Cellebrite Announces Second-Quarter 2024 Results

Revenue of $95.7 million, 25% year-over-year increase primarily due to
27% growth in subscription revenue;
ARR of $345.9 million, up 26% year-over-year;
Adjusted EBITDA of $21.6 million, 22.6% adjusted EBITDA margin;
Company increases 2024 outlook for revenue and adjusted EBITDA, and raises midpoint for ARR

TYSONS CORNER, Va. and PETAH TIKVA, Israel, Aug. 15, 2024 (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, 2024.

โ€œOur outstanding second-quarter 2024 performance was highlighted by significant strategic progress and strong growth in ARR, revenue and adjusted EBITDA,โ€ said Yossi Carmil, Cellebriteโ€™s CEO. โ€œDuring the past several months, we delivered against our top strategic priorities while advancing important initiatives to expand our relationship with the U.S. federal government, drive AI-powered innovation across our Case to Closure platform, and improve our capital structure and trading liquidity. We are pleased to see that our Case to Closure platform is resonating with both public sector agencies and corporations around the world, enabling us to deliver on our brand promise of Justice Accelerated and, in the process, help make our world a better, safer place. As a result of our first-half 2024 financial performance and the opportunities we see over the next two quarters, we have increased our full-year 2024 outlook and believe that we are positioned to deliver an ARR growth rate and an adjusted EBITDA margin that will achieve or surpass โ€˜Rule of 45โ€™ for the second straight year.โ€

Second-Quarter 2024 Financial Highlights

  • Revenue of $95.7 million, up 25% year-over-year
  • Subscription revenue was $85.4 million, up 27% year-over-year
  • Annual Recurring Revenue (ARR) of $345.9 million, up 26% year-over-year
  • Recurring revenue dollar-based net retention rate of 124%
  • GAAP gross profit and gross margin of $79.5 million and 83.0%, respectively; Non-GAAP gross profit and gross profit margin of $80.1 million and 83.7%, respectively
  • GAAP net loss of $23.8 million; Non-GAAP net income of $22.9 million
  • GAAP diluted loss per share of $(0.12); Non-GAAP diluted EPS of $0.10
  • Adjusted EBITDA and adjusted EBITDA margin of $21.6 million and 22.6%, respectively

Second-Quarter 2024 and Recent Business & Operational Highlights

TAM Expansion โ€“ U.S. Federal Marketplace

  • On July 17, 2024, Cellebrite formed Cellebrite Federal Solutions and acquired Cyber Technology Services, Inc. These are key steps in the Companyโ€™s plans to broaden and elevate its relationships with the U.S. federal government. These actions complement and augment an ongoing investment to achieve FedRAMP authorization for Cellebriteโ€™s software-as-a-service offerings. As a result, Cellebrite moves forward better positioned to directly participate in a broader range of new programs and projects with U.S. federal customers over the longer term.

Innovation and Go-to-Market

  • On July 30, 2024, Cellebrite and Relativity jointly announced a strategic technology and go-to-market partnership that delivers cutting-edge solutions for mobile device collection, processing and review. The new solutions drastically increase efficiency by streamlining workflow while improving accessibility and usability of mobile evidence in legal data use cases. The collaboration focuses on the development and offering of a RelativityOne and Cellebrite Remote Mobile Collection and Conversion, in which Relativity is the only e-discovery provider to have direct integrations with Cellebrite Endpoint Inspector and Cellebrite Endpoint Mobile Now.

Go-to-Market

  • On June 26, 2024, Cellebrite announced that Endpoint Inspector SaaS, the Companyโ€™s real-time, consent-based data access, collection and analysis solution, is now available on Amazon Web Services (AWS) Marketplace. As a result, AWS customers can quickly and easily deploy Endpoint Inspector SaaS, through the AWS Marketplace Management Portal. The AWS Marketplace also allows customers to automate billing and track payments through AWS.

Team

  • On August 14, 2024, Cellebrite announced that Troy Richardson had joined its board of directors, effective August 13, 2024. Mr. Richardson is a seasoned technology executive with more than 30 years of experience in leading, scaling and transforming global organizations. With the appointment of Troy Richardson, Cellebriteโ€™s Board of Directors now consists of 10 directors.
  • On August 1, 2024, Cellebrite announced that Sigalit Shavit has joined the Company as Chief Information Officer, bringing more than 30 years of experience to Cellebriteโ€™s information technology and security team. Shavit will focus on ensuring that Cellebriteโ€™s information technology and security organizations continue supporting the day-to-day needs of the business, respond decisively to ever-evolving cyber threats, leverage AI and accelerate innovation.

Capital Markets

  • Cellebriteโ€™s efforts to drive value creation for shareholders underpinned two major milestones:
    • Cellebrite announced today that it is calling for redemption all of the Companyโ€™s outstanding warrants to purchase ordinary shares, comprising 20.0 million public warrants (NASDAQ: CLBTW) and approximately 9.7 million private warrants after the last reported sale price of the Companyโ€™s ordinary shares was equal to or greater than $10.00 per share for 20 days within a 30 trading-day period.
    • Earlier today, Cellebrite also disclosed that 5.0 million Price Adjustment Shares will be issued and 3.0 million Restricted Sponsored Shares vested after the dollar volume-weighted average price of the Companyโ€™s ordinary shares was greater than or equal to $12.50 per share for the 20th trading day within a 30 trading-day period.

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
Dana Gerner, Cellebriteโ€™s CFO, stated, โ€œCellebriteโ€™s strong top-line results in the second quarter of 2024 primarily reflect our ongoing success in increasing our wallet share with existing customers. Our Q224 revenue growth and disciplined management of our cost structure supported another quarter of increased profitability. We expect to build on our first-half 2024 performance as we move into the seasonally stronger second half of our fiscal year. Accordingly, we have updated our 2024 outlook, increasing Cellebriteโ€™s full-year revenue and adjusted EBITDA targets and raising the mid-point of our full-year ARR expectations. In addition, we believe that todayโ€™s separate announcement to redeem nearly 30 million outstanding warrants, combined with the upcoming issuance of 5 million Price Adjustment Shares and recent vesting of 3 million Restricted Sponsor Shares, further validates our strategic and financial progress over the past 18 months and advances our long-standing objectives of supporting healthy trading liquidity, optimizing our capital structure and simplifying our financial reporting.โ€

The Companyโ€™s updated 2024 expectations are as follows:

ย ย Third-Quarter 2024 Expectations
(as of 8/15/24)
ย Full-Year 2024 Expectations
(as of 8/15/24)
ARRย $366 million - $374 millionย $388 million - $400 million
Annual Growthย 24% - 27%ย 23% - 27%
Revenueย $100 million - $104 millionย $390 million - $398 million
Annual Growthย 19% - 24%ย 20% - 22%
Adjusted EBITDAย $25 million - $29 millionย $90 million - $95 million
Adjusted EBITDA marginย 25% - 28%ย 23% - 24%
ย ย ย ย ย 

Conference Call Information
Cellebrite will host a live conference call and webcast later this morning to review the Companyโ€™s financial second-quarter 2024 results and discuss its full-year 2024 outlook. Pertinent details include:

Date:ย Thursday, August 15, 2024
Time:ย 8:30 a.m. ET
Call-In Number:ย 203-518-9708
Conference ID:ย CLBTQ224
Event URL:ย https://investors.cellebrite.com/events/event-details/cellebrite-q2-2024-financial-results-investor-call-webcast
Webcast URL:ย https://edge.media-server.com/mmc/p/gwesq4xv
ย ย ย 

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

Non-GAAP Financial Information and Key Performance Indicators

This press release includes non-GAAP financial measures. Cellebrite believes that the use of non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP operating expenses, non-GAAP operating income, non-GAAP 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.

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

Key Performance Indicators

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

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

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

About Cellebrite

Cellebriteโ€™s (Nasdaq: CLBT) mission is to enable its customers to protect and save lives, accelerate justice and preserve privacy in communities around the world. We are a global leader in Digital 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 estimated financial information for the third quarter of 2024 and full year 2024 and certain statements related to increasing our full-year 2024 outlook and being positioned to deliver an ARR growth rate and an adjusted EBITDA margin that will achieve or surpass โ€˜Rule of 45โ€™ for the second straight year; our expectation to build on our first-half 2024 performance as we move into the seasonally stronger second half of our fiscal year; and we have updated our 2024 outlook, increasing Cellebriteโ€™s full-year revenue and adjusted EBITDA targets and raising the mid-point of our full-year ARR expectations. Such forward-looking statements including those with respect to 2024 third-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:

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 2024 Results Summary
(U.S Dollars in thousands)
ย 
ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย 2024ย 2023ย 2024ย 2023
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Revenue95,714ย ย 76,684ย ย 185,296ย ย 147,918ย 
Gross profit79,453ย ย 63,653ย ย 155,771ย ย 122,481ย 
Gross margin83.0%ย 83.0%ย 84.1%ย 82.8%
Operating income12,487ย ย 4,623ย ย 21,734ย ย 4,759ย 
Operating margin13.0%ย 6.0%ย 11.7%ย 3.2%
Net loss(23,811)ย (32,348)ย (95,183)ย (72,953)
Cash flow from operating activities14,513ย ย 16,576ย ย 24,554ย ย 29,052ย 
ย ย ย ย ย ย ย ย 
Non-GAAP Financial Data:ย ย ย ย ย ย ย 
Operating income19,806ย ย 9,395ย ย 35,685ย ย 15,048ย 
Operating margin20.7%ย 12.3%ย 19.3%ย 10.2%
Net income22,925ย ย 10,715ย ย 39,791ย ย 17,614ย 
Adjusted EBITDA21,618ย ย 11,124ย ย 39,250ย ย 18,428ย 
Adjusted EBITDA margin22.6%ย 14.5%ย 21.2%ย 12.5%
ย ย ย ย ย ย ย ย ย ย ย ย 


Cellebrite DI Ltd.
Condensed Consolidated Balance Sheets
(U.S. Dollars in thousands)
ย 
ย ย June 30,ย December 31,
ย ย 2024ย 2023
ย ย (Unaudited)ย (Audited)
Assetsย ย ย ย 
Current assetsย ย ย ย 
Cash and cash equivalentsย $106,956ย ย $189,517ย 
Short-term depositsย ย 126,723ย ย ย 74,713ย 
Marketable securitiesย ย 71,630ย ย ย 38,693ย 
Trade receivables (net of allowance for credit losses of $2,019 and $1,583 as of June 30, 2024 and December 31, 2023, respectively)ย ย 70,699ย ย ย 77,269ย 
Prepaid expenses and other current assetsย ย 24,443ย ย ย 26,400ย 
Contract acquisition costsย ย 5,516ย ย ย 5,550ย 
Inventoriesย ย 8,784ย ย ย 9,940ย 
Total current assetsย ย 414,751ย ย ย 422,082ย 
ย ย ย ย ย 
Non-current assets ย ย ย ย 
Other non-current assetsย ย 8,224ย ย ย 7,341ย 
Marketable securitiesย ย 60,652ย ย ย 28,859ย 
Deferred tax assets, netย ย 8,806ย ย ย 7,024ย 
Property and equipment, netย ย 15,806ย ย ย 15,896ย 
Intangible assets, netย ย 9,807ย ย ย 10,594ย 
Goodwillย ย 26,829ย ย ย 26,829ย 
Operating lease right-of-use assets, netย ย 11,708ย ย ย 14,260ย 
Total non-current assetsย ย 141,832ย ย ย 110,803ย 
ย ย ย ย ย 
Total assetsย $556,583ย ย $532,885ย 
ย ย ย ย ย 
Liabilities and shareholdersโ€™ (deficiency) equityย ย ย ย 
ย ย ย ย ย 
Current Liabilitiesย ย ย ย 
Trade payablesย $6,510ย ย $8,282ย 
Other accounts payable and accrued expensesย ย 42,259ย ย ย 44,845ย 
Deferred revenuesย ย 183,938ย ย ย 195,725ย 
Operating lease liabilitiesย ย 4,521ย ย ย 4,972ย 
Total current liabilitiesย ย 237,228ย ย ย 253,824ย 
ย ย ย ย ย 
Long-term liabilitiesย ย ย ย 
Other long term liabilitiesย ย 6,492ย ย ย 5,515ย 
Deferred revenuesย ย 42,369ย ย ย 47,098ย 
Restricted Sponsor Shares liabilityย ย 75,230ย ย ย 47,247ย 
Price Adjustment Shares liabilityย ย 134,758ย ย ย 81,715ย 
Warrant liabilityย ย 93,510ย ย ย 54,117ย 
Operating lease liabilitiesย ย 7,155ย ย ย 9,157ย 
Total long-term liabilitiesย ย 359,514ย ย ย 244,849ย 
ย ย ย ย ย 
Total liabilitiesย $596,742ย ย $498,673ย 
ย ย ย ย ย 
Shareholdersโ€™ (deficiency) equity ย ย ย ย 
Share capitalย ย *)ย ย ย *)ย 
Additional paid-in capitalย ย (64,284)ย ย (84,896)
Treasury share, NIS 0.00001 par value; 41,776 ordinary sharesย ย (85)ย ย (85)
Accumulated other comprehensive incomeย ย 1,250ย ย ย 1,050ย 
Retained earningsย ย 22,960ย ย ย 118,143ย 
Total shareholdersโ€™ (deficiency) equityย ย (40,159)ย ย 34,212ย 
ย ย ย ย ย 
Total liabilities and shareholdersโ€™ (deficiency) equityย $556,583ย ย $532,885ย 
ย ย ย ย ย 
*) Less than 1 USDย ย ย ย 
ย ย ย 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 Juneย For the six months ended June
ย ย June 30,ย June 30,
ย ย 2024ย 2023ย 2024ย 2023
ย ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Revenue: ย ย ย ย ย ย ย ย 
Subscription servicesย $65,738ย ย $50,512ย ย $127,841ย ย $97,879ย 
Term-licenseย ย 19,630ย ย ย 16,694ย ย ย 36,749ย ย ย 30,609ย 
Total subscriptionย ย 85,368ย ย ย 67,206ย ย ย 164,590ย ย ย 128,488ย 
Other non-recurringย ย 3,486ย ย ย 1,972ย ย ย 7,054ย ย ย 4,890ย 
Professional servicesย ย 6,860ย ย ย 7,506ย ย ย 13,652ย ย ย 14,540ย 
Total revenueย ย 95,714ย ย ย 76,684ย ย ย 185,296ย ย ย 147,918ย 
ย ย ย ย ย ย ย ย ย 
Cost of revenue: ย ย ย ย ย ย ย ย 
Subscription servicesย ย 6,399ย ย ย 4,946ย ย ย 12,197ย ย ย 9,438ย 
Term-licenseย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 2ย 
Total subscriptionย ย 6,399ย ย ย 4,946ย ย ย 12,197ย ย ย 9,440ย 
Other non-recurringย ย 4,826ย ย ย 2,926ย ย ย 7,920ย ย ย 5,907ย 
Professional servicesย ย 5,036ย ย ย 5,159ย ย ย 9,408ย ย ย 10,090ย 
Total cost of revenue ย ย 16,261ย ย ย 13,031ย ย ย 29,525ย ย ย 25,437ย 
ย ย ย ย ย ย ย ย ย 
Gross profitย $79,453ย ย $63,653ย ย $155,771ย ย $122,481ย 
ย ย ย ย ย ย ย ย ย 
Operating expenses:ย ย ย ย ย ย ย ย 
Research and developmentย ย 23,693ย ย ย 21,053ย ย ย 46,890ย ย ย 42,184ย 
Sales and marketingย ย 32,320ย ย ย 26,745ย ย ย 64,379ย ย ย 54,346ย 
General and administrativeย ย 10,953ย ย ย 11,232ย ย ย 22,768ย ย ย 21,192ย 
Total operating expensesย $66,966ย ย $59,030ย ย $134,037ย ย $117,722ย 
ย ย ย ย ย ย ย ย ย 
Operating income ย $12,487ย ย $4,623ย ย $21,734ย ย $4,759ย 
Financial expense, netย ย (34,502)ย ย (36,051)ย ย (113,078)ย ย (74,826)
Loss before taxย ย (22,015)ย ย (31,428)ย ย (91,344)ย ย (70,067)
Tax expenseย ย 1,796ย ย ย 920ย ย ย 3,839ย ย ย 2,886ย 
Net lossย $(23,811)ย $(32,348)ย $(95,183)ย $(72,953)
ย ย ย ย ย ย ย ย ย 
Losses per shareย ย ย ย ย ย ย ย 
Basicย $(0.12)ย $(0.17)ย $(0.48)ย $(0.37)
Dilutedย $(0.12)ย $(0.17)ย $(0.48)ย $(0.37)
ย ย ย ย ย ย ย ย ย 
Weighted average shares outstandingย ย ย ย ย ย ย ย 
Basicย ย 198,949,594ย ย ย 188,130,294ย ย ย 197,840,662ย ย ย 187,239,136ย 
Dilutedย ย 198,949,594ย ย ย 188,130,294ย ย ย 197,840,662ย ย ย 187,239,136ย 
ย ย ย ย ย ย ย ย ย 
Other comprehensive (loss) income:ย ย ย ย ย ย ย ย 
Unrealized (loss) incomeย arisingย duringย theย periodย ย (326)ย ย 70ย ย ย (850)ย ย 26ย 
Unrealized (loss) income on marketable securitiesย ย (100)ย ย (51)ย ย (320)ย ย 126ย 
Currency translation adjustmentsย ย 187ย ย ย (368)ย ย 1,370ย ย ย (966)
Total other comprehensive (loss) income, net of taxย ย (239)ย ย (349)ย ย 200ย ย ย (814)
Total other comprehensive lossย $(24,050)ย $(32,697)ย $(94,983)ย $(73,767)
ย 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 
ย ย For the three months endedย For the six months ended
ย ย June 30,ย June 30,
ย ย 2024ย 2023ย 2024ย 2023
ย 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 ย ย 
Net lossย $(23,811)ย $(32,348)ย $(95,183)ย $(72,953)
Adjustments to reconcile net income to net cash provided by operating activities:ย ย ย ย ย ย ย ย 
Share based compensation and RSU'sย ย 6,555ย ย ย 4,600ย ย ย 12,251ย ย ย 9,057ย 
Amortization of premium, discount and accrued interest on marketable securitiesย ย (755)ย ย (290)ย ย (1,302)ย ย (461)
Depreciation and amortizationย ย 2,576ย ย ย 2,569ย ย ย 5,256ย ย ย 5,016ย 
Interest income from short term depositsย ย (2,642)ย ย (1,713)ย ย (5,470)ย ย (2,397)
Deferred tax assets, netย ย (942)ย ย (98)ย ย (1,568)ย ย 462ย 
Remeasurement of warrant liabilityย ย 16,806ย ย ย 12,454ย ย ย 39,393ย ย ย 22,263ย 
Remeasurement of Restricted Sponsor Sharesย ย 9,098ย ย ย 9,051ย ย ย 27,983ย ย ย 20,093ย 
Remeasurement of Price Adjustment Shares liabilitiesย ย 12,676ย ย ย 16,655ย ย ย 53,043ย ย ย 36,597ย 
(Increase) decrease in trade receivablesย ย (9,237)ย ย 8,490ย ย ย 6,021ย ย ย 18,117ย 
(Decrease) increase in deferred revenueย ย (1,649)ย ย 87ย ย ย (15,055)ย ย 10,555ย 
Increase in other non-current assetsย ย (1,492)ย ย (135)ย ย (883)ย ย (1,062)
Decrease (increase) in prepaid expenses and other current assetsย ย 785ย ย ย (1,987)ย ย 2,752ย ย ย (5,624)
Changes in operating lease assetsย ย 1,313ย ย ย 1,333ย ย ย 2,641ย ย ย 2,700ย 
Changes in operating lease liabilityย ย (1,273)ย ย (1,400)ย ย (2,542)ย ย (2,962)
Decrease (increase) in inventoriesย ย 474ย ย ย 583ย ย ย 1,151ย ย ย (642)
(Decrease) increase in trade payablesย ย (449)ย ย 117ย ย ย (1,591)ย ย 381ย 
Increase (decrease) in other accounts payable and accrued expensesย ย 6,114ย ย ย (862)ย ย (3,320)ย ย (9,741)
Increase (decrease) in other long-term liabilitiesย ย 366ย ย ย (530)ย ย 977ย ย ย (347)
Net cash provided by operating activitiesย ย 14,513ย ย ย 16,576ย ย ย 24,554ย ย ย 29,052ย 
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 (2,073)ย ย (825)ย ย (3,568)ย ย (1,889)
Purchase of Intangible assetsย ย (279)ย ย โ€”ย ย ย (904)ย ย โ€”ย 
Investment in marketable securitiesย ย (30,890)ย ย (10,653)ย ย (99,282)ย ย (27,005)
Proceeds from maturity of marketable securitiesย ย 20,391ย ย ย 13,434ย ย ย 35,436ย ย ย 29,507ย 
Investment in short term depositsย ย (79,000)ย ย (38,000)ย ย (122,000)ย ย (54,000)
Redemption of short term depositsย ย 58,587ย ย ย 25,302ย ย ย 75,459ย ย ย 38,581ย 
Net cash used in investing activitiesย ย (33,264)ย ย (10,742)ย ย (114,859)ย ย (14,806)
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 2,568ย ย ย 5,079ย ย ย 6,887ย ย ย 7,185ย 
Proceeds from Employee Share Purchase Plan, netย ย 756ย ย ย 610ย ย ย 1,506ย ย ย 1,234ย 
Net cash provided by financing activitiesย ย 3,324ย ย ย 5,689ย ย ย 8,393ย ย ย 8,419ย 
ย ย ย ย ย ย ย ย ย 
Net (decrease) increase in cash and cash equivalents ย ย (15,427)ย ย 11,523ย ย ย (81,912)ย ย 22,665ย 
Net effect of Currency Translation on cash and cash equivalentsย ย (49)ย ย 7ย ย ย (649)ย ย 192ย 
Cash and cash equivalents at beginning of periodย ย 122,432ย ย ย 98,972ย ย ย 189,517ย ย ย 87,645ย 
Cash and cash equivalents at end of periodย $106,956ย ย $110,502ย ย $106,956ย ย $110,502ย 
ย ย ย ย ย ย ย ย ย 
Supplemental cash flow information:ย ย ย ย ย ย ย ย 
Income taxes paidย $1,766ย ย $4,902ย ย $2,557ย ย $8,527ย 
Non-cash activitiesย ย ย ย ย ย ย ย 
Operatingย leaseย liabilitiesย arisingย fromย obtainingย rightย ofย useย assetsย $126ย ย $228ย ย $215ย ย $1,258ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 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 For the three months endedย For the six months ended
ย June 30,ย June 30,
ย 2024ย 2023ย 2024ย 2023
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Cost of revenues$16,261ย ย $13,031ย ย $29,525ย ย $25,437ย 
Less:ย ย ย ย ย ย ย 
Share based compensationย 663ย ย ย 414ย ย ย 1,093ย ย ย 800ย 
Acquisition related costsย โ€”ย ย ย 14ย ย ย 2ย ย ย 27ย 
Non-GAAP cost of revenues$15,598ย ย $12,603ย ย $28,430ย ย $24,610ย 
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 2024ย 2023ย 2024ย 2023
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Gross profit$79,453ย ย $63,653ย ย $155,771ย ย $122,481ย 
Share based compensationย 663ย ย ย 414ย ย ย 1,093ย ย ย 800ย 
Acquisition related costsย โ€”ย ย ย 14ย ย ย 2ย ย ย 27ย 
Non-GAAP gross profit$80,116ย ย $64,081ย ย $156,866ย ย $123,308ย 
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 2024ย 2023ย 2024ย 2023
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Operating expenses$66,966ย ย $59,030ย ย $134,037ย ย $117,722ย 
Less:ย ย ย ย ย ย ย 
Issuance expensesย โ€”ย ย ย (345)ย ย โ€”ย ย ย (345)
Share based compensationย 5,892ย ย ย 4,186ย ย ย 11,158ย ย ย 8,257ย 
Amortization of intangible assetsย 764ย ย ย 840ย ย ย 1,691ย ย ย 1,636ย 
Acquisition related costsย โ€”ย ย ย (337)ย ย 7ย ย ย (86)
Non-GAAP operating expenses$60,310ย ย $54,686ย ย $121,181ย ย $108,260ย 
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 2024ย 2023ย 2024ย 2023
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Operating income$12,487ย ย $4,623ย ย $21,734ย ย $4,759ย 
Issuance expensesย โ€”ย ย ย (345)ย ย โ€”ย ย ย (345)
Share based compensationย 6,555ย ย ย 4,600ย ย ย 12,251ย ย ย 9,057ย 
Amortization of intangible assetsย 764ย ย ย 840ย ย ย 1,691ย ย ย 1,636ย 
Acquisition related costsย โ€”ย ย ย (323)ย ย 9ย ย ย (59)
Non-GAAP operating income$19,806ย ย $9,395ย ย $35,685ย ย $15,048ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย 2024ย 2023ย 2024ย 2023
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Net loss$(23,811)ย $(32,348)ย $(95,183)ย $(72,953)
Issuance expensesย โ€”ย ย ย (345)ย ย โ€”ย ย ย (345)
Share based compensationย 6,555ย ย ย 4,600ย ย ย 12,251ย ย ย 9,057ย 
Amortization of intangible assetsย 764ย ย ย 840ย ย ย 1,691ย ย ย 1,636ย 
Acquisition related costsย โ€”ย ย ย (323)ย ย 9ย ย ย (59)
Tax expenseย 837ย ย ย 131ย ย ย 604ย ย ย 1,325ย 
Finance expense from financial derivativesย 38,580ย ย ย 38,160ย ย ย 120,419ย ย ย 78,953ย 
Non-GAAP net income$22,925ย ย $10,715ย ย $39,791ย ย $17,614ย 
ย ย ย ย ย ย ย ย 
Non-GAAP Earnings per share:ย ย ย ย ย ย ย 
Basic$0.11ย ย $0.05ย ย $0.19ย ย $0.09ย 
Diluted$0.10ย ย $0.05ย ย $0.18ย ย $0.08ย 
ย ย ย ย ย ย ย ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย 
Basicย 198,949,594ย ย ย 188,130,294ย ย ย 197,840,662ย ย ย 187,239,136ย 
Dilutedย 211,343,253ย ย ย 199,704,722ย ย ย 210,616,686ย ย ย 199,820,166ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย 2024ย 2023ย 2024ย 2023
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Net loss$(23,811)ย $(32,348)ย $(95,183)ย $(72,953)
Financial expense, netย 34,502ย ย ย 36,051ย ย ย 113,078ย ย ย 74,826ย 
Tax expenseย 1,796ย ย ย 920ย ย ย 3,839ย ย ย 2,886ย 
Issuance expensesย โ€”ย ย ย (345)ย ย โ€”ย ย ย (345)
Share based compensationย 6,555ย ย ย 4,600ย ย ย 12,251ย ย ย 9,057ย 
Amortization of intangible assetsย 764ย ย ย 840ย ย ย 1,691ย ย ย 1,636ย 
Acquisition related costsย โ€”ย ย ย (323)ย ย 9ย ย ย (59)
Depreciation expensesย 1,812ย ย ย 1,729ย ย ย 3,565ย ย ย 3,380ย 
Adjusted EBITDA$21,618ย ย $11,124ย ย $39,250ย ย $18,428ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  238.75
-0.41 (-0.17%)
AAPL  253.30
+5.26 (2.12%)
AMD  253.25
-6.43 (-2.47%)
BAC  52.16
+0.45 (0.86%)
GOOG  331.33
+2.90 (0.88%)
META  666.83
+8.07 (1.23%)
MSFT  468.95
+3.00 (0.64%)
NVDA  187.12
-0.54 (-0.29%)
ORCL  182.40
+5.24 (2.96%)
TSLA  439.61
-9.45 (-2.10%)
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