v3.25.4

Business Combinations (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract] |
Summary of Preliminary Estimated Fair Value of Consideration | The following table illustrates the computation of the estimated preliminary fair value of consideration transferred (in thousands):
| Fair Value
Cash paid (1) | $ | 760,499 |
Fair value of Class A common stock issued (2) | 598,648 |
Fair value of converted Enfusion equity awards attributable to pre-combination service (3) | 12,769 |
Payment to terminate Enfusion’s tax receivable agreement (4) | 30,000 |
Total Merger Consideration | 1,401,916 |
Less: cash acquired | 22,864 |
Total Merger Consideration, net of cash acquired | $ | 1,379,052 |
(1) Represents the cash consideration paid, consisting of (i) $760 million calculated as a product of 130 million outstanding shares of Enfusion common stock and cash consideration of $5.85 per share, and (ii) $20 thousand to settle all options. (2) Represents the fair value of 28,066,027 shares of CWAN Class A common stock estimated issued, calculated using the per share price of Class A common stock as of April 21, 2025 of $21.33. Each share of Enfusion common stock settled at closing was exchanged based on an exchange ratio of 0.2159 shares of Class A common stock per share of Enfusion common stock. (3) Represents the fair value of Enfusion restricted stock units (“RSUs”) and performance RSUs attributable to pre-combination services. Each outstanding Enfusion RSU and Enfusion RSU that vested in whole or in part based on performance-based vesting conditions assumed by CWAN was converted into a number of RSU awards denominated in shares of CWAN Class A common stock (“CWAN RSUs”). 1.9 million CWAN RSUs with a fair value of $41.3 million were issued, with $12.8 million attributable to pre-combination services. The fair value of Enfusion' equity awards after their conversion into CWAN equity awards attributable to post-combination service will be recognized as expense over the post-combination service periods on a straight-line basis. (4) Represents payment to terminate Enfusion's tax receivable agreement in connection with the acquisition. The following table illustrates the computation of the estimated preliminary fair value of consideration transferred.
| Fair Value
Cash (1) | $ | 351,327 |
Fair value of Class A common stock issued (2) | 178,707 |
Fair value of converted Beacon equity awards attributable to pre-combination service (3) | 1,911 |
Total Merger Consideration | 531,945 |
Less: cash acquired | 44,208 |
Total Merger Consideration, net of cash acquired | $ | 487,737 |
(1) Represents the cash consideration paid and to be paid, calculated based on $7.86 per share. (2) Represents fair value of 7,858,675 shares of CWAN Class A common stock, calculated using the per share price of Class A common stock as of April 30, 2025 of $22.74. All shares of Class A common stock were issued as of December 31, 2025. (3) Represents the fair value of Beacon options attributable to pre-combination services. Each outstanding and unvested Beacon option assumed by CWAN was converted into a number of CWAN RSUs. 0.2 million CWAN RSUs with a fair value of $5.5 million were issued, with $1.9 million attributable to pre-combination services. The fair value of Beacon equity awards after their conversion into CWAN equity awards attributable to post-combination service will be recognized as expense over the post-combination service periods on a straight-line basis.
Schedule of Fair Value of Assets Acquired and Liabilities Assumed | The allocated preliminary fair value is summarized as follows (in thousands):
| Fair Value
Accounts receivable | $ | 35,445 |
Prepaid expenses and other current assets | 1,753 |
Property, equipment and software | 9,035 |
Operating lease right-of-use assets | 16,211 |
Deferred tax assets, net | 42,085 |
Other non-current assets | 1,625 |
Intangible assets | 450,000 |
Goodwill | 854,391 |
Accounts payable | (1,059) |
Accrued expenses and other current liabilities | (11,694) |
Operating lease liability, current portion | (5,570) |
Operating lease liability, less current portion | (12,607) |
Other long-term liabilities | (562) |
Total Merger Consideration for acquisition of business, net of cash acquired | $ | 1,379,053 |
The allocated preliminary fair value is summarized as follows (in thousands):
| Fair Value
Accounts receivable | $ | 16,769 |
Prepaid expenses and other current assets | 1,427 |
Property, equipment and software | 201 |
Operating lease right-of-use assets | 2,597 |
Intangible assets | 166,900 |
Other assets | 431 |
Goodwill | 339,247 |
Accounts payable | (1,272) |
Accrued expenses and other current liabilities | (8,271) |
Deferred revenue | (12,347) |
Operating lease liability, current portion | (482) |
Operating lease liability, less current portion | (2,251) |
Deferred tax liabilities, net | (14,747) |
Other long-term liabilities | (465) |
Total Merger Consideration for acquisition of business, net of cash acquired | $ | 487,737 |
Schedule of Preliminary Fair Values of Identified Intangible Assets Acquired | The following table presents details of the preliminary fair values of identified intangible assets acquired (in thousands, except years):
| Fair Value |  | Estimated Useful Life
Developed technology | $ | 400,000 |  |  | 7 years
Client relationships | 40,000 |  |  | 10 years
Trade name / Trademarks | 10,000 |  |  | 5 years
Total | $ | 450,000 |  |  |
The following table presents details of the preliminary fair values of identified intangible assets acquired (in thousands, except years):
| Fair Value |  | Estimated Useful Life
Developed technology | $ | 130,000 |  |  | 8 years
Client relationships | 33,500 |  |  | 10 years
Trade name / Trademarks | 3,400 |  |  | 5 years
Total | $ | 166,900 |  |  |
The following table presents details of the fair values of identified intangible assets acquired (in thousands, except years):
| Fair Value |  | Estimated Useful Life
Blackstone Commercial Agreement | $ | 98,078 |  |  | 7 years
Developed Technology - BISTRO | 14,655 |  |  | 7 years
Total | $ | 112,733 |  |  |
Summary of Supplemental Pro Forma Financial Information |
|  | Year Ended December 31,
|  |  |  | 2025 |  | 2024
Revenue |  |  |  | $ | 817,005 |  |  | $ | 708,264 |
Net income (loss) |  |  |  | $ | (71,653) |  |  | $ | 292,140 |

X
- Definition Tabular disclosure of pro forma revenue and earnings for business combination or aggregate of series of individually immaterial business combinations. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-8 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 49 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-49 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the characteristics, including initial carrying value, residual amount, weighted average useful life, of finite-lived intangible assets acquired during the period by major class. A major class is composed of intangible assets that can be grouped together because they are similar, either by nature or by their use in the operations of the company. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-1 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-1 + Details
Name: | us-gaap_ScheduleOfAcquiredFiniteLivedIntangibleAssetsByMajorClassTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of business combination. Includes, but is not limited to, recognized asset and liability. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-8 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 41 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-41 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-2 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-2 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-1 Reference 6: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 8: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of asset acquired and liability assumed in business combination and recognized at acquisition date. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration