Cellebrite Announces First-Quarter 2023 Results

ⓘ This article is third-party content and does not represent the views of this site. We make no guarantees regarding its accuracy or completeness.

Revenue of $71.2 million, 14% year-over-year increase due primarily to
27% growth in subscription revenue;

ARR of $261.3 million, up 30% year-over-year;

Adjusted EBITDA of $7.3 million, 10.3% adjusted EBITDA margin

PETAH TIKVA, Israel and TYSONS CORNER, Va., May 10, 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 months ending March 31, 2023.

โ€œOur first-quarter results demonstrate that we are off to a strong start in 2023 as we work closely with our customers to help them modernize their investigative workflows,โ€ said Yossi Carmil, Cellebriteโ€™s CEO. โ€œDuring the quarter, we made tangible progress with key strategic initiatives aimed at advancing innovation by delivering important breakthroughs with our Collect and Review capabilities. It is gratifying to see customers increasingly turn to Cellebrite for our powerful digital intelligence software solutions, which is translating into higher usage of our Collect and Review solutions and increasing traction for additional growth engines such as our Investigative Analytics and our Case and Evidence Management offerings. As a result, we move forward with solid momentum in a healthy marketplace, which is reflected in our ARR and NRR metrics. With a strong first quarter behind us and attractive opportunities ahead, we believe that we are on track to achieve our original FY23 financial targets.โ€

First-Quarter 2023 Financial Highlights

  • Revenue of $71.2 million, up 14% year-over-year

  • Subscription revenue of $61.3 million, up 27% year-over-year

  • Annual Recurring Revenue (ARR) of $261.3 million, up 30% year-over-year

  • Recurring revenue dollar-based net retention rate (NRR) of 128%

  • GAAP gross profit and gross margin of $58.8 million and 82.6%, respectively; Non-GAAP gross profit and gross profit margin of $59.2 million and 83.1%, respectively

  • GAAP net loss of $40.6 million; Non-GAAP net income of $6.9 million

  • GAAP diluted net loss per share of $(0.21); Non-GAAP diluted EPS of $0.03

  • Adjusted EBITDA and adjusted EBITDA margin of $7.3ย million and 10.3%, respectively

First-Quarter 2023 and Recent Digital Intelligence Highlights

  • Closed 21 large deals in the first quarter, each valued at $500,000 or more. Notable deals included:
    ย ย 
    • A large national agency in Latin America expanded its Premium licensing, added Guardian and Pathfinder, and became the first customer in this region to integrate cryptocurrency data and insights within its Cellebrite DI solutions. This customerโ€™s ARR increased by a factor of 13x to $1.6 million.ย ย 

    • Two police departments serving mid-sized U.S. cities added Premium to support their digital forensic labs and began deploying Pathfinder to accelerate their investigations and Guardian to securely share digital evidence among examiners, investigators and prosecutors. ARR for one of these customers quadrupled to nearly $600,000 and ARR for the other customer increased by over 10x to just under $300,000.ย ย 

    • A specialist intelligence agency in Western Europe upgraded its digital intelligence collection capabilities by expanding its use of Premium ES nationwide while also renewing the licenses for other Collect & Review offerings. As a result, this customerโ€™s ARR increased by over 60% to $1.2 million.

  • Launched Pathfinder X, an elevated suite of artificial intelligence (AI)-enabled investigative analytics for digital evidence that helps law enforcement agencies resolve cases faster and more efficiently. New Pathfinder X features include cloud deployment options on AWS and Azure virtual private cloud, a deployment format optimal for geographically dispersed teams and a new user management system.ย ย 

  • Announced integration between Cellebriteโ€™s LegalView Physical Analyzer and Relativityโ€™s RelativityOne, bringing more ease and speed to corporate investigations in the private sector.ย ย 

  • Received Frost & Sullivanโ€™s 2022 North American Customer Value Leadership Award for its digital intelligence solutions.

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€œHaving largely completed our transition to subscription software, we are starting to see our subscription software and ARR growth rates converge, which is consistent with our prior expectations,โ€ said Dana Gerner, Chief Financial Officer of Cellebrite. โ€œLooking ahead, we anticipate continued success in increasing wallet share from existing customers and further expanding our global customer base with new logo wins. Based on our results to date and the opportunities we see to drive top-line growth, in combination with our prudent spending plans, Cellebrite is well positioned to drive improved year-over-year profitability and strong free cash flow over the coming quarters. We reiterate our full-year 2023 guidance.โ€

  • Full year 2023 revenue is expected to be between $305 and $315 million, representing 13-16% year-over-year growth.ย ย 

  • December 2023 ARR is expected to be between $300 and $310 million, representing 21-25% year-over-year growth.

  • Full year 2023 adjusted EBITDA is expected to be between $35.0 and $40.0 million, representing 11-13% margin.

Conference Call Information

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

Date:ย Wednesday, May 10, 2023
Time:ย 8:30 a.m. ET
Call-In Number:ย 203-518-9814
Conference ID:ย CLBTQ123
Event URL:ย https://investors.cellebrite.com/events/event-details/cellebrite-q1-23-earnings
Webcast URL:ย https://edge.media-server.com/mmc/p/u58372yq


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

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 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 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 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.ย ย 

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-basedย 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.com 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.ย 

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 for fiscal year 2023 and certain statements related to being on track to achieve our original FY23 financial targets, being well positioned to drive improved year-over-year profitability and strong free cash flow over the coming quarters, and reiterating our full-year 2023 guidance. Such forward-looking statements including those with respect to 2023 revenue and annual recurring revenue, 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 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:

Investor 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

ย 

ย 
Cellebrite DI Ltd.
First-Quarter 2023 Results Summary
(U.S Dollars in thousands)
ย 
ย ย For the three months endedย 
ย ย March 31,ย 
ย ย 2023ย ย 2022ย 
ย ย (Unaudited)ย ย (Unaudited)ย 
Revenueย ย 71,234ย ย ย 62,385ย 
Gross profitย ย 58,828ย ย ย 51,402ย 
Gross marginย ย 82.6%ย ย 82.4%
Operating income (loss)ย ย 136ย ย ย (1,946)
Operating marginย ย 0.2%ย ย (3.1)%
Net (loss) incomeย ย (40,605)ย ย 55,438ย 
Cash flow from operating activitiesย ย 12,476ย ย ย (10,537)
ย ย ย ย ย ย ย ย ย 
Non-GAAP Financial Data:ย ย ย ย ย ย ย ย 
Operating incomeย ย 5,653ย ย ย 2,634ย 
Operating marginย ย 7.9%ย ย 4.2%
Net incomeย ย 6,899ย ย ย 1,420ย 
Adjusted EBITDAย ย 7,304ย ย ย 4,082ย 
Adjusted EBITDA marginย ย 10.3%ย ย 6.5%

ย 

ย 
Cellebrite DI Ltd.
Condensed Consolidated Balance Sheets
(U.S. Dollars in thousands)
ย 
ย ย March 31,ย ย December 31,ย 
ย ย 2023ย ย 2022ย 
ย ย Unauditedย ย Auditedย 
Assetsย ย ย ย ย ย 
Current assetsย ย ย ย ย ย 
Cash and cash equivalentsย $98,972ย ย $87,645ย 
Short-term depositsย ย 54,740ย ย ย 51,335ย 
Marketable securitiesย ย 48,938ย ย ย 44,643ย 
Trade receivables (net of allowance for doubtful accounts of $1,264 and $1,904 as of March 31, 2023 and December 31, 2022, respectively)ย ย 69,594ย ย ย 78,761ย 
Prepaid expenses and other current assetsย ย 20,259ย ย ย 17,085ย 
Contract acquisition costsย ย 6,377ย ย ย 6,286ย 
Inventoriesย ย 11,405ย ย ย 10,176ย 
Total current assetsย ย 310,285ย 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 2,657ย ย ย 1,731ย 
Marketable securitiesย ย 18,521ย ย ย 22,125ย 
Deferred tax assets, netย ย 11,894ย ย ย 12,511ย 
Property and equipment, netย ย 16,725ย ย ย 17,259ย 
Intangible assets, netย ย 10,458ย ย ย 11,254ย 
Goodwillย ย 26,829ย ย ย 26,829ย 
Operating lease right-of-use assets, netย ย 15,320ย ย ย 15,653ย 
Total non-current assetsย ย 102,404ย ย ย 107,362ย 
Total assetsย $412,689ย 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 $4,918ย ย $4,612ย 
Other accounts payable and accrued expensesย ย 37,198ย ย ย 45,453ย 
Deferred revenuesย ย 157,903ย ย ย 152,709ย 
Operating lease liabilitiesย ย 4,723ย ย ย 5,003ย 
Total current liabilitiesย ย 204,742ย 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 5,577ย ย ย 5,394ย 
Deferred revenuesย ย 48,384ย ย ย 42,173ย 
Restricted Sponsor Shares liabilityย ย 28,574ย ย ย 17,532ย 
Price Adjustment Shares liabilityย ย 46,126ย ย ย 26,184ย 
Warrant liabilityย ย 29,824ย ย ย 20,015ย 
Operating lease liabilitiesย ย 10,105ย ย ย 10,353ย 
Total long-term liabilitiesย ย 168,590ย ย ย 121,651ย 
Total liabilitiesย $373,332ย ย $329,428ย 
ย ย ย ย ย ย ย ย ย 
Shareholdersโ€™ equityย ย ย ย ย ย 
Share capitalย *)ย *)
Additional paid-in capitalย ย (119,061)ย ย (125,624)
Treasury share, NIS 0.00001 par value; 41,776 ordinary sharesย ย (85)ย ย (85)
Accumulated other comprehensive (loss) incomeย ย (135)ย ย 331ย 
Retained earningsย ย 158,638ย ย ย 199,243ย 
Total shareholdersโ€™ equityย ย 39,357ย ย ย 73,865ย 
Total liabilities and shareholdersโ€™ equityย $412,689ย ย $403,293ย 


*)ย  ย Less than 1 USD

ย 

ย 
Cellebrite DI Ltd.
Condensed Consolidated Statements of Income
(U.S Dollars in thousands, except share and per share data)
ย 
ย ย For the three months ended ย 
ย ย March 31,ย 
ย ย 2023ย ย 2022ย 
ย ย (Unaudited)ย ย (Unaudited)ย 
Revenue:ย ย ย ย ย ย 
Subscription servicesย $47,367ย ย $36,361ย 
Term-licenseย ย 13,915ย ย ย 11,824ย 
Total subscriptionย ย 61,282ย ย ย 48,185ย 
Other non-recurring*ย ย 2,918ย ย ย 5,972ย 
Professional servicesย ย 7,034ย ย ย 8,228ย 
Total revenueย ย 71,234ย ย ย 62,385ย 
ย ย ย ย ย ย ย ย ย 
Cost of revenue:ย ย ย ย ย ย ย ย 
Subscription servicesย ย 4,492ย ย ย 3,768ย 
Term-licenseย ย 2ย ย ย 250ย 
Total subscriptionย ย 4,494ย ย ย 4,018ย 
Other non-recurring*ย ย 2,981ย ย ย 2,207ย 
Professional servicesย ย 4,931ย ย ย 4,758ย 
Total cost of revenueย ย 12,406ย ย ย 10,983ย 
ย ย ย ย ย ย ย ย ย 
Gross profitย $58,828ย ย $51,402ย 
ย ย ย ย ย ย ย ย ย 
Operating expenses:ย ย ย ย ย ย ย ย 
Research and developmentย ย 21,131ย ย ย 19,576ย 
Sales and marketingย ย 27,601ย ย ย 23,259ย 
General and administrativeย ย 9,960ย ย ย 10,513ย 
Total operating expensesย $58,692ย ย $53,348ย 
ย ย ย ย ย ย ย ย ย 
Operating income (loss)ย $136ย ย $(1,946)
Financial (expense) income, netย ย (38,775)ย ย 56,400ย 
(Loss) Income before taxย ย (38,639)ย ย 54,454ย 
Tax expense (income)ย ย 1,966ย ย ย (984)
Net (Loss) incomeย $(40,605)ย $55,438ย 
ย ย ย ย ย ย ย ย ย 
(Loss) earnings per shareย ย ย ย ย ย ย ย 
Basicย $(0.21)ย $0.29ย 
Dilutedย $(0.21)ย $0.27ย 
ย ย ย ย ย ย ย ย ย 
Weighted average shares outstandingย ย ย ย ย ย ย ย 
Basicย ย 186,338,076ย ย ย 180,545,126ย 
Dilutedย ย 198,184,236ย ย ย 196,142,739ย 
ย ย ย ย ย ย ย ย ย 
Other comprehensive (loss) income:ย ย ย ย ย ย ย ย 
Unrealized loss on hedging transactionsย ย (44)ย ย (1,150)
Unrealized income (loss) on marketable securitiesย ย 177ย ย ย (49)
Currency translation adjustmentsย ย (598)ย ย 402ย 
Total other comprehensive loss, net of taxย ย (465)ย ย (797)
Total other comprehensive (loss) incomeย $(41,070)ย $54,641ย 

ย 

*Other non-recurring is composed of hardware sales, usage fees and perpetual licenses, and was previously referred to โ€œPerpetual license and other.โ€ Changing the name for this type of revenue reflects that perpetual license revenue has declined to relatively insignificant levels with hardware sales now representing the majority of this type of revenue.
ย ย 

ย 

Cellebrite DI Ltd.
Condensed Consolidated Statements of Cash Flow
(U.S Dollars in thousands, except share and per share data)
ย 
ย ย For the three months endedย 
ย ย March 31,ย 
ย ย 2023ย ย 2022ย 
ย ย (Unaudited)ย ย (Unaudited)ย 
Cash flow from operating activities:ย ย ย ย ย ย 
Net (loss) incomeย $(40,605)ย $55,438ย 
Adjustments to reconcile net income to net cash provided by operating activities:ย ย ย ย ย ย ย ย 
Share based compensation and RSUsย ย 4,457ย ย ย 2,858ย 
Amortization of premium, discount and accrued interest on marketable securitiesย ย (171)ย ย 17ย 
Depreciation and amortizationย ย 2,447ย ย ย 2,112ย 
Interest income from short term depositsย ย (684)ย ย (62)
Deferred income taxesย ย 560ย ย ย (924)
Remeasurement of warrant liabilityย ย 9,809ย ย ย (17,083)
Remeasurement of Restricted Sponsor Sharesย ย 11,042ย ย ย (13,506)
Remeasurement ofย ย Price Adjustment Shares liabilitiesย ย 19,942ย ย ย (25,759)
Decrease in trade receivablesย ย 9,627ย ย ย 7,015ย 
Increase (decrease) in deferred revenueย ย 10,468ย ย ย (5,916)
Increase in other non-current assetsย ย (927)ย ย (33)
(Increase) decrease in in prepaid expenses and other current assetsย ย (3,637)ย ย 750ย 
Changes in operating lease assetsย ย 1,367ย ย ย โ€”ย 
Changes in operating lease liabilityย ย (1,562)ย ย โ€”ย 
Increase in inventoriesย ย (1,225)ย ย (1,347)
Increase (decrease) in trade payablesย ย 264ย ย ย (352)
Decrease in other accounts payable and accrued expensesย ย (8,879)ย ย (11,085)
Increase (decrease) in other long-term liabilitiesย ย 183ย ย ย (2,660)
Net cash provided by (used in) operating activitiesย ย 12,476ย ย ย (10,537)
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 
Purchases of property and equipmentย ย (1,064)ย ย (2,305)
Investment in marketable securitiesย ย (16,352)ย ย (29,276)
Proceeds from maturity of marketable securitiesย ย 16,073ย ย ย โ€”ย 
Investment in short term depositsย ย (16,000)ย ย (7,000)
Redemption of short term depositsย ย 13,279ย ย ย 25,181ย 
Net cash used in investing activitiesย ย (4,064)ย ย (13,400)
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 
Exercise of options to sharesย ย 2,106ย ย ย 3,627ย 
Proceeds from Employee Share Purchase Plan, netย ย 624ย ย ย โ€”ย 
Net cash provided by financing activitiesย ย 2,730ย ย ย 3,627ย 
ย ย ย ย ย ย ย ย ย 
Net increase (decrease)ย ย in cash and cash equivalentsย ย 11,142ย ย ย (20,310)
Net effect of Currency Translation on cash and cash equivalentsย ย 185ย ย ย 56ย 
Cash and cash equivalents at beginning of periodย ย 87,645ย ย ย 145,973ย 
Cash and cash equivalentsย ย at end of periodย $98,972ย ย $125,719ย 
ย ย ย ย ย ย ย ย ย 
Supplemental cash flow information:ย ย ย ย ย ย 
Income taxes paidย $3,625ย ย $1,287ย 
Non-cash activitiesย ย ย ย ย ย ย ย 
Purchase of property and equipmentย $โ€”ย ย $133ย 

ย 

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 ย For the three months endedย 
ย ย March 31,ย 
ย ย 2023ย ย 2022ย 
ย ย Unauditedย ย Unauditedย 
ย ย ย ย ย ย ย 
Cost of revenueย $12,406ย ย $10,983ย 
Less:ย ย ย ย ย ย ย ย 
Share based compensationย ย 386ย ย ย 246ย 
Acquisition related costsย ย 13ย ย ย โ€”ย 
Non-GAAP cost of revenueย $12,007ย ย $10,737ย 

ย 

ย ย For the three months endedย 
ย ย March 31,ย 
ย ย 2023ย ย 2022ย 
ย ย Unauditedย ย Unauditedย 
ย ย ย ย ย ย ย 
Gross profitย $58,828ย ย $51,402ย 
Share based compensationย ย 386ย ย ย 246ย 
Acquisition related costsย ย 13ย ย ย -ย 
Non-GAAP gross profitย $59,227ย ย $51,648ย 

ย 

ย ย For the three months endedย 
ย ย March 31,ย 
ย ย 2023ย ย 2022ย 
ย ย Unauditedย ย Unauditedย 
ย ย ย ย ย ย ย 
Operating expensesย $58,692ย ย $53,348ย 
Less:ย ย ย ย ย ย ย ย 
Share based compensationย ย 4,071ย ย ย 2,612ย 
Amortization of intangible assetsย ย 796ย ย ย 664ย 
Acquisition related costsย ย 251ย ย ย 1,058ย 
Non-GAAP operating expensesย $53,574ย ย $49,014ย 

ย 

ย ย For the three months endedย 
ย ย March 31,ย 
ย ย 2023ย ย 2022ย 
ย ย Unauditedย ย Unauditedย 
ย ย ย ย ย ย ย 
Operating income (loss)ย $136ย ย $(1,946)
Share based compensationย ย 4,457ย ย ย 2,858ย 
Amortization of intangible assetsย ย 796ย ย ย 664ย 
Acquisition related costsย ย 264ย ย ย 1,058ย 
Non-GAAP operating incomeย $5,653ย ย $2,634ย 

ย 

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 ย For the three months endedย 
ย ย March 31,ย 
ย ย 2023ย ย 2022ย 
ย ย Unauditedย ย Unauditedย 
ย ย ย ย ย ย ย 
Net (loss) incomeย $(40,605)ย $55,438ย 
One time tax incomeย ย โ€”ย ย ย (1,825)
Share based compensationย ย 4,457ย ย ย 2,858ย 
Amortization of intangible assetsย ย 796ย ย ย 664ย 
Acquisition related costsย ย 264ย ย ย 1,058ย 
Tax expense (income)ย ย 1,194ย ย ย (425)
Finance expense (income) from financial derivativesย ย 40,793ย ย ย (56,348)
Non-GAAP net incomeย $6,899ย ย $1,420ย 
ย ย ย ย ย ย ย ย ย 
Non-GAAP Earnings per share:ย ย ย ย ย ย ย ย 
Basicย $0.04ย ย $0.01ย 
Dilutedย $0.03ย ย $0.01ย 
ย ย ย ย ย ย ย ย ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย ย 
Basicย ย 186,338,076ย ย ย 180,545,126ย 
Dilutedย ย 198,184,236ย ย ย 196,142,739ย 

ย 

ย ย For the three months endedย 
ย ย March 31,ย 
ย ย 2023ย ย 2022ย 
ย ย Unauditedย ย Unauditedย 
ย ย ย ย ย ย ย 
Net (loss) incomeย $(40,605)ย $55,438ย 
Financial expense (income), netย ย 38,775ย ย ย (56,400)
Tax expense (income)ย ย 1,966ย ย ย (984)
Share based compensationย ย 4,457ย ย ย 2,858ย 
Amortization of intangible assetsย ย 796ย ย ย 664ย 
Acquisition related costsย ย 264ย ย ย 1,058ย 
Depreciation expensesย ย 1,651ย ย ย 1,448ย 
Adjusted EBITDAย $7,304ย ย $4,082ย 

Primary Logo

Report this content

If you believe this article contains misleading, harmful, or spam content, please let us know.

Report this article

Recent Quotes

View More
Symbol Price Change (%)
AMZN  272.05
+3.79 (1.41%)
AAPL  276.83
-3.31 (-1.18%)
AMD  341.54
-19.00 (-5.27%)
BAC  52.19
-1.05 (-1.97%)
GOOG  379.64
-3.58 (-0.93%)
META  610.41
+1.66 (0.27%)
MSFT  413.62
-0.82 (-0.20%)
NVDA  198.48
+0.03 (0.02%)
ORCL  180.29
+8.46 (4.92%)
TSLA  392.51
+1.69 (0.43%)
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