Cellebrite Announces Third Quarter 2022 Results

ARR of $232 million, up 35% year-over-year

Third Quarter revenue of $71.7 million, Increase 9% year-over-year

PETAH TIKVA, Israel and TYSONS CORNER, Va., Nov. 17, 2022 (GLOBE NEWSWIRE) -- Cellebrite (NASDAQ: CLBT), a global leader in Digital Intelligence (โ€œDIโ€) solutions for the public and private sectors, today announced financial results for the three and nine months ending September 30, 2022.

โ€œWe are pleased to report a solid third quarter, delivering strong ARR growth as we continue to execute on our full-year targets set forth last quarter. The demand we are seeing in the market demonstrates that our innovative solutions are highly relevant as public safety organizations and private enterprises recognize the need to modernize their investigative workflow in the face of the ever-growing digital sophistication of crimes and evidence. We are particularly proud of our best-in-class retention rates which prove that our go to market strategy is bearing fruit,โ€ said Yossi Carmil, Cellebriteโ€™s CEO. โ€œWe have made progress on the initiatives we outlined last quarter, and we remain excited about the opportunity in front of us as we pursue our mission to protect and save lives, accelerate justice and preserve privacy.โ€

Third Quarter Financial Highlights

  • Revenue of $71.7 million, up 9% year-over-year, of which subscription revenue was $55.6 million, up 8% year-over-year

  • Annual Recurring Revenue (ARR) of $232 million, up 35% year-over-year

  • Recurring revenue dollar-based net retention rate of 129%

  • GAAP gross profit and gross margin of $57.1 million and 79.7%, respectively

  • GAAP net income of $25.1 million; Non-GAAP net income of $3.0 million

  • GAAP Diluted EPS of $0.13; Non-GAAP Diluted EPS of $0.01

  • Adjusted EBITDA and Adjusted EBITDA margin of $5.1 million and 7.0%, respectively

Third Quarter and Recent Digital Intelligence Highlights

  • Closed 25 key deals, each valued at $500,000 or more.

  • Released the next generation of Cellebrite Guardian which provides critical features aiding law enforcement in handling digital evidence in an ethical way, including storing, managing, and sharing evidence, with unmatched instant review of digital evidence. Additional enhancements create increased flexibility for law enforcement and help them secure privacy to address key pain points in the investigative workflow, including physical duplication, transportation of evidence, and time-consuming evidence review.

  • Enhanced Collect & Review offerings by launching an automated and secure system that enables investigative analytics stakeholders to rapidly collect, review, and analyze data in an integrated workflow. By streamlining the transfer of data to the investigative team, customers shave hours off the workflow to bring evidence to prosecutors faster.

  • Announced Sandline Global as first private sector customer for Cellebrite Guardian. This multi-year investment is expected to enhance Sandlineโ€™s in-house investigative and evidence management operations.

  • Won all categories for which the company was nominated at the 2022 Forensic Focus 4:cast awards, including DFIR Commercial Tool of the Year and the Investigator of the Year for the third year in a row, proving our continual leadership in digital forensics.

Supplemental financial information can be found on the Investor Relations section of our website atย https://investors.cellebrite.com/financial-information/quarterly-results.

Financial Outlook

โ€œWe are proud to deliver ARR growth of 35% year-on-year during the third quarter reflecting a strong demand market for our Digital Intelligence solutions. However, given the strengthening of the USD to the European and other currencies we expect to finish FYE 2022 at the lower end of our guidanceโ€ said Dana Gerner, Chief Financial Officer of Cellebrite.

โ€œWe remain focused on efficiently investing in our innovations and solutions to deliver on our targets for the year we outlined last quarter,โ€ Gerner concluded.

Conference Call Information

Today, November 17, 2022, at 8:30 a.m. ET, Cellebrite will host a conference call and webcast to discuss the Companyโ€™s financial results for the third quarter 2022. The call details are below:

Telephone participants are advised to register in advance at:
https://register.vevent.com/register/BIaf596aa015be4fe19064526f1015b7b6

Upon registration, participants will receive a confirmation email detailing how to join the conference call, including the dial-in number and a unique registrant ID.

The live conference call will be webcast in listen-only mode at: https://edge.media-server.com/mmc/p/7dttnkrq

The webcast will remain available after the call at: https://investors.cellebrite.com/events-presentations

Non-GAAP Financial Information and Key Performance Indicators

This press release includes non-GAAP financial measures. Cellebrite believes that the use of non-GAAP net income, non-GAAP operating income and Adjusted EBITDA is helpful to investors. These measures, which the Company refers to as our non-GAAP financial measures, are not prepared in accordance with GAAP.

The Company believes that the non-GAAP financial measures provide a more meaningful comparison of its operational performance from period to period and offers investors and management greater visibility to the underlying performance of its business. Mainly:

  • Share-based compensation expenses utilize varying available valuation methodologies, subjective assumptions and a variety of equity instruments that can impact a companyโ€™s non-cash expenses;

  • Acquired intangible assets are valued at the time of acquisition and are amortized over an estimated useful life after the acquisition, and acquisition-related expenses are unrelated to current operations and neither are comparable to the prior period nor predictive of future results;

  • To the extent that the above adjustments have an effect on tax (income) expense, such an effect is excluded in the non-GAAP adjustment to net income;

  • Tax (income) expense, depreciation and amortization expense vary for many reasons that are often unrelated to our underlying performance and make period-to-period comparisons more challenging; and

  • Financial instruments are remeasured according to GAAP and vary for many reasons that are often unrelated to the Companyโ€™s current operations and affect financial income.

Each of our non-GAAP financial measures is an important tool for financial and operational decision making and for evaluating our own operating results over different periods of time. The non-GAAP financial measures do not represent our financial performance under U.S. GAAP and should not be considered as alternatives to operating income or net income or any other performance measures derived in accordance with GAAP. Non-GAAP measures should not be considered in isolated from, or as an alternative to, financial measures determined in accordance with GAAP. Non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in our industry, as other companies in our industry may calculate non-GAAP financial results differently, particularly related to non-recurring, unusual items. In addition, there are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with GAAP, and exclude expenses that may have a material impact on our reported financial results. Further, share-based compensation expense has been, and will continue to be for the foreseeable future, significant recurring expenses in our business and an important part of the compensation provided to our employees. In addition, the amortization of intangible assets is expected recurring expense over the estimated useful life of the underlying intangible asset and acquisition-related expenses will be incurred to the extent acquisitions are made in the future. Furthermore, foreign exchange rates may fluctuate from one period to another, and the Company does not estimate movements in foreign currencies.

A reconciliation of each of these non-GAAP financial measures to their most comparable GAAP measure is set forth in a table included at the end of this press release, which is also available on our website at https://investors.cellebrite.com.

Annual recurring revenue (โ€œARRโ€) is defined as the annualized value of active term-basedย subscription license contracts and maintenance contracts related to perpetual licenses in effect at the end of that period. Term-based license contracts and maintenance contracts for perpetual licenses are annualized by multiplying the revenue of the last month of the period by 12. The annualized value of contracts is a legal and contractual determination made by assessing the contractual terms with our customers. The annualized value of maintenance contracts is not determined by reference to historical revenue, deferred revenue or any other GAAP financial measure over any period. ARR is not a forecast of future revenues, which can be impacted by contract start and end dates and renewal rates.

Dollar-based net retention rate (โ€œNRRโ€) is calculated by dividing customer recurring revenue by base revenue. We define base revenue as recurring revenue we recognized from all customers with a valid license at the last quarter of the previous year period, during the four quarters ended one year prior to the date of measurement. We define our customer revenue as the recurring revenue we recognized during the four quarters ended on the date of measurement from the same customer base included in our measure of base revenue, including recurring revenue resulting from additional sales to those customers.

About Cellebrite

Cellebriteโ€™s (NASDAQ: CLBT) mission is to enable its customers to protect and save lives, accelerate justice, and preserve privacy in communities around the world. We are a global leader in Digital Intelligence solutions for the public and private sectors, empowering organizations in mastering the complexities of legally sanctioned digital investigations by streamlining intelligence processes. Trusted by thousands of leading agencies and companies worldwide, Cellebriteโ€™s Digital Intelligence platform and solutions transform how customers collect, review, analyze and manage data in legally sanctioned investigations. To learn more, visit us atย www.cellebrite.comย andย https://investors.cellebrite.com.

Caution Regarding Forward Looking Statements

This document includes โ€œforward looking statementsโ€ within the meaning of the โ€œsafe harborโ€ provisions of the United States Private Securities Litigation Reform Act of 1995. Forward looking statements may be identified by the use of words such as โ€œforecast,โ€ โ€œintend,โ€ โ€œseek,โ€ โ€œtarget,โ€ โ€œanticipate,โ€ โ€œwill,โ€ โ€œappear,โ€ โ€œapproximate,โ€ โ€œforesee,โ€ โ€œmight,โ€ โ€œpossible,โ€ โ€œpotential,โ€ โ€œbelieve,โ€ โ€œcould,โ€ โ€œpredict,โ€ โ€œshould,โ€ โ€œcould,โ€ โ€œcontinue,โ€ โ€œexpect,โ€ โ€œestimate,โ€ โ€œmay,โ€ โ€œplan,โ€ โ€œoutlook,โ€ โ€œfutureโ€ and โ€œprojectโ€ and other similar expressions that predict, project or indicate future events or trends or that are not statements of historical matters. Such forward looking statements include estimated financial information. Such forward looking statements with respect to revenues, earnings, performance, strategies, prospects, and other aspects of Cellebriteโ€™s business are based on current expectations that are subject to risks and uncertainties. A number of factors could cause actual results or outcomes to differ materially from those indicated by such forward looking statements. These factors include, but are not limited to: Cellebriteโ€™s ability to keep pace with technological advances and evolving industry standards; Cellebriteโ€™s material dependence on the acceptance of its solutions by law enforcement and government agencies; real or perceived errors, failures, defects or bugs in Cellebriteโ€™s DI solutions; Cellebriteโ€™s failure to maintain the productivity of sales and marketing personnel, including relating to hiring, integrating and retaining personnel; uncertainties regarding the impact of macroeconomic and/or global conditions, including COVID-19 and military actions involving Russia and Ukraine; intense competition in all of Cellebriteโ€™s markets; the inadvertent or deliberate misuse of Cellebriteโ€™s solutions; political and reputational factors related to Cellebriteโ€™s business or operations; risks relating to estimates of market opportunity and forecasts of market growth; Cellebriteโ€™s ability to properly manage its growth; risks associated with Cellebriteโ€™s credit facilities and liquidity; Cellebriteโ€™s reliance on third-party suppliers for certain components, products, or services; challenges associated with large transactions and long sales cycle; risks that Cellebriteโ€™s customers may fail to honor contractual or payment obligations; risks associated with a significant amount of Cellebriteโ€™s business coming from government customers around the world; risks related to Cellebriteโ€™s intellectual property; security vulnerabilities or defects, including cyber-attacks, information technology system breaches, failures or disruptions; the mishandling or perceived mishandling of sensitive or confidential information; the complex and changing regulatory environments relating to Cellebriteโ€™s operations and solutions; the regulatory constraints to which we are subject; risks associated with different corporate governance requirements applicable to Israeli companies and risks associated with being a foreign private issuer and an emerging growth company; market volatility in the price of Cellebriteโ€™s shares; changing tax laws and regulations; risks associated with joint, ventures, partnerships and strategic initiatives; risks associated with Cellebriteโ€™s significant international operations; risks associated with Cellebriteโ€™s failure to comply with anti-corruption, trade compliance, anti-money-laundering and economic sanctions laws and regulations; risks relating to the adequacy of Cellebriteโ€™s existing systems, processes, policies, procedures, internal controls and personnel for Cellebriteโ€™s current and future operations and reporting needs; and other factors, risks and uncertainties set forth in the section titled โ€œRisk Factorsโ€ in Cellebriteโ€™s annual report on Form 20-F filed with the SEC on March 29, 2022,as amended on April 14, 2022 and in other documents filed by Cellebrite with the U.S. Securities and Exchange Commission (โ€œSECโ€), which are available free of charge at www.sec.gov. You are cautioned not to place undue reliance upon any forward looking statements, which speak only as of the date made, in this communication or elsewhere. Cellebrite undertakes no obligation to update its forward looking statements, whether as a result of new information, future developments or otherwise, should circumstances change, except as otherwise required by securities and other applicable laws.

Contacts:

Investors
Investors Relations
investors@cellebrite.com

Media
Victor Cooper
Public Relations and Corporate Communications Director
+1 404 804 5910
Victor.cooper@cellebrite.com


Cellebrite DI Ltd.
Third Quarter 2022 Results Summary
(U.S. Dollars in thousands)

ย ย For the three months endedย ย For the nine months endedย 
ย ย September 30,ย ย September 30,ย 
ย ย 2022ย ย 2021ย ย 2022ย ย 2021ย 
ย ย Unauditedย ย Unauditedย ย Unauditedย ย Unauditedย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Revenueย ย 71,675ย ย ย 65,887ย ย ย 196,633ย ย ย 178,338ย 
Gross profitย ย 57,141ย ย ย 53,933ย ย ย 158,018ย ย ย 148,117ย 
Gross marginย ย 79.7%ย ย 81.9%ย ย 80.4%ย ย 83.1%
Operating (loss) incomeย ย (1,085)ย ย (3,092)ย ย (8,630)ย ย 9,516ย 
Operating marginย ย (1.5)%ย ย (4.7)%ย ย (4.4)%ย ย 5.3%
Cash flow from operating activitiesย ย (556)ย ย (8,047)ย ย (15,166)ย ย 6,260ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP Financial Data:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating incomeย ย 3,412ย ย ย 13,468ย ย ย 5,110ย ย ย 35,117ย 
Operating marginย ย 4.8%ย ย 20.4%ย ย 2.6%ย ย 19.7%
Adjusted EBITDAย ย 5,053ย ย ย 15,025ย ย ย 9,792ย ย ย 39,030ย 
Adjusted EBITDA marginย ย 7.0%ย ย 22.8%ย ย 5.0%ย ย 21.9%


Cellebrite DI Ltd.
Condensed Consolidated Balance Sheets
(U.S. Dollars in thousands)

ย ย Septemberย 30,ย ย Decemberย 31,ย 
ย ย 2022ย ย 2021ย 
ย ย Unauditedย ย Auditedย 
Assetsย ย ย ย ย ย 
Current assetsย ย ย ย ย ย 
Cash and cash equivalentsย $84,566ย ย $145,973ย 
Short-term depositsย ย 18,561ย ย ย 35,592ย 
Marketable securitiesย ย 43,409ย ย ย โ€”ย 
Trade receivables (net of allowance for doubtful accounts of $1,693 and $1,040 as of September 30, 2022 and December 31, 2021, respectively)ย ย 88,581ย ย ย 67,505ย 
Prepaid expenses and other current assetsย ย 13,019ย ย ย 12,818ย 
Contract acquisition costsย ย 5,018ย ย ย 4,813ย 
Inventoriesย ย 9,350ย ย ย 6,511ย 
Total current assetsย ย 262,504ย ย ย 273,212ย 
ย ย ย ย ย ย ย ย ย 
Non-current assetsย ย ย ย ย ย ย ย 
Other non-current assetsย ย 1,825ย ย ย 1,958ย 
Marketable securitiesย ย 21,266ย ย ย โ€”ย 
Deferred tax assets, netย ย 12,628ย ย ย 9,800ย 
Property and equipment, netย ย 17,634ย ย ย 16,756ย 
Intangible assets, netย ย 9,808ย ย ย 11,228ย 
Goodwillย ย 26,829ย ย ย 26,829ย 
Total non-current assetsย ย 89,990ย ย ย 66,571ย 
ย ย ย ย ย ย ย ย ย 
Total assetsย $352,494ย ย $339,783ย 
ย ย ย ย ย ย ย ย ย 
Liabilities and shareholdersโ€™ equity (deficiency)ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย 
Current Liabilitiesย ย ย ย ย ย ย ย 
Trade payablesย $4,716ย ย $9,546ย 
Other accounts payable and accrued expensesย ย 49,424ย ย ย 54,044ย 
Deferred revenuesย ย 135,642ย ย ย 122,983ย 
Total current liabilitiesย ย 189,782ย ย ย 186,573ย 
ย ย ย ย ย ย ย ย ย 
Long-term liabilitiesย ย ย ย ย ย ย ย 
Other long term liabilitiesย ย 6,202ย ย ย 9,537ย 
Deferred revenuesย ย 36,285ย ย ย 36,426ย 
Restricted Sponsor Shares liabilityย ย 16,151ย ย ย 44,712ย 
Price Adjustment Shares liabilityย ย 24,973ย ย ย 79,404ย 
Warrant liabilityย ย 19,640ย ย ย 56,478ย 
Total long-term liabilitiesย ย 103,251ย ย ย 226,557ย 
ย ย ย ย ย ย ย ย ย 
Total liabilitiesย $293,033ย ย $413,130ย 
ย ย ย ย ย ย ย ย ย 
Shareholdersโ€™ equity (deficiency)ย ย ย ย ย ย ย ย 
Share capitalย ย *)ย ย *)
Additional paid-in capitalย ย (131,845)ย ย (153,072)
Treasury share, NIS 0.00001 par value; 41,776 ordinary sharesย ย (85)ย ย (85)
Accumulated other comprehensive (loss) incomeย ย (774)ย ย 1,372ย 
Retained earningsย ย 192,165ย ย ย 78,438ย 
Total shareholdersโ€™ equity (deficiency)ย ย 59,461ย ย ย (73,347)
ย ย ย ย ย ย ย ย ย 
Total liabilities and shareholdersโ€™ equity (deficiency)ย $352,494ย ย $339,783ย 

ย  *)ย  Less than 1 USD


Cellebrite DI Ltd.
Condensed Consolidated Statements of Income
(U.S. Dollars in thousands, except share and per share data)

ย ย For the three months endedย ย For the nine months endedย 
ย ย September 30,ย ย September 30,ย 
ย ย 2022ย ย 2021ย ย 2022ย ย 2021ย 
ย ย Unauditedย ย Unauditedย ย Unauditedย ย Unauditedย 
Revenue:ย ย ย ย ย ย ย ย ย ย ย ย 
Subscription servicesย $39,385ย ย $30,046ย ย $109,772ย ย $88,890ย 
Term-licenseย ย 16,209ย ย ย 21,205ย ย ย 43,862ย ย ย 44,340ย 
Total subscriptionย ย 55,594ย ย ย 51,251ย ย ย 153,634ย ย ย 133,230ย 
Perpetual license and otherย ย 7,407ย ย ย 6,657ย ย ย 17,707ย ย ย 24,782ย 
Professional servicesย ย 8,674ย ย ย 7,979ย ย ย 25,292ย ย ย 20,326ย 
Total revenueย ย 71,675ย ย ย 65,887ย ย ย 196,633ย ย ย 178,338ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Cost of revenue:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Subscription servicesย ย 5,082ย ย ย 2,650ย ย ย 13,194ย ย ย 7,324ย 
Term-licenseย ย 7ย ย ย 651ย ย ย 375ย ย ย 1,546ย 
Total subscriptionย ย 5,089ย ย ย 3,301ย ย ย 13,569ย ย ย 8,870ย 
Perpetual license and otherย ย 4,108ย ย ย 2,282ย ย ย 9,606ย ย ย 5,158ย 
Professional servicesย ย 5,337ย ย ย 6,371ย ย ย 15,440ย ย ย 16,193ย 
Total cost of revenueย ย 14,534ย ย ย 11,954ย ย ย 38,615ย ย ย 30,221ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Gross profitย $57,141ย ย $53,933ย ย $158,018ย ย $148,117ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating expenses:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Research and developmentย ย 21,635ย ย ย 16,427ย ย ย 60,886ย ย ย 46,708ย 
Sales and marketingย ย 25,567ย ย ย 20,123ย ย ย 73,718ย ย ย 55,150ย 
General and administrativeย ย 11,024ย ย ย 20,475ย ย ย 32,044ย ย ย 36,743ย 
Total operating expensesย $58,226ย ย $57,025ย ย $166,648ย ย $138,601ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating (loss) incomeย $(1,085)ย $(3,092)ย $(8,630)ย $9,516ย 
Financial income, netย ย 25,422ย ย ย 17,812ย ย ย 120,288ย ย ย 18,674ย 
Income before taxย ย 24,337ย ย ย 14,720ย ย ย 111,658ย ย ย 28,190ย 
Tax (income) expenseย ย (755)ย ย 6,581ย ย ย (2,069)ย ย 8,665ย 
Net incomeย $25,092ย ย $8,139ย ย $113,727ย ย $19,525ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Earnings per shareย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Basicย $0.13ย ย $0.06ย ย $0.60ย ย $0.15ย 
Dilutedย $0.13ย ย $0.05ย ย $0.56ย ย $0.13ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Weighted average shares outstandingย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Basicย ย 183,275,256ย ย ย 144,845,163ย ย ย 181,931,507ย ย ย 131,086,877ย 
Dilutedย ย 193,188,295ย ย ย 163,348,212ย ย ย 194,967,665ย ย ย 148,164,411ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Other comprehensive income:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Unrealized income (loss) on hedging transactionsย ย 760ย ย ย (174)ย ย (2,147)ย ย (1,440)
Unrealized loss on Marketable securitiesย ย (260)ย ย โ€”ย ย ย (546)ย ย โ€”ย 
Currency translation adjustmentsย ย (265)ย ย (15)ย ย 547ย ย ย 40ย 
Total other comprehensive income (loss), net of taxย ย 235ย ย ย (189)ย ย (2,146)ย ย (1,400)
Total other comprehensive incomeย $25,327ย ย $7,950ย ย $111,581ย ย $18,125ย 


Cellebrite DI Ltd.
Condensed Consolidated Statements of Cash Flow
(U.S. Dollars in thousands, except share and per share data)

ย ย For the three months endedย ย For the nine months endedย 
ย ย September 30,ย ย September 30,ย 
ย ย 2022ย ย 2021ย ย 2022ย ย 2021ย 
ย ย Unauditedย ย Unauditedย ย Unauditedย ย Unauditedย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Cash flow from operating activities:ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net incomeย $25,092ย ย $8,139ย ย $113,727ย ย $19,525ย 
Adjustments to reconcile net income to net cash provided by operating activities:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Share based compensation and RSUโ€™sย ย 3,458ย ย ย 1,417ย ย ย 9,921ย ย ย 4,819ย 
Amortization of premium, discount and accrued interest on marketable securitiesย ย (109)ย ย โ€”ย ย ย (147)ย ย โ€”ย 
Depreciation and amortizationย ย 2,305ย ย ย 2,097ย ย ย 6,674ย ย ย 5,277ย 
Interest income from short term depositsย ย (167)ย ย โ€”ย ย ย (366)ย ย โ€”ย 
Deferred income taxesย ย (489)ย ย (1,338)ย ย (2,331)ย ย (1,907)
Remeasurement of warrant liabilityย ย (5,817)ย ย 3,539ย ย ย (36,838)ย ย 3,539ย 
Remeasurement of Restricted Sponsor Sharesย ย (6,449)ย ย (6,454)ย ย (28,561)ย ย (6,454)
Remeasurement of Price Adjustment Shares liabilitiesย ย (12,825)ย ย (14,337)ย ย (54,431)ย ย (14,337)
Increase in trade receivablesย ย (23,377)ย ย (24,357)ย ย (24,127)ย ย (10,648)
Increase in deferred revenueย ย 18,071ย ย ย 15,344ย ย ย 20,013ย ย ย 12,652ย 
Decrease in other non-current assetsย ย โ€”ย ย ย 4,693ย ย ย 133ย ย ย 385ย 
Increase in prepaid expenses and other current assetsย ย (2,191)ย ย (5,687)ย ย (1,261)ย ย (10,845)
(Increase) Decrease in inventoriesย ย (1,247)ย ย 36ย ย ย (2,868)ย ย (87)
Increase (Decrease) in trade payablesย ย 1,197ย ย ย 1,494ย ย ย (4,576)ย ย 1,200ย 
Increase (Decrease) in other accounts payable and accrued expensesย ย 2,370ย ย ย 7,249ย ย ย (6,793)ย ย 2,679ย 
(Decrease) increase in other long-term liabilitiesย ย (378)ย ย 118ย ย ย (3,335)ย ย 462ย 
Net cash (used in) provided by operating activitiesย ย (556)ย ย (8,047)ย ย (15,166)ย ย 6,260ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Cash flows from investing activities:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Purchases of property and equipmentย ย (1,630)ย ย (1,479)ย ย (5,506)ย ย (4,333)
Purchase of Intangible assetsย ย (400)ย ย โ€”ย ย ย (400)ย ย โ€”ย 
Investment in marketable securitiesย ย (19,426)ย ย โ€”ย ย ย (80,111)ย ย โ€”ย 
Proceed from marketable securitiesย ย 9,660ย ย ย โ€”ย ย ย 14,832ย ย ย โ€”ย 
Assets acquisitionย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (3,000)
Investment in short term depositsย ย โ€”ย ย ย โ€”ย ย ย (25,000)ย ย (21,000)
Redemption of short term depositsย ย โ€”ย ย ย 18,047ย ย ย 42,397ย ย ย 68,127ย 
Net cash (used in) provided by investing activitiesย ย (11,796)ย ย 16,568ย ย ย (53,788)ย ย 39,794ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Cash flows from financing activities:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Payment of dividendย ย โ€”ย ย ย (100,000)ย ย โ€”ย ย ย (100,000)
Exercise of options to sharesย ย 6,618ย ย ย 1,174ย ย ย 11,301ย ย ย 1,361ย 
Exercise of public warrantsย ย โ€”ย ย ย โ€”ย ย ย 5ย ย ย โ€”ย 
Proceeds from Employee Share Purchase Planย ย 680ย ย ย โ€”ย ย ย 680ย ย ย โ€”ย 
Proceeds from Recapitalization transaction, netย ย โ€”ย ย ย 29,298ย ย ย โ€”ย ย ย 29,298ย 
Net cash provided by (used in) financing activitiesย ย 7,298ย ย ย (69,528)ย ย 11,986ย ย ย (69,341)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net decrease in cash and cash equivalentsย ย (5,054)ย ย (61,007)ย ย (56,968)ย ย (23,287)
Net effect of Currency Translation on cash and cash equivalentsย ย (2,065)ย ย (500)ย ย (4,439)ย ย (673)
Cash and cash equivalents at beginning of periodย ย 91,685ย ย ย 171,393ย ย ย 145,973ย ย ย 133,846ย 
Cash and cash equivalents at end of periodย $84,566ย ย $109,886ย ย $84,566ย ย $109,886ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Supplemental cash flow information:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Income taxes paidย ย 1,437ย ย ย 738ย ย ย 5,326ย ย ย 6,399ย 
Non-cash activitiesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Purchase of property and equipmentย ย 79ย ย ย 119ย ย ย 142ย ย ย 65ย 
Purchase of Intangible assetsย ย 171ย ย ย โ€”ย ย ย 171ย ย ย โ€”ย 


Cellebrite DI Ltd.
Reconciliation of GAAP to Non-GAAP Financial Information
(U.S. Dollars in thousands, except share and per share data)

ย ย For the three months endedย ย For the nine months endedย 
ย ย September 30,ย ย September 30,ย 
ย ย 2022ย ย 2021ย ย 2022ย ย 2021ย 
ย ย Unauditedย ย Unauditedย ย Unauditedย ย Unauditedย 
Operating (loss) incomeย $(1,085)ย $(3,092)ย $(8,630)ย $9,516ย 
Issuance expensesย ย โ€”ย ย ย 11,834ย ย ย โ€”ย ย ย 11,834ย 
Dividend participation compensationย ย โ€”ย ย ย 966ย ย ย โ€”ย ย ย 966ย 
Share based compensationย ย 3,458ย ย ย 1,417ย ย ย 9,921ย ย ย 4,819ย 
Amortization of intangible assetsย ย 664ย ย ย 541ย ย ย 1,992ย ย ย 1,364ย 
Acquisition related costsย ย 375ย ย ย 1,802ย ย ย 1,827ย ย ย 6,618ย 
Non-GAAP operating incomeย $3,412ย ย $13,468ย ย $5,110ย ย $35,117ย 


ย ย Forย theย threeย monthsย endedย ย For the nine months endedย 
ย ย September 30,ย ย September 30,ย 
ย ย 2022ย ย 2021ย ย 2022ย ย 2021ย 
ย ย Unauditedย ย Unauditedย ย Unauditedย ย Unauditedย 
Net incomeย $25,092ย ย $8,139ย ย $113,727ย ย $19,525ย 
One time tax (income) expenseย ย (543)ย ย 7,067ย ย ย (2,368)ย ย 7,067ย 
Issuance expensesย ย โ€”ย ย ย 11,834ย ย ย โ€”ย ย ย 11,834ย 
Dividend participation compensationย ย โ€”ย ย ย 966ย ย ย โ€”ย ย ย 966ย 
Share based compensationย ย 3,458ย ย ย 1,417ย ย ย 9,921ย ย ย 4,819ย 
Amortization of intangible assetsย ย 664ย ย ย 541ย ย ย 1,992ย ย ย 1,364ย 
Acquisition related costsย ย 375ย ย ย 1,802ย ย ย 1,827ย ย ย 6,618ย 
Tax expense (income)ย ย (981)ย ย (1,210)ย ย (900)ย ย (2,168)
Finance income from financial derivativesย ย (25,091)ย ย (17,252)ย ย (119,830)ย ย (17,252)
Non-GAAP net incomeย $2,974ย ย $13,304ย ย $4,369ย ย $32,773ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP Earnings per share:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Basicย $0.02ย ย $0.09ย ย $0.02ย ย $0.25ย 
Dilutedย $0.01ย ย $0.08ย ย $0.02ย ย $0.22ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Basicย ย 183,275,256ย ย ย 144,845,163ย ย ย 181,931,507ย ย ย 131,086,877ย 
Dilutedย ย 193,188,295ย ย ย 163,348,212ย ย ย 194,967,665ย ย ย 148,164,411ย 


ย ย For the three months endedย ย For the nine months endedย 
ย ย September 30,ย ย September 30,ย 
ย ย 2022ย ย 2021ย ย 2022ย ย 2021ย 
ย ย Unauditedย ย Unauditedย ย Unauditedย ย Unauditedย 
Net incomeย $25,092ย ย $8,139ย ย $113,727ย ย $19,525ย 
Financial income, netย ย (25,422)ย ย (17,811)ย ย (120,288)ย ย (18,674)
Tax (income) expenseย ย (755)ย ย 6,581ย ย ย (2,069)ย ย 8,665ย 
Issuance expensesย ย โ€”ย ย ย 11,834ย ย ย โ€”ย ย ย 11,834ย 
Dividend participation compensationย ย โ€”ย ย ย 966ย ย ย โ€”ย ย ย 966ย 
Share based compensationย ย 3,458ย ย ย 1,417ย ย ย 9,921ย ย ย 4,819ย 
Amortization of intangible assetsย ย 664ย ย ย 541ย ย ย 1,992ย ย ย 1,364ย 
Acquisition related costsย ย 375ย ย ย 1,802ย ย ย 1,827ย ย ย 6,618ย 
Depreciation expensesย ย 1,641ย ย ย 1,556ย ย ย 4,682ย ย ย 3,913ย 
Adjusted EBITDAย $5,053ย ย $15,025ย ย $9,792ย ย $39,030ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  216.82
+0.00 (0.00%)
AAPL  262.52
+0.00 (0.00%)
AMD  202.07
+0.00 (0.00%)
BAC  50.30
+0.00 (0.00%)
GOOG  303.45
+0.00 (0.00%)
META  667.73
+0.00 (0.00%)
MSFT  405.20
+0.00 (0.00%)
NVDA  183.04
+0.00 (0.00%)
ORCL  152.37
+0.00 (0.00%)
TSLA  405.94
+0.00 (0.00%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article