Skip to content
stoqly

Clarivate Plc

CLVT NYSE Services-Computer Processing & Data Preparation Financials FY2017–FY2025

Revenue Total sales reported in the income statement.
$2.5B
4.0% vs prior year
Operating margin Operating income as a share of revenue.
2.9%
13.7 pts
Net income Profit after all expenses, interest and tax.
−$201M
Free cash flow Cash from operations minus capital spending.
$365M
2.2%
Return on capital After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
0.6%
3.0 pts
Market cap Last close times the latest diluted share count, so it is approximate.
—
P/E Last close divided by diluted earnings per share over the last four quarters.
—
On −$0.21 EPS (TTM)

What Clarivate Plc does

No business description yet.

Legal name
CLARIVATE PLC
Fiscal year ends
December 31, 2025
Latest annual report
10-K · Feb 24, 2026
Accession · CIK
0001764046-26-000019
0001764046

Revenue and margins

Clarivate Plc had $2.5B of revenue in fiscal 2025, down 4.0% on the year before.

Revenue
Revenue
Margins, % of revenue
Gross Operating Net FCF
Margins, % of revenue
Gross Operating Net FCF

Net income and earnings per share

Loss periods are shown in red.

Net income
Net income
Diluted EPS
Diluted EPS

Returns on capital

After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.

Return on capital, equity and assets (annual)
Return on capital Return on equity Return on assets

Cash flow

Free cash flow was $365M in fiscal 2025, 14.9% of revenue. Cash from operations minus capital spending.

Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations Capital spending
Cash from operations vs capital spending
Cash from operations Capital spending

Dividends, buybacks and share count

Clarivate Plc returned $0.0M to shareholders in fiscal 2025, 0% of free cash flow. The diluted share count fell 2.9%.

Dividends and buybacks
Dividends Buybacks
Dividends and buybacks
Dividends Buybacks
Diluted shares outstanding (annual)

Balance sheet

Cash, debt and the ratios that show how comfortably Clarivate Plc can carry it.

Cash vs debt (incl. leases)
Cash Debt
Fiscal year endFY21FY22FY23FY24FY25
Cash and short-term investments $431M$357M$371M$295M$329M
Debt incl. finance leases $5.5B$5.0B$4.8B$4.5B$4.5B
Net debt / EBITDA 11.4x——9.4x5.0x
Debt / equity 0.5x0.7x0.8x0.9x0.9x
Interest coverage −0.3x−14.5x−2.5x——
Current ratio 0.9x0.9x0.9x0.9x0.8x
Quick ratio 0.9x0.9x0.9x0.9x0.8x
Total assets $20.2B$13.9B$12.7B$11.5B$11.1B
Total liabilities $8.3B$7.1B$6.7B$6.4B$6.2B
Shareholders' equity $11.9B$6.8B$6.0B$5.1B$4.8B
Net debt (− = net cash) $5.1B$4.7B$4.4B$4.3B$4.1B

Insider trades

Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.

Bought, 12 months

$0.0M

0 insiders

Sold, 12 months

$0.0M

0 insiders

Of sales under plans

—

$0.0M

No open-market insider trades in the last 12 months.

Piotroski F-score

Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.

TestFY17FY18FY19FY20FY21FY22FY23FY24FY25
Net income is positive ✕ ✕ ✕ ✕ ✕ ✕ ✕ ✕ ✕
Cash from operations is positive ✓ ✕ ✓ ✓ ✓ ✓ ✓ ✓ ✓
Return on assets rose — — ✕ ✓ ✓ ✕ ✓ ✓ ✓
Cash from operations exceeds net income ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓
Debt fell relative to assets — — ✓ ✓ ✕ ✕ ✕ ✕ ✕
Current ratio rose — — ✓ ✓ ✓ ✓ ✓ ✕ ✕
Share count didn't rise — ✕ ✕ ✕ ✕ ✕ ✓ ✕ ✓
Gross margin rose — — — ✓ ✓ ✕ ✓ ✓ ✓
Revenue rose relative to assets — — ✕ ✕ ✓ ✓ ✓ ✓ ✕
F-score — / 3— / 44 / 86 / 96 / 94 / 97 / 95 / 95 / 9
Accruals ratio —−5.8%−10.0%−6.6%−3.4%−26.2%−12.4%−10.6%−7.4%
Altman Z'' —−0.75−0.671.231.14−2.29−1.23−1.49−1.51

9 years of figures

US$ millions unless stated. Hover a ratio's name for its definition.

Download CSV
Fiscal yearFY17FY18FY19FY20FY21FY22FY23FY24FY25
Income statement
Revenue $918M $968M $974M $1.3B $1.9B $2.7B $2.6B $2.6B $2.5B
Gross profit — — $622M $815M $1.3B $1.7B $1.7B $1.7B $1.6B
Operating income −$147M −$106M −$82.5M −$36.3M −$87.0M −$3.9B −$735M −$276M $71.5M
Interest expense $138M $131M $158M $112M $253M $270M $294M — —
Pretax income −$285M −$237M −$248M −$353M −$258M −$4.0B −$1.0B −$554M −$194M
Income tax −$21.3M $5.6M $10.2M −$2.7M $12.3M −$28.9M −$101M $82.9M $7.2M
Net income −$264M −$242M −$259M −$351M −$271M −$4.0B −$911M −$637M −$201M
Net income to common −$264M −$242M −$259M −$351M −$312M −$4.0B −$987M −$668M −$201M
Diluted EPS −$1.22 −$1.11 −$0.94 −$0.82 −$0.61 −$6.24 −$1.47 −$0.96 −$0.30
Diluted shares 0.22B 0.22B 0.27B 0.43B 0.64B 0.68B 0.67B 0.69B 0.67B
Cash flow
Cash from operations $6.7M −$26.1M $118M $264M $324M $509M $744M $647M $629M
Capital expenditure — $45.4M $69.8M $108M $119M $203M $243M $289M $263M
Free cash flow — −$71.5M $47.7M $156M $205M $306M $502M $358M $365M
Depreciation and amortization $228M $237M $201M $303M $538M $711M $708M $727M $757M
Stock-based compensation $17.7M $13.7M $51.4M $34.2M $33.3M $93.9M $109M $59.9M $63.1M
Acquisitions $7.4M $23.5M $68.4M $2.9B $3.9B $24.8M $5.4M $32.0M $0.0M
Dividends paid — — — $0.0M $18.9M $75.4M $75.5M $37.7M $0.0M
Dividends and buybacks — — — $0.0M $18.9M $75.4M $75.5M $37.7M $0.0M
Balance sheet
Cash and short-term investments $53.2M $25.6M $76.1M $258M $431M $357M $371M $295M $329M
Total debt — $2.1B $1.6B $3.5B $5.5B $5.0B $4.7B $4.5B $4.4B
Finance lease liabilities — — — — $30.8M $31.3M $30.3M $29.3M $28.1M
Current assets — $409M $493M $1.1B $1.6B $1.4B $1.5B $1.2B $1.3B
Current liabilities — $644M $651M $1.4B $1.9B $1.6B $1.6B $1.4B $1.6B
Property and equipment, net — $20.6M $18.0M $36.3M — — — — —
Goodwill $1.3B $1.3B $1.3B $6.0B $7.9B $2.9B $2.0B $1.6B $1.6B
Intangible assets — $2.0B $1.8B $7.4B $10.4B $9.4B $9.0B $8.4B $8.0B
Total assets — $3.7B $3.8B $14.8B $20.2B $13.9B $12.7B $11.5B $11.1B
Total liabilities — $2.7B $2.5B $5.8B $8.3B $7.1B $6.7B $6.4B $6.2B
Preferred stock — — — $0.0M $1.4B $1.4B $1.4B $0.0M —
Shareholders' equity $1.3B $1.1B $1.2B $9.0B $11.9B $6.8B $6.0B $5.1B $4.8B
Margins
Gross margin — — 63.9% 65.0% 66.6% 64.1% 65.5% 66.0% 66.0%
Operating margin −16.0% −10.9% −8.5% −2.9% −4.6% −147.6% −27.9% −10.8% 2.9%
EBITDA margin 8.9% 13.6% 12.1% 21.3% 24.0% −120.9% −1.0% 17.7% 33.8%
Net margin −28.8% −25.0% −26.5% −28.0% −14.4% −148.9% −34.7% −24.9% −8.2%
FCF margin — −7.4% 4.9% 12.4% 10.9% 11.5% 19.1% 14.0% 14.9%
Returns
Return on capital — −2.7% −2.3% −0.2% −0.4% −27.1% −5.6% −2.3% 0.6%
Return on capital employed — −3.4% −2.6% −0.3% −0.5% −31.7% −6.6% −2.7% 0.8%
Return on equity −20.5% −20.7% −22.5% −6.8% −2.6% −42.3% −14.2% −11.4% −4.0%
Return on assets — −6.5% −6.9% −3.8% −1.5% −23.2% −6.8% −5.3% −1.8%
Growth
Revenue growth — 5.5% 0.6% 28.7% 49.7% 41.7% −1.2% −2.7% −4.0%
FCF growth — — — 226.3% 31.8% 49.2% 63.7% −28.7% 2.2%
Share count change — 0.3% 25.9% 55.9% 50.1% 5.9% −1.0% 3.3% −2.9%
Financial health
Net debt / EBITDA — 15.4x 13.3x 12.2x 11.4x — — 9.4x 5.0x
Debt / equity — 2.0x 1.3x 0.4x 0.5x 0.7x 0.8x 0.9x 0.9x
Interest coverage −1.1x −0.8x −0.5x −0.3x −0.3x −14.5x −2.5x — —
Current ratio — 0.6x 0.8x 0.8x 0.9x 0.9x 0.9x 0.9x 0.8x
Quick ratio — 0.6x 0.8x 0.8x 0.9x 0.9x 0.9x 0.9x 0.8x
Capital allocation
Capex / revenue — 4.7% 7.2% 8.6% 6.3% 7.6% 9.2% 11.3% 10.7%
Stock comp / revenue 1.9% 1.4% 5.3% 2.7% 1.8% 3.5% 4.1% 2.3% 2.6%
Payouts / FCF — — — 0.0% 9.2% 24.6% 15.0% 10.5% 0.0%
Quality scores
Piotroski F-score — — 4.0 6.0 6.0 4.0 7.0 5.0 5.0
Altman Z'' — −0.7 −0.7 1.2 1.1 −2.3 −1.2 −1.5 −1.5
Accruals ratio — −5.8% −10.0% −6.6% −3.4% −26.2% −12.4% −10.6% −7.4%

Source: SEC EDGAR XBRL filings (CIK 0001764046). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.

↑ ↓ to move · ↵ to open