| Schedule of Computation of Basic and Diluted Net Loss Per Share |
The following table sets forth reconciliations of the numerators and denominators used to compute basic and diluted net earnings (loss) per share of Class A and Class D common stock for the periods (in thousands): | | | | | | | | | | | | | | | | | | | Year Ended December 31, | | 2025 | | 2024 | | 2023 | | Numerator: | | | | | | | Net income (loss) | $ | (40,254) | | | $ | 427,585 | | | $ | (23,083) | | | Less: Net income (loss) attributable to non-controlling interests | (1,447) | | | 3,207 | | | (1,456) | | | Net income (loss) attributable to Clearwater Analytics Holdings, Inc. - basic and diluted | $ | (38,807) | | | $ | 424,378 | | | $ | (21,627) | |
The following table sets forth the computation of basic and diluted net earnings (loss) per share of Class A and Class D common stock (in thousands, except share amounts and per share amounts): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, | | 2025 | | 2024 | | 2023 | | Class A | | Class D | | Class A | | Class D | | Class A | | Class D | | Basic net income (loss) attributable to Class A and Class D common stockholders | | | | | | | | | | | | | Numerator: | | | | | | | | | | | | | Allocation of net income (loss) attributable to Clearwater Analytics, Inc. | $ | (37,732) | | | $ | (1,075) | | | $ | 309,418 | | | $ | 114,960 | | | $ | (9,211) | | | $ | (12,416) | | | Denominator: | | | | | | | | | | | | | Weighted average number of shares of Class A and Class D common stock outstanding - basic | 263,804,771 | | 7,518,787 | | 159,906,046 | | 59,410,579 | | 85,048,639 | | 114,643,234 | | Basic net earnings (loss) per share attributable to Class A and Class D common stockholders | $ | (0.14) | | | $ | (0.14) | | | $ | 1.93 | | | $ | 1.93 | | | $ | (0.11) | | | $ | (0.11) | |
| | | | | | | | | | | | | | | | | December 31, 2024 | | | Class A | | Class D | | Diluted net income attributable to Class A and Class D common stockholders | | | | | | Numerator: | | | | | | Allocation of net income attributable to Clearwater Analytics, Inc. | | $ | 309,418 | | | $ | 114,960 | | | Reallocation of earnings as a result of potentially dilutive equivalents | | 18,297 | | | (15,090) | | | Reallocation of earnings as a result of conversion of Class D common stock to Class A common stock | | 99,870 | | | — | | | Allocation of undistributed earnings | | $ | 427,585 | | | $ | 99,870 | | | Denominator: | | | | | | Weighted average number of shares of Class A and Class D common stock outstanding - basic | | 159,906,046 | | 59,410,579 | | Add: weighted-average effect of dilutive securities exchangeable for Class A common stock: | | | | | | Class B and Class C common stock | | 26,799,077 | | | — | | | Stock options of Clearwater Analytics Holdings, Inc. | | 5,615,242 | | | — | | | RSUs of Clearwater Analytics Holdings, Inc. | | 2,604,418 | | | — | | | ESPP of Clearwater Analytics Holdings, Inc. | | 27,177 | | | — | | | Conversion of Class D common stock to Class A common stock outstanding | | 59,410,579 | | | — | | | Weighted average number of shares of Class A and Class D common stock outstanding - diluted | | 254,362,539 | | | 59,410,579 | | | Diluted net earnings per share attributable to Class A and Class D common stockholders | | $ | 1.68 | | | $ | 1.68 | |
|
| Schedule of Weighted-Average Potentially Dilutive Securities Excluded from Diluted Net Loss per Share |
The following weighted-average potentially dilutive securities were evaluated under the treasury stock method for potentially dilutive effects and have been excluded from diluted net loss per share in the periods presented due to their anti-dilutive effect: | | | | | | | | | | | | | | | | | | | Year Ended December 31, | | 2025 | | 2024 | | 2023 | | Conversion of Class B and Class C common stock | 7,973,895 | | | — | | | 42,973,041 | | Stock options of Clearwater Analytics Holdings, Inc. | 4,539,670 | | 25,438 | | | 9,505,777 | | RSUs of Clearwater Analytics Holdings, Inc. | 3,612,245 | | 804,920 | | 3,396,765 | | ESPP of Clearwater Analytics Holdings, Inc. | 17,220 | | | — | | | 183,134 | | Total | 16,143,030 | | 830,358 | | 56,058,717 |
|