Cellebrite Announces First-Quarter 2024 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.

ARR of $331.8 million, up 27% year-over-year;ย 

Q1 2024 revenue of $89.6 million, up 26% year-over-year primarily due toย 29% growth in subscription revenue;ย 

Q1 2024 adjusted EBITDA of $17.6 million, 19.7% adjusted EBITDA margin

TYSONS CORNER, Va. and PETAH TIKVA, Israel, May 23, 2024 (GLOBE NEWSWIRE) -- Cellebrite (NASDAQ: CLBT), a global leader in premier Digital Investigative solutions for the public and private sectors, today announced financial results for the three months ending March 31, 2024.

โ€œCellebrite is off to a very solid start to 2024 as we continued to grow wallet share with existing customers around the world,โ€ said Yossi Carmil, Cellebriteโ€™s CEO. โ€œOur strong first-quarter performance was anchored by the further expansion of our business around the globe, improved profitability versus the same quarter one year ago and meaningful strategic progress. It is exciting to see that our Case-to-Closure platform is resonating in the marketplace, highlighted by increasing traction with our new Inseyets digital forensics software. Looking ahead, we continue to see customer budgets trend favorably in support of their plans to enhance and expand their digital investigative capabilities with our solutions over the coming quarters. We are excited about our prospects over the coming quarters and have reaffirmed our outlook for this year.โ€

First-Quarter 2024 Financial Highlights

  • Annual Recurring Revenue (ARR) of $331.8 million, up 27% year-over-year
  • Revenue of $89.6 million, up 26% year-over-year
  • Subscription revenue was $79.2 million, up 29% year-over-year
  • Recurring revenue dollar-based net retention rate of 125%
  • GAAP gross profit and gross margin of $76.3 million and 85.2%, respectively; Non-GAAP gross profit and gross profit margin of $76.8 million and 85.7%, respectively
  • GAAP net loss of $(71.4) million; Non-GAAP net income of $16.9 million
  • GAAP Diluted loss per share of $(0.36); Non-GAAP Diluted EPS of $0.08
  • Adjusted EBITDA and Adjusted EBITDA margin of $17.6ย million and 19.7%, respectively

First-Quarter 2024 and Recent Business & Operational Highlights

Innovation

  • On March 7, 2024, Cellebrite announced the launch of the process to authorize its software-as-a-service offerings with the Federal Risk and Authorization Management Program (FedRAMPยฎ). The authorization will enable Cellebriteโ€™s federal customers to leverage their use of the Companyโ€™s SaaS solutions, support faster and more cost-effective procurement processes, eliminate duplicative assessment efforts and ensure consistent application of information security standards. FedRAMP authorization ensures a standardized approach to security assessment, authorization and continuous monitoring for cloud products and services. As part of this process, Cellebrite selected cybersecurity services pioneer Coalfire to support the activities required to complete this process, which is planned to be completed within the next twelve months.
  • On March 14, 2024, Cellebrite introduced Cellebrite Endpoint Inspector SaaS, which offers public sector customers, enterprise customers and eDiscovery service providers next-generation digital forensic capabilities that enable the streamlined collection and analysis of data from diverse remote devices, all within a unified, consent-based, secure framework.

Team

  • On March 25, 2024, Cellebrite announced the appointment of David Gee as Chief Marketing Officer. Mr. Gee, who brings more than 25 years of global sales and marketing expertise to Cellebrite, oversees Cellebriteโ€™s global marketing strategy and execution to help the Company capitalize on the major growth opportunities ahead in the digital investigations marketplace.

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

Financial Outlook

โ€œCellebriteโ€™s business momentum from the prior year carried into the first quarter of 2024,โ€ stated Dana Gerner, Cellebriteโ€™s CFO. โ€œOur top-line expansion combined with prudent investment in our technology and go-to-market initiatives enabled us to produce another quarter of improved profitability on a year-over-year basis. We expect to drive solid ARR and revenue expansion in the second quarter, which we anticipate will support higher adjusted EBITDA versus the second quarter of 2023. Although it is still early in the year, we believe we are well positioned to achieve our full-year 2024 targets with an expectation that we will deliver the majority of our revenue and adjusted EBITDA in the second half of the year.โ€

The Companyโ€™s current expectations are as follows:

ย Second-Quarter 2024 Expectations
(as of 5/23/24)
ย Full-Year 2024 Expectations
(unchanged from 2/15/24)
ARR$342 million - $350 millionย $380 million - $400 million
Annual Growth25% - 28%ย 20% - 27%
Revenue$90 million - $94 millionย $370 million - $380 million
Annual Growth17% - 23%ย 14% - 18%
Adjusted EBITDA$16 million - $19 millionย $70 million - $80 million
Adjusted EBITDA margin18% - 20%ย 19% - 21%
ย ย ย ย 

First-Quarter 2024 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 2024 and discuss its 2024 outlook. Relevant details include:

Date:Thursday, May 23, 2024
Time:8:30 a.m. ET
Call-In Number:203-518-9783
Conference ID:CLBTQ124
Event URL:https://investors.cellebrite.com/events/event-details/cellebrite-q1-2024-financial-results-investor-call-webcast
Webcast URL:https://edge.media-server.com/mmc/p/csujxde4
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 gross profit, non-GAAP net income, non-GAAP operating income and adjusted EBITDA is helpful to investors. These measures, which the Company refers to as our non-GAAP financial measures, are not prepared in accordance with GAAP.

The Company believes that the non-GAAP financial measures provide a more meaningful comparison of its operational performance from period to period and offers investors and management greater visibility into 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 expense;
  • 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, a significant recurring expense 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 the quarterly results section of Companyโ€™s investor relations website at https://investors.cellebrite.com/financial-information/quarterly-results.

A reconciliation for Adjusted EBITDA referred to in our โ€œFinancial Outlookโ€ is not provided because, as a forward-looking statement, such reconciliation is not available without unreasonable effort due to the high variability, complexity, and difficulty of estimating certain items such as charges to share-based compensation expense and currency fluctuations which could have an impact on our consolidated results. The Company believes the information provided is useful to investors because it can be considered in the context of the Companyโ€™s historical disclosures of this measure.

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

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 Investigative 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 Investigation platform and solutions transform how customers collect, review, analyze and manage data in legally sanctioned investigations. To learn more visit us at www.cellebrite.com, https://investors.cellebrite.com, or follow us on Twitter at @Cellebrite.

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 2024 and certain statements related to seeing customer budgets trend favorably in support of their plans to enhance and expand their digital investigative capabilities with our solutions over the coming quarters; we are excited about our prospects over the coming quarters and have reaffirmed our outlook for this year; we expect to drive solid ARR and revenue expansion in the second quarter, which we anticipate will support higher adjusted EBITDA versus the second quarter of 2023; and we believe we are well positioned to achieve our full-year 2024 targets with an expectation that we will deliver the majority of our revenue and adjusted EBITDA in the second half of the year. Such forward-looking statements including those with respect to 2024 second quarter and full year revenue, annual recurring revenue (ARR) and adjusted EBITDA, 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 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 March 21, 2024 and as amended on April 12, 2024, 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:

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.
First-Quarter 2024 Results Summary
(U.S Dollars in thousands)
ย 
ย For the three months endedย 
ย March 31,ย 
ย 2024ย ย 2023ย 
ย (Unaudited)ย ย (Unaudited)ย 
Revenueย 89,582ย ย ย 71,234ย 
Gross profitย 76,318ย ย ย 58,828ย 
Gross marginย 85.2%ย ย 82.6%
Operating incomeย 9,247ย ย ย 136ย 
Operating marginย 10.3%ย ย 0.2%
Net lossย (71,372)ย ย (40,605)
Cash flow from operating activitiesย 10,041ย ย ย 12,476ย 
ย ย ย ย ย ย ย ย 
Non-GAAP Financial Data:ย ย ย ย ย ย ย 
Operating incomeย 15,879ย ย ย 5,653ย 
Operating marginย 17.7%ย ย 7.9%
Net incomeย 16,866ย ย ย 6,899ย 
Adjusted EBITDAย 17,632ย ย ย 7,304ย 
Adjusted EBITDA marginย 19.7%ย ย 10.3%
ย ย ย ย ย ย ย ย 


Cellebrite DI Ltd.
Condensed Consolidated Balance Sheets
(U.S. Dollars in thousands)
ย ย ย ย ย ย 
ย March 31,ย ย December 31,ย 
ย 2024ย ย 2023ย 
ย (Unaudited)ย ย (Audited)ย 
Assetsย ย ย ย ย 
Current assetsย ย ย ย ย 
Cash and cash equivalents$122,432ย ย $189,517ย 
Short-term depositsย 103,669ย ย ย 74,713ย 
Marketable securitiesย 50,453ย ย ย 38,693ย 
Trade receivables (net of allowance for doubtful accounts of $1,746 and $1,583 as ofย ย ย ย ย ย ย ย 
March 31, 2024 and December 31, 2023, respectively)ย 61,643ย ย ย 77,269ย 
Prepaid expenses and other current assetsย 25,647ย ย ย 26,400ย 
Contract acquisition costsย 4,957ย ย ย 5,550ย 
Inventoriesย 9,259ย ย ย 9,940ย 
Total current assetsย 378,060ย ย ย 422,082ย 
ย ย ย ย ย ย ย ย 
Non-current assetsย ย ย ย ย ย ย 
Other non-current assetsย 6,732ย ย ย 7,341ย 
Marketable securitiesย 70,706ย ย ย 28,859ย 
Deferred tax assets, netย 7,789ย ย ย 7,024ย 
Property and equipment, netย 15,583ย ย ย 15,896ย 
Intangible assets, netย 10,417ย ย ย 10,594ย 
Goodwillย 26,829ย ย ย 26,829ย 
Operating lease right-of-use assets, netย 13,021ย ย ย 14,260ย 
Total non-current assetsย 151,077ย ย ย 110,803ย 
ย ย ย ย ย ย ย ย 
Total assets$529,137ย ย $532,885ย 
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 
Current Liabilitiesย ย ย ย ย ย ย 
Trade payables$7,045ย ย $8,282ย 
Other accounts payable and accrued expensesย 36,706ย ย ย 44,845ย 
Deferred revenuesย 186,028ย ย ย 195,725ย 
Operating lease liabilitiesย 4,839ย ย ย 4,972ย 
Total current liabilitiesย 234,618ย ย ย 253,824ย 
ย ย ย ย ย ย ย ย 
Long-term liabilitiesย ย ย ย ย ย ย 
Other long-term liabilitiesย 6,126ย ย ย 5,515ย 
Deferred revenuesย 42,071ย ย ย 47,098ย 
Restricted Sponsor Shares liabilityย 66,132ย ย ย 47,247ย 
Price Adjustment Shares liabilityย 122,082ย ย ย 81,715ย 
Warrant liabilityย 76,704ย ย ย 54,117ย 
Operating lease liabilitiesย 8,110ย ย ย 9,157ย 
Total long-term liabilitiesย 321,225ย ย ย 244,849ย 
ย ย ย ย ย ย ย ย 
Total liabilities$555,843ย ย $498,673ย 
ย ย ย ย ย ย ย ย 
Shareholdersโ€™ equityย ย ย ย ย ย ย 
Share capitalย *)ย ย ย *)ย 
Additional paid-in capitalย (74,881)ย ย (84,896)
Treasury share, NIS 0.00001 par value; 41,776 ordinary sharesย (85)ย ย (85)
Accumulated other comprehensive incomeย 1,489ย ย ย 1,050ย 
Retained earningsย 46,771ย ย ย 118,143ย 
Total shareholdersโ€™ equityย (26,706)ย ย 34,212ย 
ย ย ย ย ย ย ย ย 
Total liabilities and shareholdersโ€™ equity$529,137ย ย $532,885ย 
ย 
*)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 March 31,ย 
ย 2024ย ย 2023ย 
ย (Unaudited)ย ย (Unaudited)ย 
Revenue:ย ย ย ย ย 
Subscription services$62,103ย ย $47,367ย 
Term-licenseย 17,119ย ย ย 13,915ย 
Total subscriptionย 79,222ย ย ย 61,282ย 
Other non-recurringย 3,568ย ย ย 2,918ย 
Professional servicesย 6,792ย ย ย 7,034ย 
Total revenueย 89,582ย ย ย 71,234ย 
ย ย ย ย ย ย ย ย 
Cost of revenue:ย ย ย ย ย ย ย 
Subscription servicesย 5,798ย ย ย 4,492ย 
Term-licenseย โ€”ย ย ย 2ย 
Total subscriptionย 5,798ย ย ย 4,494ย 
Other non-recurringย 3,094ย ย ย 2,981ย 
Professional servicesย 4,372ย ย ย 4,931ย 
Total cost of revenueย 13,264ย ย ย 12,406ย 
ย ย ย ย ย ย ย ย 
Gross profit$76,318ย ย $58,828ย 
ย ย ย ย ย ย ย ย 
Operating expenses:ย ย ย ย ย ย ย 
Research and developmentย 23,197ย ย ย 21,131ย 
Sales and marketingย 32,059ย ย ย 27,601ย 
General and administrativeย 11,815ย ย ย 9,960ย 
Total operating expenses$67,071ย ย $58,692ย 
ย ย ย ย ย ย ย ย 
Operating income$9,247ย ย $136ย 
Financial expense, netย (78,576)ย ย (38,775)
Loss before taxย (69,329)ย ย (38,639)
Tax expenseย 2,043ย ย ย 1,966ย 
Net Loss$(71,372)ย $(40,605)
ย ย ย ย ย ย ย ย 
Loss per shareย ย ย ย ย ย ย 
Basic$(0.36)ย $(0.21)
Diluted$(0.36)ย $(0.21)
ย ย ย ย ย ย ย ย 
Weighted average shares outstandingย ย ย ย ย ย ย 
Basicย 196,823,502ย ย ย 186,338,076ย 
Dilutedย 196,823,502ย ย ย 198,184,236ย 
ย ย ย ย ย ย ย ย 
Other comprehensive income (loss):ย ย ย ย ย ย ย 
Unrealized loss on hedging transactionsย (524)ย ย (44)
Unrealized (loss) income on marketable securitiesย (220)ย ย 177ย 
Currency translation adjustmentsย 1,183ย ย ย (598)
Total other comprehensive income (loss), net of taxย 439ย ย ย (465)
Total other comprehensive loss$(70,933)ย $(41,070)
ย 


Cellebrite DI Ltd.
Condensed Consolidated Statements of Cash Flow
(U.S Dollars in thousands, except share and per share data)
ย ย ย 
ย For the three months endedย 
ย March 31,ย 
ย 2024ย ย 2023ย 
ย (Unaudited)ย ย (Unaudited)ย 
Cash flow from operating activities:ย ย ย ย ย 
ย ย ย ย ย ย 
Net loss$(71,372)ย $(40,605)
Adjustments to reconcile net loss to net cash provided by operating activities:ย ย ย ย ย ย ย 
Share based compensationย 5,696ย ย ย 4,457ย 
Amortization of premium, discount and accrued interest on marketable securitiesย (547)ย ย (171)
Depreciation and amortizationย 2,680ย ย ย 2,447ย 
Interest income from short term depositsย (2,828)ย ย (684)
Deferred tax assets, netย (626)ย ย 560ย 
Remeasurement of Warrant liabilityย 22,587ย ย ย 9,809ย 
Remeasurement of Restricted Sponsor Shares liabilityย 18,885ย ย ย 11,042ย 
Remeasurement of Price Adjustment Shares liabilitiesย 40,367ย ย ย 19,942ย 
Decrease in trade receivablesย 15,258ย ย ย 9,627ย 
(Decrease) increase in deferred revenueย (13,406)ย ย 10,468ย 
Decrease (increase) in other non-current assetsย 609ย ย ย (927)
Decrease (increase) in prepaid expenses and other current assetsย 1,967ย ย ย (3,637)
Changes in operating lease assetsย 1,328ย ย ย 1,367ย 
Changes in operating lease liabilityย (1,269)ย ย (1,562)
Decrease (increase) in inventoriesย 677ย ย ย (1,225)
(Decrease) Increase in trade payablesย (1,142)ย ย 264ย 
Decrease in other accounts payable and accrued expensesย (9,434)ย ย (8,879)
Increase in other long-term liabilitiesย 611ย ย ย 183ย 
Net cash provided by operating activitiesย 10,041ย ย ย 12,476ย 
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 (1,495)ย ย (1,064)
Purchase of Intangible assetsย (625)ย ย โ€”ย 
Investment in marketable securitiesย (68,392)ย ย (16,352)
Proceeds from maturity of marketable securitiesย 15,045ย ย ย 16,073ย 
Investment in short term depositsย (43,000)ย ย (16,000)
Redemption of short-term depositsย 16,872ย ย ย 13,279ย 
Net cash used in investing activitiesย (81,595)ย ย (4,064)
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 4,319ย ย ย 2,106ย 
Proceeds from Employee Share Purchase Plan, netย 750ย ย ย 624ย 
Net cash provided by financing activitiesย 5,069ย ย ย 2,730ย 
ย ย ย ย ย ย ย ย 
Net (decrease) increase in cash and cash equivalentsย (66,485)ย ย 11,142ย 
Net effect of Currency Translation on cash and cash equivalentsย (600)ย ย 185ย 
Cash and cash equivalents at beginning of periodย 189,517ย ย ย 87,645ย 
Cash and cash equivalentsย ย at end of period$122,432ย ย $98,972ย 
ย ย ย ย ย ย ย ย 
Supplemental cash flow information:ย ย ย ย ย ย ย 
Income taxes paid$791ย ย $3,625ย 
Non-cash activitiesย ย ย ย ย ย ย 
Operating lease liabilities arising from obtaining right of use assets$89ย ย $1,030ย 
ย 


Cellebrite DI Ltd.
Reconciliation of GAAP to Non-GAAP Financial Information
(U.S Dollars in thousands, except share and per share data)
ย 
ย For the three months ended
ย March 31,
ย 2024ย ย 2023
ย (Unaudited)ย ย (Unaudited)
Cost of revenues$13,264ย ย $12,406
Less:ย ย ย ย ย ย 
Share based compensationย 430ย ย ย 386
Acquisition related costsย 2ย ย ย 13
Non-GAAP cost of revenues$12,832ย ย $12,007


ย For the three months ended
ย March 31,
ย 2023ย 2022
ย (Unaudited)ย (Unaudited)
Gross profit$76,318ย $58,828
Share based compensationย 430ย ย 386
Acquisition related costsย 2ย ย 13
Non-GAAP gross profit$76,750ย $59,227


ย For the three months ended
ย March 31,
ย 2024ย 2023
ย (Unaudited)ย (Unaudited)
Operating expenses$67,071ย $58,692
Less:ย ย ย ย ย 
Share based compensationย 5,266ย ย 4,071
Amortization of intangible assetsย 927ย ย 796
Acquisition related costsย 7ย ย 251
Non-GAAP operating expenses$60,871ย $53,574


ย For the three months ended
ย March 31,
ย 2024ย 2023
ย (Unaudited)ย (Unaudited)
Operating income$9,247ย $136
Share based compensationย 5,696ย ย 4,457
Amortization of intangible assetsย 927ย ย 796
Acquisition related costsย 9ย ย 264
Non-GAAP operating income$15,879ย $5,653
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 
ย For the three months endedย 
ย March 31,ย 
ย 2024ย ย 2023ย 
ย (Unaudited)ย ย (Unaudited)ย 
Net loss$(71,372)ย $(40,605)
Share based compensationย 5,696ย ย ย 4,457ย 
Amortization of intangible assetsย 927ย ย ย 796ย 
Acquisition related costsย 9ย ย ย 264ย 
Tax expense, netย (233)ย ย 1,194ย 
Finance expense from financial derivativesย 81,839ย ย ย 40,793ย 
Non-GAAP net income$16,866ย ย $6,899ย 
ย ย ย ย ย ย ย ย 
Non-GAAP Earnings per share:ย ย ย ย ย ย ย 
Basic$0.08ย ย $0.04ย 
Diluted$0.08ย ย $0.03ย 
ย ย ย ย ย ย ย ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย 
Basicย 196,823,502ย ย ย 186,338,076ย 
Dilutedย 211,256,086ย ย ย 198,184,236ย 


ย For the three months endedย 
ย March 31,ย 
ย 2024ย ย 2023ย 
ย (Unaudited)ย ย (Unaudited)ย 
Net loss$(71,372)ย $(40,605)
Financial expense, netย 78,576ย ย ย 38,775ย 
Tax expenseย 2,043ย ย ย 1,966ย 
Share based compensationย 5,696ย ย ย 4,457ย 
Amortization of intangible assetsย 927ย ย ย 796ย 
Acquisition related costsย 9ย ย ย 264ย 
Depreciation expensesย 1,753ย ย ย 1,651ย 
Adjusted EBITDA$17,632ย ย $7,304ย 
ย 

ย 


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  272.68
+0.00 (0.00%)
AAPL  293.32
+0.00 (0.00%)
AMD  455.19
+0.00 (0.00%)
BAC  51.31
+0.00 (0.00%)
GOOG  397.05
+0.00 (0.00%)
META  609.63
+0.00 (0.00%)
MSFT  415.12
+0.00 (0.00%)
NVDA  215.20
+0.00 (0.00%)
ORCL  195.95
+0.00 (0.00%)
TSLA  428.35
+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