Cellebrite Announces Second-Quarter 2023 Results

Revenues of $76.7 million, 23% year-over-year increase primarily due toย 35% growth in subscription revenue;

ARR of $273.7 million, up 28% year-over-year;

Adjusted EBITDA of $11.1 million, 14.5% Adjusted EBITDA margin;

Company increases 2023 outlook for revenue, ARR and adjusted EBITDA

TYSONS CORNER, Va. and PETAH TIKVA, Israel, Aug. 08, 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 six months ending June 30, 2023.

โ€œWe delivered an excellent second-quarter performance on all fronts,โ€ said Yossi Carmil, Cellebriteโ€™s CEO. โ€œOverall, our market is healthy, our customer relationships remain strong, and our investment in powerful, customer-driven innovation and go-to-market activities enabled us to continue winning. Our second-quarter 2023 revenue growth demonstrates our ongoing success in expanding the scope of our relationships within the digital forensics units of our existing customers and our progress in extending our reach into their investigative units. The combination of strong revenue growth and disciplined spending enabled us to exceed our Adjusted EBITDA and cash generation targets entering the second quarter. Our increased outlook for 2023 reflect our solid momentum in a healthy market.โ€

Second Quarter 2023 Financial Highlights

  • Revenue of $76.7 million, up 23% year-over-year
  • Subscription revenue was $67.2 million, up 35% year-over-year
  • Annual Recurring Revenue (ARR) of $273.7 million, up 28% year-over-year
  • Recurring revenue dollar-based net retention rate of 125%
  • GAAP gross profit and gross margin of $63.7 million and 83.0%, respectively; Non-GAAP gross profit and gross profit margin of $64.1 million and 83.6%, respectively
  • GAAP net loss of $(32.3) million; Non-GAAP net income of $10.7 million
  • GAAP Diluted loss per share of $(0.17); Non-GAAP Diluted EPS of $0.05
  • Adjusted EBITDA and Adjusted EBITDA margin of $11.1 million and 14.5%, respectively

Second Quarter 2023 and Recent Digital Intelligence Highlights

  • In a separate announcement today, the Company appointed Thomas E. Hogan, a proven technology leader with a remarkable track record of success, as Executive Chairman of the Board of Directors.
  • Cellebrite closed 25 large deals in the second quarter, each valued at $500,000 or more. Notable second-quarter 2023 deals included:
    • A large North American federal law enforcement agency expanded its Premium footprint along with an initial Pathfinder engagement to accelerate time to resolution on critical cases. Cellebriteโ€™s DI solutions are expected to help the customer centralize its critical digital forensic capabilities at scale and supercharge its investigative capabilities. As a result, Cellebriteโ€™s ARR at this account is expected to triple to nearly $5 million.
    • Cellebrite won a new logo in the Asia-Pacific region in the second quarter when a regional correctional services agency began deploying UFED, Premium as a Service and Pathfinder. This deal is part of the customerโ€™s initiative to build its own in-house digital forensic unit to increase its investigative capabilities rather than outsource these activities to other agencies. This agreement is anticipated to deliver nearly $250,000 in ARR, which is considerably larger than the average new logo win.
    • In two separate second-quarter deals, law enforcement agencies serving mid-sized U.S. cities selected Guardian to transform their evidence management workflows, enabling them to efficiently track sensitive digital evidence as they advance investigations. These deals illustrate Cellebriteโ€™s success in extending its reach into new buying centers by leveraging its strength in digital forensic units. In one of the deals, the combined purchase of Guardian and Premium as a Service is expected to increase the Companyโ€™s ARR at this police department by a factor of 10 to over $200,000. In the other deal, ARR from the cityโ€™s DA office will more than double to $330,000.
    • In the private sector, Cellebriteโ€™s intensified sales focus on larger, more strategic accounts is yielding tangible results. During the second quarter, a U.S. service provider expanded its use of Cellebriteโ€™s Endpoint Inspector for remote digital data collection from mobile phones, computers and cloud applications as part of its growing forensics practice that supports its corporate clientsโ€™ legal, regulatory and compliance activities. As a result, this service providerโ€™s ARR is anticipated to nearly double into the low six-figure range.
  • On June 5, 2023, Cellebrite announced UFED Ultra, the Companyโ€™s revolutionary, next-generation Collect & Review solution that expands and accelerates data access, extraction, decoding, and review capabilities for law enforcement agencies around the world to deliver court-ready digital evidence.
  • On July 31, 2023, the Company announced new capabilities for Guardian, Cellebriteโ€™s SaaS-based evidence and workflow management solution for law enforcement agencies of all sizes.
  • Yesterday, Cellebrite announced that the Company won five categories at the 2023 Forensic Focus 4:Cast Awards including DFIR Commercial Tool of the Year and DFIR Team of the Year.
  • On May 22, 2023, Cellebrite announced that four federal forces in a Latin American country expanded their use of Cellebriteโ€™s DI solutions, increasing their annual spending with Cellebrite more than ten-fold. The deal includes wider deployment of Cellebriteโ€™s Collect and Review solutions, adoption of Pathfinder investigative analytics and utilization of cryptocurrency data and insights.
  • On May 16, 2023, the Company announced that it had partnered with The Exodus Road, an international nonprofit organization disrupting human trafficking, to provide DI technology to the National Bureau of Investigations (NBI) Anti-Human Trafficking Division in the Philippines, ensuring access to cutting-edge solutions in order to accelerate justice in cases of exploitation.

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€œBased on our results to date and the anticipated trajectory of our business for the second half of this year, we have raised our 2023 targets for revenue, ARR and adjusted EBITDA,โ€ said Dana Gerner, Chief Financial Officer of Cellebrite. โ€œAs we deliver accelerated 2023 revenue growth and improved profitability over 2022 levels, we remain committed to continue funding important investments to help us innovate, build stronger customer relationships and further scale our organization. We move forward with a strong financial foundation that we expect will be further fortified with solid cash inflows from operations over the coming quarters.โ€

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

ย ย Original Expectationsย Updated Expectations
ย ย (first issued on February 15,2023)ย (as of August 8, 2023)
2023 Revenueย $305 million - $315 millionย $310 million - $320 million
Growth over 2022ย 13% - 16%ย 15% - 18%
December 2023 ARRย $300 million - $310 millionย $303 million - $313 million
Growth over 2022ย 21% - 25%ย 22% - 26%
2023 Adjusted EBITDAย $35 million - $40 millionย $39 million - $44 million
2023 Adjusted EBITDA marginย 11% - 13%ย 13% - 14%


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

Date:ย Tuesday, August 8, 2023
Time:ย 8:30 a.m. ET
Call-In Number:ย 203-518-9848
Conference ID:ย CLBTQ223
Event URL:ย https://investors.cellebrite.com/events/event-details/cellebrite-q2-23-earnings
Webcast URL:ย https://edge.media-server.com/mmc/p/f896bks4


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 net income, non-GAAP EPS 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 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.

With 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, including certain statements supporting our 2023 outlook such as our solid momentum in a healthy market; the anticipated trajectory of our business for the second half of 2023; our plans to deliver accelerated 2023 revenue growth and improved profitability over 2022 levels while remaining committed to continue funding important investments to help us innovate, build stronger customer relationships and further scale our organization; and the expectation for solid cash inflows from operations over the coming quarters. 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; risks associated with 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:

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.
Second Quarter 2023 Results Summary
(U.S Dollars in thousands)


ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย 2023ย ย 2022ย ย 2023ย ย 2022ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Revenue76,684ย ย 62,573ย ย 147,918ย ย 124,958ย 
Gross profit63,653ย ย 49,475ย ย 122,481ย ย 100,877ย 
Gross margin83.0%ย ย 79.1%ย ย 82.8%ย ย 80.7%ย 
Operating income (loss)4,623ย ย (5,599)ย ย 4,759ย ย (7,545)ย 
Operating margin6.0%ย ย (8.9)%ย ย 3.2%ย ย (6.0)%ย 
Net (loss) income(32,348)ย ย 33,197ย ย (72,953)ย ย 88,635ย 
Cash flow from operating activities16,576ย ย (4,073)ย ย 29,052ย ย (14,610)ย 
ย ย ย ย ย ย ย ย 
Non-GAAP Financial Data:ย ย ย ย ย ย ย 
Operating income (loss)9,395ย ย (936)ย ย 15,048ย ย 1,698ย 
Operating margin12.3%ย ย (1.5)%ย ย 10.2%ย ย 1.4%ย 
Net income (loss)10,715ย ย (25)ย ย 17,614ย ย 1,395ย 
Adjusted EBITDA11,124ย ย 657ย ย 18,428ย ย 4,739ย 
Adjusted EBITDA margin14.5%ย ย 1.0%ย ย 12.5%ย ย 3.8%ย 



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


ย June 30, ย December 31,
ย ย 2023ย ย ย 2022ย 
ย (Unaudited)ย (Audited)
Assetsย ย ย 
Current assetsย ย ย 
Cash and cash equivalents$110,502ย ย $87,645ย 
Short-term depositsย 69,151ย ย ย 51,335ย 
Marketable securitiesย 57,605ย ย ย 44,643ย 
Trade receivables (net of allowance for doubtful accounts of $840 and $1,904 as of June 30, 2023 and December 31, 2022, respectively)ย 61,194ย ย ย 78,761ย 
Prepaid expenses and other current assetsย 22,185ย ย ย 17,085ย 
Contract acquisition costsย 5,946ย ย ย 6,286ย 
Inventoriesย 10,822ย ย ย 10,176ย 
Total current assetsย 337,405ย ย ย 295,931ย 
ย ย ย ย 
Non-current assets ย ย ย 
Other non-current assetsย 2,792ย ย ย 1,731ย 
Marketable securitiesย 7,297ย ย ย 22,125ย 
Deferred tax assets, netย 11,997ย ย ย 12,511ย 
Property and equipment, netย 15,810ย ย ย 17,259ย 
Intangible assets, netย 9,618ย ย ย 11,254ย 
Goodwillย 26,829ย ย ย 26,829ย 
Operating lease right-of-use assets, netย 14,145ย ย ย 15,653ย 
Total non-current assetsย 88,488ย ย ย 107,362ย 
ย ย ย ย 
Total assets$425,893ย ย $403,293ย 
ย ย ย ย 
Liabilities and shareholdersโ€™ equity ย ย ย 
ย ย ย ย 
Current Liabilitiesย ย ย 
Trade payables$4,991ย ย $4,612ย 
Other accounts payable and accrued expensesย 35,618ย ย ย 45,453ย 
Deferred revenuesย 158,942ย ย ย 152,709ย 
Operating lease liabilitiesย 4,955ย ย ย 5,003ย 
Total current liabilitiesย 204,506ย ย ย 207,777ย 
ย ย ย ย 
Long-term liabilitiesย ย ย 
Other long-term liabilitiesย 5,047ย ย ย 5,394ย 
Deferred revenuesย 47,469ย ย ย 42,173ย 
Restricted Sponsor Shares liabilityย 37,625ย ย ย 17,532ย 
Price Adjustment Shares liabilityย 62,781ย ย ย 26,184ย 
Warrant liabilityย 42,278ย ย ย 20,015ย 
Operating lease liabilitiesย 8,631ย ย ย 10,353ย 
Total long-term liabilitiesย 203,831ย ย ย 121,651ย 
ย ย ย ย 
Total liabilities$408,337ย ย $329,428ย 
ย ย ย ย 
Shareholdersโ€™ equity ย ย ย 
Share capital* -ย ย *)ย 
Additional paid-in capitalย (108,166)ย ย (125,624)
Treasury share, NIS 0.00001 par value; 41,776 ordinary sharesย (85)ย ย (85)
Accumulated other comprehensive (loss) incomeย (483)ย ย 331ย 
Retained earningsย 126,290ย ย ย 199,243ย 
Total shareholdersโ€™ equityย 17,556ย ย ย 73,865ย 
ย ย ย ย 
Total liabilities and shareholdersโ€™ equity $425,893ย ย $403,293ย 
ย ย ย ย 

*) Less than 1 USD


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


ย For the three months ended ย For the six months ended
ย June 30,ย June 30,
ย ย 2023ย ย ย 2022ย ย ย 2023ย ย ย 2022ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Revenue: ย ย ย ย ย ย ย 
Subscription services$50,512ย ย $36,446ย ย $97,879ย ย $70,387ย 
Term-licenseย 16,694ย ย ย 13,395ย ย ย 30,609ย ย ย 27,653ย 
Total subscriptionย 67,206ย ย ย 49,841ย ย ย 128,488ย ย ย 98,040ย 
Other non-recurringย 1,972ย ย ย 4,200ย ย ย 4,890ย ย ย 10,300ย 
Professional servicesย 7,506ย ย ย 8,532ย ย ย 14,540ย ย ย 16,618ย 
Total revenueย 76,684ย ย ย 62,573ย ย ย 147,918ย ย ย 124,958ย 
ย ย ย ย ย ย ย ย 
Cost of revenue: ย ย ย ย ย ย ย 
Subscription servicesย 4,946ย ย ย 4,576ย ย ย 9,438ย ย ย 8,112ย 
Term-licenseย โ€”ย ย ย 178ย ย ย 2ย ย ย 368ย 
Total subscriptionย 4,946ย ย ย 4,754ย ย ย 9,440ย ย ย 8,480ย 
Other non-recurringย 2,926ย ย ย 3,256ย ย ย 5,907ย ย ย 5,498ย 
Professional servicesย 5,159ย ย ย 5,088ย ย ย 10,090ย ย ย 10,103ย 
Total cost of revenue ย 13,031ย ย ย 13,098ย ย ย 25,437ย ย ย 24,081ย 
ย ย ย ย ย ย ย ย 
Gross profit$63,653ย ย $49,475ย ย $122,481ย ย $100,877ย 
ย ย ย ย ย ย ย ย 
Operating expenses:ย ย ย ย ย ย ย 
Research and developmentย 21,053ย ย ย 19,675ย ย ย 42,184ย ย ย 39,251ย 
Sales and marketingย 26,745ย ย ย 24,892ย ย ย 54,346ย ย ย 48,151ย 
General and administrativeย 11,232ย ย ย 10,507ย ย ย 21,192ย ย ย 21,020ย 
Total operating expenses$59,030ย ย $55,074ย ย $117,722ย ย $108,422ย 
ย ย ย ย ย ย ย ย 
Operating income (loss)$4,623ย ย $(5,599)ย $4,759ย ย $(7,545)
Financial (expense) income, netย (36,051)ย ย 38,466ย ย ย (74,826)ย ย 94,866ย 
(Loss) Income before taxย (31,428)ย ย 32,867ย ย ย (70,067)ย ย 87,321ย 
Tax expense (income)ย 920ย ย ย (330)ย ย 2,886ย ย ย (1,314)
Net (loss) income$(32,348)ย $33,197ย ย $(72,953)ย $88,635ย 
ย ย ย ย ย ย ย ย 
(Loss) earnings per shareย ย ย ย ย ย ย 
Basic$(0.17)ย $0.18ย ย $(0.37)ย $0.47ย 
Diluted$(0.17)ย $0.17ย ย $(0.37)ย $0.44ย 
ย ย ย ย ย ย ย ย 
Weighted average shares outstandingย ย ย ย ย ย ย 
Basicย 188,130,294ย ย ย 181,907,435ย ย ย 187,239,136ย ย ย 181,217,005ย 
Dilutedย 199,704,722ย ย ย 192,133,157ย ย ย 199,820,166ย ย ย 194,355,966ย 
ย ย ย ย ย ย ย ย 
Other comprehensive (loss) income:ย ย ย ย ย ย ย 
Unrealized income (loss) on hedging transactionsย 70ย ย ย (1,757)ย ย 26ย ย ย (2,907)
Unrealized (loss) income on marketable securitiesย (51)ย ย (237)ย ย 126ย ย ย (286)
Currency translation adjustmentsย (368)ย ย 410ย ย ย (966)ย ย 812ย 
Total other comprehensive loss, net of taxย (349)ย ย (1,584)ย ย (814)ย ย (2,381)
Total other comprehensive (loss) income $(32,697)ย $31,613ย ย $(73,767)ย $86,254ย 
ย ย ย ย ย ย ย ย 


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


ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย ย 2023ย ย ย 2022ย ย ย 2023ย ย ย 2022ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Cash flow from operating activities:ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
Net (loss) income$(32,348)ย $33,197ย ย $(72,953)ย $88,635ย 
Adjustments to reconcile net income to net cash provided by operating activities:ย ย ย ย ย ย ย 
Share based compensation and RSUsย 4,600ย ย ย 3,605ย ย ย 9,057ย ย ย 6,463ย 
Amortization of premium, discount and accrued interest on marketable securitiesย (290)ย ย (55)ย ย (461)ย ย (38)
Depreciation and amortizationย 2,569ย ย ย 2,257ย ย ย 5,016ย ย ย 4,369ย 
Interest income from short term depositsย (1,713)ย ย (137)ย ย (2,397)ย ย (199)
Deferred income taxesย (98)ย ย (918)ย ย 462ย ย ย (1,842)
Remeasurement of warrant liabilityย 12,454ย ย ย (13,938)ย ย 22,263ย ย ย (31,021)
Remeasurement of Restricted Sponsor Sharesย 9,051ย ย ย (8,606)ย ย 20,093ย ย ย (22,112)
Remeasurement of Price Adjustment Shares liabilitiesย 16,655ย ย ย (15,847)ย ย 36,597ย ย ย (41,606)
Decrease (increase) in trade receivablesย 8,490ย ย ย (7,765)ย ย 18,117ย ย ย (750)
Increase in deferred revenueย 87ย ย ย 7,858ย ย ย 10,555ย ย ย 1,942ย 
(Increase) decrease in other non-current assetsย (135)ย ย 166ย ย ย (1,062)ย ย 133ย 
(Increase) decrease in in prepaid expenses and other current assetsย (1,987)ย ย 180ย ย ย (5,624)ย ย 930ย 
Changes in operating lease assetsย 1,333ย ย ย โ€”ย ย ย 2,700ย ย ย โ€”ย 
Changes in operating lease liabilityย (1,400)ย ย โ€”ย ย ย (2,962)ย ย โ€”ย 
Decrease (Increase) in inventoriesย 583ย ย ย (274)ย ย (642)ย ย (1,621)
Increase (decrease) in trade payablesย 117ย ย ย (5,421)ย ย 381ย ย ย (5,773)
(Decrease) increase in other accounts payable and accrued expensesย (862)ย ย 1,922ย ย ย (9,741)ย ย (9,163)
Decrease in other long-term liabilitiesย (530)ย ย (297)ย ย (347)ย ย (2,957)
Net cash provided by (used in) operating activitiesย 16,576ย ย ย (4,073)ย ย 29,052ย ย ย (14,610)
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 
Purchases of property and equipmentย (825)ย ย (1,571)ย ย (1,889)ย ย (3,876)
Investment in marketable securitiesย (10,653)ย ย (31,409)ย ย (27,005)ย ย (60,685)
Proceeds from maturity of marketable securitiesย 13,434ย ย ย 5,172ย ย ย 29,507ย ย ย 5,172ย 
Investment in short term depositsย (38,000)ย ย (18,000)ย ย (54,000)ย ย (25,000)
Redemption of zshort-term depositsย 25,302ย ย ย 17,216ย ย ย 38,581ย ย ย 42,397ย 
Net cash used in investing activitiesย (10,742)ย ย (28,592)ย ย (14,806)ย ย (41,992)
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 
Exercise of options to sharesย 5,079ย ย ย 1,055ย ย ย 7,185ย ย ย 4,683ย 
Exercise of public warrantsย โ€”ย ย ย 5ย ย ย โ€”ย ย ย 5ย 
Proceeds from Employee Share Purchase Plan, netย 610ย ย ย โ€”ย ย ย 1,234ย ย ย โ€”ย 
Net cash provided by financing activitiesย 5,689ย ย ย 1,060ย ย ย 8,419ย ย ย 4,688ย 
ย ย ย ย ย ย ย ย 
Net increase (decrease) in cash and cash equivalents ย 11,523ย ย ย (31,605)ย ย 22,665ย ย ย (51,914)
Net effect of Currency Translation on cash and cash equivalentsย 7ย ย ย (2,429)ย ย 192ย ย ย (2,374)
Cash and cash equivalents at beginning of periodย 98,972ย ย ย 125,719ย ย ย 87,645ย ย ย 145,973ย 
Cash and cash equivalents at end of period$110,502ย ย $91,685ย ย $110,502ย ย $91,685ย 
ย ย ย ย ย ย ย ย 
Supplemental cash flow information:ย ย ย ย ย ย ย 
Income taxes paid$4,902ย ย $2,602ย ย $8,527ย ย $3,889ย 
Non-cash activities:ย ย ย ย ย ย ย 
Purchase of property and equipment$โ€”ย ย $88ย ย $โ€”ย ย $221ย 



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


ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย ย 2023ย ย ย 2022ย ย ย 2023ย ย ย 2022ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Cost of revenues$13,031ย ย $13,098ย ย $25,437ย ย $24,081ย 
Less:ย ย ย ย ย ย ย 
Share based compensationย 414ย ย ย 339ย ย ย 800ย ย ย 585ย 
Acquisition related costsย 14ย ย ย โ€”ย ย ย 27ย ย ย โ€”ย 
Non-GAAP cost of revenues$12,603ย ย $12,759ย ย $24,610ย ย $23,496ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย ย 2023ย ย ย 2022ย ย ย 2023ย ย ย 2022ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Gross profit$63,653ย ย $49,475ย ย $122,481ย ย $100,877ย 
Share based compensationย 414ย ย ย 339ย ย ย 800ย ย ย 585ย 
Acquisition related costsย 14ย ย ย โ€”ย ย ย 27ย ย ย โ€”ย 
Non-GAAP gross profit$64,081ย ย $49,814ย ย $123,308ย ย $101,462ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย ย 2023ย ย ย 2022ย ย ย 2023ย ย ย 2022ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Operating expenses$59,030ย ย $55,074ย ย $117,722ย ย $108,422ย 
Less:ย ย ย ย ย ย ย 
Issuance expensesย (345)ย ย โ€”ย ย ย (345)ย ย โ€”ย 
Share based compensationย 4,186ย ย ย 3,266ย ย ย 8,257ย ย ย 5,878ย 
Amortization of intangible assetsย 840ย ย ย 664ย ย ย 1,636ย ย ย 1,328ย 
Acquisition related costsย (337)ย ย 394ย ย ย (86)ย ย 1,452ย 
Non-GAAP operating expenses$54,686ย ย $50,750ย ย $108,260ย ย $99,764ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย ย 2023ย ย ย 2022ย ย ย 2023ย ย ย 2022ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Operating income (loss)$4,623ย ย $(5,599)ย $4,759ย ย $(7,545)
Issuance expensesย (345)ย ย โ€”ย ย ย (345)ย ย โ€”ย 
Share based compensationย 4,600ย ย ย 3,605ย ย ย 9,057ย ย ย 6,463ย 
Amortization of intangible assetsย 840ย ย ย 664ย ย ย 1,636ย ย ย 1,328ย 
Acquisition related costsย (323)ย ย 394ย ย ย (59)ย ย 1,452ย 
Non-GAAP operating income (loss)$9,395ย ย $(936)ย $15,048ย ย $1,698ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย 
ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย ย 2023ย ย ย 2022ย ย ย 2023ย ย ย 2022ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Net (loss) income$(32,348)ย $33,197ย ย $(72,953)ย $88,635ย 
Issuance expensesย (345)ย ย โ€”ย ย ย (345)ย ย โ€”ย 
One time tax incomeย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (1,825)
Share based compensationย 4,600ย ย ย 3,605ย ย ย 9,057ย ย ย 6,463ย 
Amortization of intangible assetsย 840ย ย ย 664ย ย ย 1,636ย ย ย 1,328ย 
Acquisition related costsย (323)ย ย 394ย ย ย (59)ย ย 1,452ย 
Tax expense (income)ย 131ย ย ย 506ย ย ย 1,325ย ย ย 81ย 
Finance expense (income) from financial derivativesย 38,160ย ย ย (38,391)ย ย 78,953ย ย ย (94,739)
Non-GAAP net income (loss)$10,715ย ย $(25)ย $17,614ย ย $1,395ย 
ย ย ย ย ย ย ย ย 
Non-GAAP Earnings per share:ย ย ย ย ย ย ย 
Basic$0.05ย ย $(0.0001)ย $0.09ย ย $0.01ย 
Diluted$0.05ย ย $(0.0001)ย $0.08ย ย $0.01ย 
ย ย ย ย ย ย ย ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย 
Basicย 188,130,294ย ย ย 181,907,435ย ย ย 187,239,136ย ย ย 181,217,005ย 
Dilutedย 199,704,722ย ย ย 192,133,157ย ย ย 199,820,166ย ย ย 194,355,966ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย ย 2023ย ย ย 2022ย ย ย 2023ย ย ย 2022ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Net (loss) income$(32,348)ย $33,197ย ย $(72,953)ย $88,635ย 
Issuance expensesย (345)ย ย โ€”ย ย ย (345)ย ย โ€”ย 
Financial expense (income), netย 36,051ย ย ย (38,466)ย ย 74,826ย ย ย (94,866)
Tax expense (income)ย 920ย ย ย (330)ย ย 2,886ย ย ย (1,314)
Share based compensationย 4,600ย ย ย 3,605ย ย ย 9,057ย ย ย 6,463ย 
Amortization of intangible assetsย 840ย ย ย 664ย ย ย 1,636ย ย ย 1,328ย 
Acquisition related costsย (323)ย ย 394ย ย ย (59)ย ย 1,452ย 
Depreciation expensesย 1,729ย ย ย 1,593ย ย ย 3,380ย ย ย 3,041ย 
Adjusted EBITDA$11,124ย ย $657ย ย $18,428ย ย $4,739ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  233.06
+0.00 (0.00%)
AAPL  267.26
+0.00 (0.00%)
AMD  221.08
+0.00 (0.00%)
BAC  56.89
+0.00 (0.00%)
GOOG  317.32
+0.00 (0.00%)
META  658.79
+0.00 (0.00%)
MSFT  472.85
+0.00 (0.00%)
NVDA  188.12
+0.00 (0.00%)
ORCL  192.59
+0.00 (0.00%)
TSLA  451.67
+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