Cellebrite Announces Third-Quarter 2023 Results

Record revenue of $84.2 million, 17% year-over-year increase primarily due toย 32% growth in subscription revenue;

Record ARR of $295.2 million, up 27% year-over-year;

Record adjusted EBITDA of $20.8 million, 24.7% Adjusted EBITDA margin;

Company Increases 2023 ARR and Adjusted EBITDA Outlook, andย Raises Mid-Point for Expected 2023 Revenue Range

TYSONS CORNER, Va. and PETAH TIKVA, Israel, Nov. 14, 2023 (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, 2023.

โ€œI am pleased with Cellebriteโ€™s third-quarter 2023 performance, which demonstrates continued business momentum and meaningful strategic progress,โ€ said Yossi Carmil, Cellebriteโ€™s CEO. โ€œAgainst the backdrop of a healthy demand environment, we reported record quarterly revenue, ARR and adjusted EBITDA due in large part to the strong traction we are generating within the digital forensic units and investigative units of our law enforcement customers. We move into the final quarter of the year with a compelling value proposition, attractive prospects to grow our wallet share with customers, and an increasingly efficient cost structure that supports ongoing profit improvement. These dynamics are reflected in our updated outlook for 2023.โ€

Third Quarter 2023 Financial Highlights

  • Annual Recurring Revenue (ARR) of $295.2 million, up 27% year-over-year
  • Revenue of $84.2 million, up 17% year-over-year
  • Subscription revenue was $73.3 million, a 32% year-over-year increase
  • Recurring revenue dollar-based net retention rate of 125%
  • GAAP gross profit and gross margin of $71.3 million and 84.7%, respectively; Non-GAAP gross profit and gross profit margin of $71.7 million and 85.2%, respectively
  • GAAP net profit of $6.5 million; Non-GAAP net income of $21.3 million
  • GAAP diluted earnings per share of $0.03; Non-GAAP diluted earnings per share of $0.09
  • Adjusted EBITDA and adjusted EBITDA margin of $20.8 million and 24.7%, respectively

Third-Quarter 2023 and Recent Digital Intelligence Highlights

Team

  • In a separate announcement today, Cellebrite appointed Marcus Jewell as Global Chief Revenue Officer (CRO), a newly created role, effective November 15, 2023. Mr. Jewell brings to Cellebrite over 25 years of experience in senior-level sales and management, having served as CRO at fast-growing, successful technology companies such as Juniper Networks, Brocade Communications and others.

Go-to-Market

  • Cellebrite closed 25 large deals in the third quarter, each valued at $500,000 or more. Notable third-quarter 2023 deals included:
    • Due to the differentiated capabilities of Cellebriteโ€™s Premium solution, a large U.S. Federal agency significantly increased its Premium footprint. As a result, Cellebriteโ€™s ARR at this account grew by over 80% to $6.5 million.
    • Cellebrite broadened its relationship with a major U.S. state police department, which licensed Pathfinder and Premium as a Service to help it expedite cases involving digital evidence. This deal increased ARR in this account by 5x to $900,000.
    • One of the largest police departments in the U.S. was an early adopter of Smart Search and went live with Smart Search in the third quarter as part of a deal that increased Cellebriteโ€™s ARR by over 30% to over $650,000.
    • In the private sector, Cellebrite continued to close new deals for Endpoint Inspector Mobile, which is helping to establish this offering as a leading internal investigation solution for consent-based, mobile data collection involving employees outside of the office. Cellebrite also expanded its relationship with a leading nationwide eDiscovery company for its on-premise offerings, increasing ARR at this account by 20% to $600,000.
  • On November 13, 2023, Cellebrite published critical insights from its 2024 Industry Trends Survey for the Public Sector. The survey findings revealed the urgent need for agencies to digitally transform key workflows to address severe staffing shortages and a growing volume of evidence.
  • On October 18, 2023, Cellebrite announced the unveiling of a cutting-edge website and Learning Management System within its customer portal, MyCellebrite.
  • In mid-October, Cellebrite sponsored and participated in the 2023 International Association of Chiefs of Police (IACP) Annual Conference and Exposition in San Diego, California.

Innovationย 

  • On November 9, 2023, Cellebrite announced the release of Mobile Ultra, for mobile device investigations to the private sector. An all-in-one application, Mobile Ultra surfaces facts quickly and accelerates the collection, extractions and reporting process during corporate investigations.
  • On November 8, 2023, Cellebrite announced Cellebrite Smart Search, a new SaaS-based solution that securely automates the collection and review of publicly available online data. The addition of Cellebrite Smart Search broadens the range of high-value investigative tools within the Cellebrite portfolio. Built specifically for investigators, Smart Search collects all publicly available online data on a desired individual or organization and surfaces the most relevant information, quickly generating a standardized, shareable report for stakeholders.
  • On August 21, 2023, Cellebrite introduced Endpoint Mobile Now, a new SaaS offering for corporate investigations and eDiscovery, the Companyโ€™s first SaaS solution for private sector customers.

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€œIn the third quarter of 2023, meaningful gross margin improvement and disciplined spending enabled us to convert solid revenue growth into outstanding profitability and excellent free cash flow,โ€ stated Dana Gerner, Chief Financial Officer of Cellebrite. โ€œOur success in expanding existing customer relationships in recent quarters, a healthy sales pipeline for the fourth quarter and prudent spending focused on key R&D and go-to-market initiatives underpin our expectations for a strong, productive finish to 2023. With revenue trending toward the upper half of our prior full-year 2023 expectations, we have raised our 2023 ARR range to better reflect our near-term sales prospects and we have increased our 2023 adjusted EBITDA range above our prior outlook due to solid revenue growth, a strong gross margin performance, greater operational efficiencies and favorable changes in foreign currency. We believe that our continued progress in executing against our strategic priorities over the coming months will enable us to sustain our momentum into next year.โ€

The Companyโ€™s updated 2023 expectations are as follows:

ย ย Prior Expectationsย Updated Expectations
ย ย (as of August 8, 2023)ย (as of November 14, 2023)
2023 Revenueย $310 million - $320 millionย $315 million - $320 million
Growth over 2022ย 15% - 18%ย 16% - 18%
December 2023 ARRย $303 million - $313 millionย $310 million - $315 million
Growth over 2022ย 22% - 26%ย 25% - 27%
2023 Adjusted EBITDAย $39 million - $44 millionย $50 million - $55 million
2023 Adjusted EBITDA marginย 13% - 14%ย 16% - 17%
ย ย ย ย ย 

Conference Call Information

Cellebrite will host a live conference call and webcast later this morning to review the Companyโ€™s financial results for the third quarter of 2023 and discuss its full-year 2023 outlook. Pertinent details include:

Date:ย Tuesday, November 14, 2023
Time:ย 8:30 a.m. ET
Call-In Number:ย 203-518-9848
Conference ID:ย CLBTQ323
Event URL:ย https://investors.cellebrite.com/events/event-details/cellebrite-q3-2023-results-investor-call-webcast
Webcast URL:ย https://edge.media-server.com/mmc/p/nd73hvhn
ย ย ย 

In conjunction with the conference call and webcast, historical financial tables and supplemental data will be available on the quarterly results section of Companyโ€™s investor relations website at https://investors.cellebrite.com/financial-information/quarterly-results. A transcript of the call will be added to this page along with access to the replay of the call later in the day.

Non-GAAP Financial Information and Key Performance Indicators

This press release includes non-GAAP financial measures. Cellebrite believes that the use of non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP operating expenses, non-GAAP operating income, non-GAAP operating income margin, non-GAAP net income, non-GAAP EPS, adjusted EDITDA and adjusted EBITDA margin 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 offer 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 company'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 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.

In regard to forward-looking non-GAAP guidance, we are not able to reconcile the forward-looking Adjusted EBITDA measure to the closest corresponding GAAP measure without unreasonable efforts because we are unable to predict the ultimate outcome of certain significant items including, but not limited to, fair value movements, share-based payments for future awards, tax expense, depreciation and amortization expense, and certain financing and tax items.

Key Performance Indicators

This press release also includes key performance indicators, including annual recurring revenue and dollar-based retention rate.

Annual recurring revenue (โ€œARRโ€) is defined as the annualized value of active term-based subscription license contracts and maintenance contracts related to perpetual licenses in effect at the end of that period. Subscription 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.

Note: References to our website and the websites of third parties mentioned in this press release are inactive textual references only, and information contained therein or connected thereto is not incorporated into this press release.

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, but are not limited to, the following: estimated financial information for fiscal year 2023 and certain statements related to moving into the final quarter of the year with a compelling value proposition, attractive prospects to grow our wallet share with customers, and an increasingly efficient cost structure that supports ongoing profit improvement; our expectations for a strong, productive finish to 2023; revenue trending toward the upper half of our prior full-year 2023 expectations; and our belief that our continued progress in executing against our strategic priorities over the coming months will enable us to sustain our momentum into next year. Such forward-looking statements including those with respect to 2023 revenue, annual recurring revenue (ARR), adjusted EBITDA, operating profitability and earnings as well as commentary associated with future 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 purchase, acceptance and use 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; intense competition in all of Cellebriteโ€™s markets; the inadvertent or deliberate misuse of Cellebriteโ€™s solutions; failure to manage its growth effectively; Cellebriteโ€™s ability to introduce new solutions and add-ons; its dependency on its customers renewing their subscriptions; the low volume of business Cellebrite conducts via e-commerce; risks associated with the use of artificial intelligence; the risk of requiring additional capital to support the growth of its business; risks associated with higher costs or unavailability of materials used to create its hardware product components; fluctuations in foreign currency exchange rates; lengthy sales cycle for some of Cellebriteโ€™s solutions; near term declines in new or renewed agreements; risks associated with inability to retain qualified personnel and senior management; the security of Cellebriteโ€™s operations and the integrity of its software solutions; risks associated with the negative publicity related to Cellebriteโ€™s business and use of its products; risks related to Cellebriteโ€™s intellectual property; the regulatory constraints to which Cellebrite is subject; risks associated with Cellebriteโ€™s operations in Israel, including the ongoing Israel-Hamas war and the risk of a greater regional conflict; 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 April 27, 2023 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 Relations

Andrew Kramer
Vice President, Investor Relations
investors@cellebrite.com
+1 973.206.7760

Media
Victor Cooper
Sr. Director of Corporate Communications + Content Operations
Victor.cooper@cellebrite.com
+1 404.804.5910


Cellebrite DI Ltd.
Third Quarter 2023 Results Summaryย 
(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 2023ย ย 2022ย ย 2023ย ย 2022ย 
ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย 
Revenueย ย 84,179ย ย ย 71,675ย ย ย 232,097ย ย ย 196,633ย 
Gross profitย ย 71,301ย ย ย 57,141ย ย ย 193,782ย ย ย 158,018ย 
Gross marginย ย 84.7%ย ย 79.7%ย ย 83.5%ย ย 80.4%
Operating income (loss)ย ย 13,479ย ย ย (1,085)ย ย 18,238ย ย ย (8,630)
Operating marginย ย 16.0%ย ย (1.5)%ย ย 7.9%ย ย (4.4)%
Net (loss) incomeย ย 6,500ย ย ย 25,092ย ย ย (66,453)ย ย 113,727ย 
Cash flow from operating activitiesย ย 29,179ย ย ย (556)ย ย 58,231ย ย ย (15,166)
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 19,252ย ย ย 3,412ย ย ย 34,300ย ย ย 5,110ย 
Operating marginย ย 22.9%ย ย 4.8%ย ย 14.8%ย ย 2.6%
Net incomeย ย 21,313ย ย ย 2,974ย ย ย 38,927ย ย ย 4,369ย 
Adjusted EBITDAย ย 20,792ย ย ย 5,053ย ย ย 39,220ย ย ย 9,792ย 
Adjusted EBITDA marginย ย 24.7%ย ย 7.0%ย ย 16.9%ย ย 5.0%


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

ย ย September 30,ย ย December 31,ย 
ย ย 2023ย ย 2022ย 
ย ย (Unaudited)ย ย (Audited)ย 
Assetsย ย ย ย ย ย 
Current assetsย ย ย ย ย ย 
Cash and cash equivalentsย $137,066ย ย $87,645ย 
Short-term depositsย ย 80,359ย ย ย 51,335ย 
Marketable securitiesย ย 46,315ย ย ย 44,643ย 
Trade receivables (net of allowance for credit losses of $680 and $1,904 as of September 30, 2023 and December 31, 2022, respectively)ย ย 69,559ย ย ย 78,761ย 
Prepaid expenses and other current assetsย ย 24,476ย ย ย 17,085ย 
Contract acquisition costsย ย 5,325ย ย ย 6,286ย 
Inventoriesย ย 11,210ย ย ย 10,176ย 
Total current assetsย ย 374,310ย ย ย 295,931ย 
ย ย ย ย ย ย ย ย ย 
Non-current assetsย ย ย ย ย ย ย ย 
Other non-current assetsย ย 7,572ย ย ย 1,731ย 
Marketable securitiesย ย 19,494ย ย ย 22,125ย 
Deferred tax assets, netย ย 9,601ย ย ย 12,511ย 
Property and equipment, netย ย 15,274ย ย ย 17,259ย 
Intangible assets, netย ย 11,155ย ย ย 11,254ย 
Goodwillย ย 26,829ย ย ย 26,829ย 
Operating lease right-of-use assets, netย ย 12,707ย ย ย 15,653ย 
Total non-current assetsย ย 102,632ย ย ย 107,362ย 
Total assetsย $476,942ย ย $403,293ย 
ย ย ย ย ย ย ย ย ย 
Liabilities and shareholdersโ€™ equityย 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 $7,985ย ย $4,612ย 
Other accounts payable and accrued expensesย ย 43,494ย ย ย 45,453ย 
Deferred revenuesย ย 170,659ย ย ย 152,709ย 
Operating lease liabilitiesย ย 4,700ย ย ย 5,003ย 
Total current liabilitiesย ย 226,838ย ย ย 207,777ย 
ย ย ย ย ย ย ย ย ย 
Long-term liabilitiesย ย ย ย ย ย ย ย 
Other long term liabilitiesย ย 5,080ย ย ย 5,394ย 
Deferred revenuesย ย 47,596ย ย ย 42,173ย 
Restricted Sponsor Shares liabilityย ย 40,272ย ย ย 17,532ย 
Price Adjustment Shares liabilityย ย 67,560ย ย ย 26,184ย 
Warrant liabilityย ย 44,332ย ย ย 20,015ย 
Operating lease liabilitiesย ย 7,322ย ย ย 10,353ย 
Total long-term liabilitiesย ย 212,162ย ย ย 121,651ย 
Total liabilitiesย $439,000ย ย $329,428ย 
ย ย ย ย ย ย ย ย ย 
Shareholdersโ€™ equityย ย ย ย ย ย ย ย 
Share capitalย ย *)ย ย ย *)ย 
Additional paid-in capitalย ย (95,155)ย ย (125,624)
Treasury share, NIS 0.00001 par value; 41,776 ordinary sharesย ย (85)ย ย (85)
Accumulated other comprehensive incomeย ย 392ย ย ย 331ย 
Retained earningsย ย 132,790ย ย ย 199,243ย 
Total shareholdersโ€™ equityย ย 37,942ย ย ย 73,865ย 
Total liabilities and shareholdersโ€™ equityย $476,942ย ย $403,293ย 

*)ย Less than 1 USD

ย 


Cellebrite DI Ltd.

Condensed Consolidated Statements of Income (loss)
(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 2023ย ย 2022ย ย 2023ย ย 2022ย 
ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย 
Revenue:ย ย ย ย ย ย ย ย ย ย ย ย 
Subscription servicesย $54,150ย ย $39,385ย ย $152,029ย ย $109,772ย 
Term-licenseย ย 19,130ย ย ย 16,209ย ย ย 49,739ย ย ย 43,862ย 
Total subscriptionย ย 73,280ย ย ย 55,594ย ย ย 201,768ย ย ย 153,634ย 
Other non-recurringย ย 4,185ย ย ย 7,407ย ย ย 9,075ย ย ย 17,707ย 
Professional servicesย ย 6,714ย ย ย 8,674ย ย ย 21,254ย ย ย 25,292ย 
Total revenueย ย 84,179ย ย ย 71,675ย ย ย 232,097ย ย ย 196,633ย 
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 4,602ย ย ย 5,082ย ย ย 14,040ย ย ย 13,194ย 
Term-licenseย ย 4ย ย ย 7ย ย ย 6ย ย ย 375ย 
Total subscriptionย ย 4,606ย ย ย 5,089ย ย ย 14,046ย ย ย 13,569ย 
Other non-recurringย ย 3,515ย ย ย 4,108ย ย ย 9,422ย ย ย 9,606ย 
Professional servicesย ย 4,757ย ย ย 5,337ย ย ย 14,847ย ย ย 15,440ย 
Total cost of revenueย ย 12,878ย ย ย 14,534ย ย ย 38,315ย ย ย 38,615ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Gross profitย $71,301ย ย $57,141ย ย $193,782ย ย $158,018ย 
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 20,451ย ย ย 21,635ย ย ย 62,635ย ย ย 60,886ย 
Sales and marketingย ย 26,873ย ย ย 25,567ย ย ย 81,219ย ย ย 73,718ย 
General and administrativeย ย 10,498ย ย ย 11,024ย ย ย 31,690ย ย ย 32,044ย 
Total operating expensesย $57,822ย ย $58,226ย ย $175,544ย ย $166,648ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating income (loss)ย $13,479ย ย $(1,085)ย $18,238ย ย $(8,630)
Financial (expense) income, netย ย (6,630)ย ย 25,422ย ย ย (81,456)ย ย 120,288ย 
Income (loss) before taxย ย 6,849ย ย ย 24,337ย ย ย (63,218)ย ย 111,658ย 
Tax expense (income)ย ย 349ย ย ย (755)ย ย 3,235ย ย ย (2,069)
Net income (loss)ย $6,500ย ย $25,092ย ย $(66,453)ย $113,727ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Earnings (loss) per shareย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Basicย ย 0.03ย ย ย 0.13ย ย ย (0.35)ย ย 0.60ย 
Dilutedย ย 0.03ย ย ย 0.13ย ย ย (0.35)ย ย 0.56ย 
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 191,567,601ย ย ย 183,275,256ย ย ย 188,697,934ย ย ย 181,931,507ย 
Dilutedย ย 204,394,330ย ย ย 193,188,295ย ย ย 188,697,934ย ย ย 194,967,665ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Other comprehensive income (loss):ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Unrealized (loss) income on hedging transactionsย ย (85)ย ย 760ย ย ย (59)ย ย (2,147)
Unrealized income (loss) on marketable securitiesย ย 87ย ย ย (260)ย ย 213ย ย ย (546)
Currency translation adjustmentsย ย 873ย ย ย (265)ย ย (93)ย ย 547ย 
Total other comprehensive income (loss), net of taxย ย 875ย ย ย 235ย ย ย 61ย ย ย (2,146)
Total other comprehensive income (loss)ย $7,375ย ย $25,327ย ย $(66,392)ย $111,581ย 


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 2023ย ย 2022ย ย 2023ย ย 2022ย 
ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย 
Cash flow from operating activities:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Netย income (loss)ย $6,500ย ย $25,092ย ย $(66,453)ย $113,727ย 
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, RSUs and ESPP benefitย ย 4,881ย ย ย 3,458ย ย ย 13,938ย ย ย 9,921ย 
Amortization of premium, discount and accrued interest on marketable securitiesย ย (337)ย ย (109)ย ย (798)ย ย (147)
Depreciation and amortizationย ย 2,380ย ย ย 2,305ย ย ย 7,396ย ย ย 6,674ย 
Interest income from short term depositsย ย (1,845)ย ย (167)ย ย (4,242)ย ย (366)
Deferred income taxesย ย 2,373ย ย ย (489)ย ย 2,835ย ย ย (2,331)
Remeasurement of warrant liabilityย ย 2,054ย ย ย (5,817)ย ย 24,317ย ย ย (36,838)
Remeasurement of Restricted Sponsor Sharesย ย 2,647ย ย ย (6,449)ย ย 22,740ย ย ย (28,561)
Remeasurement of Price Adjustment Shares liabilitiesย ย 4,779ย ย ย (12,825)ย ย 41,376ย ย ย (54,431)
(Increase) decreaseย in trade receivablesย ย (8,779)ย ย (23,377)ย ย 9,338ย ย ย (24,127)
Increase in deferred revenueย ย 13,312ย ย ย 18,071ย ย ย 23,867ย ย ย 20,013ย 
(Increase) decrease in other non-current assetsย ย (4,779)ย ย โ€”ย ย ย (5,841)ย ย 133ย 
Increase in prepaid expenses and other current assetsย ย (1,412)ย ย (2,191)ย ย (7,036)ย ย (1,261)
Changes in operating lease assetsย ย 1,438ย ย ย โ€”ย ย ย 4,138ย ย ย โ€”ย 
Changes in operating lease liabilityย ย (1,564)ย ย โ€”ย ย ย (4,526)ย ย โ€”ย 
Increase in inventoriesย ย (396)ย ย (1,247)ย ย (1,038)ย ย (2,868)
Increaseย (decrease) in trade payablesย ย 2,989ย ย ย 1,197ย ย ย 3,370ย ย ย (4,576)
Increase (decrease) in other accounts payable and accrued expensesย ย 4,904ย ย ย 2,370ย ย ย (4,837)ย ย (6,793)
Increase (decrease)ย in other long-term liabilitiesย ย 33ย ย ย (378)ย ย (314)ย ย (3,335)
Net cash provided by (used in) operating activitiesย ย 29,178ย ย ย (556)ย ย 58,230ย ย ย (15,166)
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 (1,082)ย ย (1,630)ย ย (2,971)ย ย (5,506)
Purchase of Intangible assetsย ย โ€”ย ย ย (400)ย ย โ€”ย ย ย (400)
Investment in marketable securitiesย ย (15,000)ย ย (19,426)ย ย (42,005)ย ย (80,111)
Proceeds from maturity of marketable securitiesย ย 14,550ย ย ย 9,660ย ย ย 44,057ย ย ย 14,832ย 
Investment in short term depositsย ย (10,000)ย ย โ€”ย ย ย (64,000)ย ย (25,000)
Redemption of short term depositsย ย 637ย ย ย โ€”ย ย ย 39,218ย ย ย 42,397ย 
Net cash used in investing activitiesย ย (10,895)ย ย (11,796)ย ย (25,701)ย ย (53,788)
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 
Exercise of options to sharesย ย 8,130ย ย ย 6,618ย ย ย 15,315ย ย ย 11,301ย 
Exercise of public warrantsย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 5ย 
Proceeds from Employee Share Purchase Plan, netย ย 686ย ย ย 680ย ย ย 1,920ย ย ย 680ย 
Net cash provided by financing activitiesย ย 8,816ย ย ย 7,298ย ย ย 17,235ย ย ย 11,986ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net increase (decrease) in cash and cash equivalentsย ย 27,099ย ย ย (5,054)ย ย 49,764ย ย ย (56,968)
Net effect of Currency Translation on cash and cash equivalentsย ย (535)ย ย (2,065)ย ย (343)ย ย (4,439)
Cash and cash equivalents at beginning of periodย ย 110,502ย ย ย 91,685ย ย ย 87,645ย ย ย 145,973ย 
Cash and cash equivalents at end of periodย $137,066ย ย $84,566ย ย $137,066ย ย $84,566ย 
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 $673ย ย $1,437ย ย $9,200ย ย $5,326ย 
Non-cash activitiesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Purchase of property and equipmentย $โ€”ย ย $79ย ย $โ€”ย ย $142ย 
Purchase of Intangible assetsย $โ€”ย ย $171ย ย $โ€”ย ย $171ย 


Cellebrite DI Ltd.ย 
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 2023ย ย 2022ย ย 2023ย ย 2022ย 
ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย 
Cost of revenuesย $12,878ย ย $14,534ย ย $38,315ย ย $38,615ย 
Less:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Share based compensationย ย 435ย ย ย 355ย ย ย 1,235ย ย ย 940ย 
Acquisition related costsย ย 12ย ย ย โ€”ย ย ย 39ย ย ย โ€”ย 
Non-GAAP cost of revenuesย $12,431ย ย $14,179ย ย $37,041ย ย $37,675ย 
ย ย ย ย ย ย ย 
ย ย For the three months endedย ย For the nine months endedย 
ย ย September 30,ย ย September 30,ย 
ย ย 2023ย ย 2022ย ย 2023ย ย 2022ย 
ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย 
Gross profitย $71,301ย ย $57,141ย ย $193,782ย ย $158,018ย 
Share based compensationย ย 435ย ย ย 355ย ย ย 1,235ย ย ย 940ย 
Acquisition related costsย ย 12ย ย ย โ€”ย ย ย 39ย ย ย โ€”ย 
Non-GAAP gross profitย $71,748ย ย $57,496ย ย $195,056ย ย $158,958ย 
ย ย ย ย ย ย ย 
ย ย For the three months endedย ย For the nine months endedย 
ย ย September 30,ย ย September 30,ย 
ย ย 2023ย ย 2022ย ย 2023ย ย 2022ย 
ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย 
Operating expensesย $57,822ย ย $58,226ย ย $175,544ย ย $166,648ย 
Less:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Issuance expensesย ย โ€”ย ย ย โ€”ย ย ย (345)ย ย โ€”ย 
Share based compensationย ย 4,446ย ย ย 3,102ย ย ย 12,703ย ย ย 8,980ย 
Amortization of intangible assetsย ย 840ย ย ย 664ย ย ย 2,476ย ย ย 1,992ย 
Acquisition related costsย ย 40ย ย ย 375ย ย ย (46)ย ย 1,827ย 
Non-GAAP operating expensesย $52,496ย ย $54,085ย ย $160,756ย ย $153,849ย 
ย ย ย ย ย ย ย 
ย ย For the three months endedย ย For the nine months endedย 
ย ย September 30,ย ย September 30,ย 
ย ย 2023ย ย 2022ย ย 2023ย ย 2022ย 
ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย 
Operating income (loss)ย $13,479ย ย $(1,085)ย $18,238ย ย $(8,630)
Issuance expensesย ย โ€”ย ย ย โ€”ย ย ย (345)ย ย โ€”ย 
Share based compensationย ย 4,881ย ย ย 3,458ย ย ย 13,938ย ย ย 9,921ย 
Amortization of intangible assetsย ย 840ย ย ย 664ย ย ย 2,476ย ย ย 1,992ย 
Acquisition related costsย ย 52ย ย ย 375ย ย ย (7)ย ย 1,827ย 
Non-GAAP operating incomeย $19,252ย ย $3,412ย ย $34,300ย ย $5,110ย 


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 2023ย ย 2022ย ย 2023ย ย 2022ย 
ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย ย (Unaudited)ย 
Net (loss) incomeย $6,500ย ย $25,092ย ย $(66,453)ย $113,727ย 
Issuance expensesย ย โ€”ย ย ย โ€”ย ย ย (345)ย ย โ€”ย 
One time tax incomeย ย โ€”ย ย ย (543)ย ย โ€”ย ย ย (2,368)
Share based compensationย ย 4,881ย ย ย 3,458ย ย ย 13,938ย ย ย 9,921ย 
Amortization of intangible assetsย ย 840ย ย ย 664ย ย ย 2,476ย ย ย 1,992ย 
Acquisition related costsย ย 52ย ย ย 375ย ย ย (7)ย ย 1,827ย 
Tax expense (income)ย ย (440)ย ย (981)ย ย 885ย ย ย (900)
Finance expense (income) from financial derivativesย ย 9,480ย ย ย (25,091)ย ย 88,433ย ย ย (119,830)
Non-GAAP net incomeย $21,313ย ย $2,974ย ย $38,927ย ย $4,369ย 
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 $0.10ย ย $0.02ย ย $0.19ย ย $0.02ย 
Dilutedย $0.09ย ย $0.01ย ย $0.18ย ย $0.02ย 
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 191,567,601ย ย ย 183,275,256ย ย ย 188,697,934ย ย ย 181,931,507ย 
Dilutedย ย 204,394,330ย ย ย 193,188,295ย ย ย 202,899,131ย ย ย 194,967,665ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย For the three months ended
ย ย For the nine months ended
ย 
ย ย September 30,
ย ย September 30,
ย 
ย ย 2023ย ย 2022ย ย 2023ย ย 2022ย 
ย ย ย (Unaudited)ย ย ย (Unaudited)ย ย ย (Unaudited)ย ย ย (Unaudited)ย 
Net (loss) incomeย $6,500ย ย $25,092ย ย $(66,453)ย $113,727ย 
Issuance expensesย ย โ€”ย ย ย โ€”ย ย ย (345)ย ย โ€”ย 
Financial expense (income), netย ย 6,630ย ย ย (25,422)ย ย 81,456ย ย ย (120,288)
Tax expense (income)ย ย 349ย ย ย (755)ย ย 3,235ย ย ย (2,069)
Share based compensationย ย 4,881ย ย ย 3,458ย ย ย 13,938ย ย ย 9,921ย 
Amortization of intangible assetsย ย 840ย ย ย 664ย ย ย 2,476ย ย ย 1,992ย 
Acquisition related costsย ย 52ย ย ย 375ย ย ย (7)ย ย 1,827ย 
Depreciation expensesย ย 1,540ย ย ย 1,641ย ย ย 4,920ย ย ย 4,682ย 
Adjusted EBITDAย $20,792ย ย $5,053ย ย $39,220ย ย $9,792ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  210.11
+5.25 (2.56%)
AAPL  264.58
+4.00 (1.54%)
AMD  200.15
-3.22 (-1.58%)
BAC  53.06
+0.29 (0.55%)
GOOG  314.90
+11.34 (3.74%)
META  655.66
+10.88 (1.69%)
MSFT  397.23
-1.23 (-0.31%)
NVDA  189.82
+1.92 (1.02%)
ORCL  148.08
-8.46 (-5.40%)
TSLA  411.82
+0.11 (0.03%)
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