
|
||||
|
Cash paid for interest |
$ |
21,708 |
|
|
$ |
1,282 |
|
|
Cash paid for income taxes |
$ |
1,154 |
|
|
$ |
583 |
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES |
|
|
|
||||
|
Purchase of property, equipment and software included in accounts payable and accrued expense |
$ |
202 |
|
|
$ |
64 |
|
|
Tax distributions payable to Continuing Equity Owners included in accrued expenses |
$ |
— |
|
|
$ |
29 |
|
|
Acquisition of intangible assets paid in common stock |
$ |
— |
|
|
$ |
102,729 |
|
|
Acquisition holdback liability included in accrued expenses and other liabilities |
$ |
— |
|
|
$ |
10,000 |
|
|
|
|||||||||||||
|
|
Three Months Ended |
||||||||||||
|
|
2026 |
|
2025 |
||||||||||
|
|
(in thousands, except percentages) |
||||||||||||
|
Net income (loss) |
$ |
(2,796 |
) |
|
(1 |
%) |
|
$ |
6,936 |
|
|
5 |
% |
|
Adjustments: |
|
|
|
|
|
|
|
||||||
|
Interest expense |
|
12,646 |
|
|
5 |
% |
|
|
919 |
|
|
1 |
% |
|
Depreciation and amortization |
|
29,557 |
|
|
13 |
% |
|
|
3,146 |
|
|
2 |
% |
|
Equity-based compensation expense and related payroll taxes |
|
32,827 |
|
|
15 |
% |
|
|
27,562 |
|
|
22 |
% |
|
Transaction expenses(1) |
|
6,051 |
|
|
3 |
% |
|
|
7,280 |
|
|
6 |
% |
|
Provision for (benefit from) income taxes |
|
(809 |
) |
|
0 |
% |
|
|
1,550 |
|
|
1 |
% |
|
Other income, net |
|
(51 |
) |
|
0 |
% |
|
|
(2,323 |
) |
|
(2 |
%) |
|
Adjusted EBITDA |
$ |
77,425 |
|
|
35 |
% |
|
$ |
45,070 |
|
|
35 |
% |
|
Revenue |
$ |
221,228 |
|
|
100 |
% |
|
$ |
126,864 |
|
|
100 |
% |
| (1) Transaction expenses primarily consist of professional fees and administrative costs for the Proposed Transaction and closed acquisitions. | |||||||||||||
|
|
|||||
|
|
Three Months Ended |
||||
|
|
2026 |
|
2025 |
||
|
Net cash provided by operating activities |
$ |
17,675 |
|
$ |
24,500 |
|
Less: Purchases of property, equipment and software |
|
6,440 |
|
|
1,468 |
|
Free Cash Flow |
$ |
11,235 |
|
$ |
23,032 |
|
|
|||||||
|
|
Three Months Ended |
||||||
|
|
|
2026 |
|
|
|
2025 |
|
|
Revenue |
$ |
221,228 |
|
|
$ |
126,864 |
|
|
|
|
|
|
||||
|
Gross profit |
$ |
145,547 |
|
|
$ |
92,940 |
|
|
Adjustments: |
|
|
|
||||
|
Equity-based compensation expense and related payroll taxes |
|
5,182 |
|
|
|
4,374 |
|
|
Depreciation and amortization |
|
21,995 |
|
|
|
2,764 |
|
|
Gross profit, non-GAAP |
$ |
172,724 |
|
|
$ |
100,078 |
|
|
As a percentage of revenue, non-GAAP |
|
78 |
% |
|
|
79 |
% |
|
|
|
|
|
||||
|
Cost of Revenue |
$ |
75,681 |
|
|
$ |
33,924 |
|
|
Adjustments: |
|
|
|
||||
|
Equity-based compensation expense and related payroll taxes |
|
5,182 |
|
|
|
4,374 |
|
|
Depreciation and amortization |
|
21,995 |
|
|
|
2,764 |
|
|
Cost of revenue, non-GAAP |
$ |
48,504 |
|
|
$ |
26,786 |
|
|
As a percentage of revenue, non-GAAP |
|
22 |
% |
|
|
21 |
% |
|
|
|
|
|
||||
|
Research and development |
$ |
57,050 |
|
|
$ |
37,400 |
|
|
Adjustments: |
|
|
|
||||
|
Equity-based compensation expense and related payroll taxes |
|
8,390 |
|
|
|
9,827 |
|
|
Depreciation and amortization |
|
753 |
|
|
|
122 |
|
|
Research and development, non-GAAP |
$ |
47,907 |
|
|
$ |
27,451 |
|
|
As a percentage of revenue, non-GAAP |
|
22 |
% |
|
|
22 |
% |
|
|
|
|
|
||||
|
Sales and marketing |
$ |
46,241 |
|
|
$ |
19,631 |
|
|
Adjustments: |
|
|
|
||||
|
Equity-based compensation expense and related payroll taxes |
|
10,132 |
|
|
|
5,000 |
|
|
Depreciation and amortization |
|
6,297 |
|
|
|
153 |
|
|
Sales and marketing, non-GAAP |
$ |
29,812 |
|
|
$ |
14,478 |
|
|
As a percentage of revenue, non-GAAP |
|
13 |
% |
|
|
11 |
% |
|
|
|
|
|
||||
|
General and administrative |
$ |
33,266 |
|
|
$ |
28,827 |
|
|
Adjustments: |
|
|
|
||||
|
Equity-based compensation expense and related payroll taxes |
|
9,123 |
|
|
|
8,361 |
|
|
Depreciation and amortization |
|
512 |
|
|
|
107 |
|
|
Transaction expenses |
|
6,051 |
|
|
|
7,280 |
|
|
General and administrative, non-GAAP |
$ |
17,580 |
|
|
$ |
13,079 |
|
|
As a percentage of revenue, non-GAAP |
|
8 |
% |
|
|
10 |
% |
|
|
|
|
|
||||
|
Income from operations |
$ |
8,990 |
|
|
$ |
7,082 |
|
|
Adjustments: |
|
|
|
||||
|
Equity-based compensation expense and related payroll taxes |
|
32,827 |
|
|
|
27,562 |
|
|
Depreciation and amortization |
|
29,557 |
|
|
|
3,146 |
|
|
Transaction expenses |
|
6,051 |
|
|
|
7,280 |
|
|
Income from operations, non-GAAP |
$ |
77,425 |
|
|
$ |
45,070 |
|
|
As a percentage of revenue, non-GAAP |
|
35 |
% |
|
|
36 |
% |
|
|
|
|
|
||||
|
Net income (loss) |
$ |
(2,796 |
) |
|
$ |
6,936 |
|
|
Adjustments: |
|
|
|
||||
|
Equity-based compensation expense and related payroll taxes |
|
32,827 |
|
|
|
27,562 |
|
|
Depreciation and amortization |
|
29,557 |
|
|
|
3,146 |
|
|
Transaction expenses |
|
6,051 |
|
|
|
7,280 |
|
|
Tax impacts of adjustments to net income (loss) (1) |
|
(17,017 |
) |
|
|
(10,069 |
) |
|
Net income, non-GAAP |
$ |
48,622 |
|
|
$ |
34,855 |
|
|
As a percentage of revenue, non-GAAP |
|
22 |
% |
|
|
27 |
% |
|
|
|
|
|
||||
|
Net income per share - basic, non-GAAP |
$ |
0.16 |
|
|
$ |
0.15 |
|
|
Net income per share - diluted, non-GAAP |
$ |
0.16 |
|
|
$ |
0.13 |
|
|
|
|
|
|
||||
|
Weighted average common shares outstanding - basic |
|
294,989,154 |
|
|
|
237,324,564 |
|
|
Weighted average common shares outstanding - diluted |
|
303,076,722 |
|
|
|
258,754,627 |
|
|
(1) The non-GAAP effective tax rate was 25% for the three months ended |
|||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260507061293/en/
Investor Contact:
Media Contact:
Source:
