Cellebrite Announces Third-Quarter 2025 Results

ARR grew 19% to $439.8 million; Revenue grew 18% to $126.0 million

Net income of $20.2 million supports non-GAAP net income of $36.9 million and adjusted EBITDA of $37.7 million, 29.9% adjusted EBITDA margin

TYSONS CORNER, Va. and PETAH TIKVA, Israel, Nov. 12, 2025 (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 and nine months ending September 30, 2025.

โ€œCellebrite once again delivered a balanced and solid performance,โ€ stated Thomas E. Hogan, Cellebriteโ€™s CEO. โ€œWe exceeded the high end of our prior adjusted EBITDA guidance with revenue at the high end of expectations and ARR at the midpoint. Our execution reflects the resilience, operating leverage and importance of our solutions to public safety around the globe. We were also encouraged by the performance of our U.S. Federal business in the quarter which delivered meaningful expansion of business with several marquee clients. We remain enthusiastic about our prospects for renewed growth in this sector in 2026 as budgeting begins to flow, the government reopens and as we achieve full cloud authorization through our sponsorship with the Department of Justice. Beyond our U.S. Federal business, we are similarly optimistic about the pending expansion of our portfolio driven through a powerful combination of organic product development, partnerships and the close of our Corellium acquisition later this quarter.โ€

Third-Quarter Financial Highlights

  • Revenue of $126.0 million, up 18% year-over-year
  • Subscription revenue of $112.7 million, up 21% year-over-year
  • Annual Recurring Revenue (ARR) of $439.8 million, up 19% year-over-year
  • Recurring revenue dollar-based net retention rate of 117%
  • GAAP gross profit and gross margin of $105.7 million and 83.9%, respectively; Non-GAAP gross profit and gross profit margin of $106.5 million and 84.5%, respectively
  • GAAP net income of $20.2 million; Non-GAAP net income of $36.9 million
  • GAAP diluted earnings per share of $0.08; Non-GAAP diluted earnings per share of $0.14
  • Adjusted EBITDA and Adjusted EBITDA margin of $37.7 million and 29.9%, respectively

Recent Business Highlights

Innovation

  • On October 15, 2025, Cellebrite announced its Autumn 2025 Release, evolving and advancing its Digital Investigation Platform with new integrations and powerful new capabilities that span from collection and review to advanced AI-powered analysis.
    • A major highlight of the Autumn 2025 Release was the expanded and reimagined Guardian suite. Cellebrite unveiled its plans for the new Guardian Investigate solution, which is scheduled for general availability in early 2026. Guardian Investigate is a SaaS-based investigative solution that uses agentic AI to analyze multiple evidence types such as mobile data, call detail records, open-source intelligence and case files, along with the requisite workflows to support seamless collaboration.
    • The announcement also included ongoing enhancements to Cellebriteโ€™s flagship digital forensics solution, Inseyets, with expanded access to Android and iOS devices that enhance digital evidence collection and review, plus the addition of field-ready workflows. These enhancements reflect Cellebriteโ€™s ongoing investment in internally developed capabilities and third-party technology relationships.
    • In addition to other notable innovations for Inseyets, Guardian and Pathfinder, Cellebrite also promoted the availability of Corelliumโ€™s powerful Arm-based mobile virtualization offerings, further complementing and expanding Cellebriteโ€™s value proposition for digital intelligence solutions.

Leadership

  • On October 30, 2025, Cellebrite announced that Holly Windham was appointed General Counsel and Chief Compliance Officer. Windham brings extensive legal leadership experience for growth-oriented technology companies with deep expertise spanning software, cloud platforms, cybersecurity, data privacy and public sector contracting. She will lead all legal and compliance matters for Cellebrite, including ongoing efforts regarding the appropriate use of the Companyโ€™s technology around the globe.

Annual General Meeting & Corporate Governance

  • On September 19, 2025, Cellebrite held its 2025 Annual General Meeting of Shareholders (the โ€œMeetingโ€). As subsequently disclosed, shareholders approved all of the proposals brought forth during the Meeting by the respective requisite majority in accordance with the Israeli Companies Law, 5759-1999, and the Companyโ€™s articles of association, as described in the Proxy Statement which was furnished to the U.S. Securities and Exchange Commission on August 15, 2025, and sent to shareholders in connection with the Meeting. As previously disclosed, Elly Keinan, a Cellebrite director since 2020, concluded his service on the Cellebrite Board of Directors immediately following the Meeting, consistent with his decision to not to stand for re-election as a director and pursue other interests unrelated to Cellebrite.

Go-to-Market

  • On October 28, 2025, Cellebrite announced that Terry Crews will headline the Companyโ€™s C2C User Summit 2026 โ€“ a premier digital investigation and intelligence industry event attended by hundreds of public safety and private sector professionals at the Washington, D.C. Marriott Marquis on April 13-17, 2026. Crews, the host of the popular Americaโ€™s Got Talent television show, is a former NFL player, an artist and actor as well as an avid supporter of organizations that combat human trafficking, sexual assault and harassment.

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
David Barter, Cellebriteโ€™s CFO, commented, โ€œStrong demand from customers within our U.S. state and local, and Latin America segments helped drive 21% growth in total subscription-based revenue. Our updated 2025 targets underpin our expectation for a free cash flow margin of approximately 30% for the full year. As we advance our 2026 planning activities, we are increasingly excited about the opportunity we see to drive durable top-line growth, drive incremental gains in profitability and generate low 30% free cash flow margins as we build greater scale and expand our wallet share with existing customers worldwide.โ€

Cellebriteโ€™s fourth-quarter and full-year 2025 expectations do not incorporate any anticipated contribution associated with the pending acquisition of Corellium, Inc. The Companyโ€™s financial expectations are as follows:

ย ย Fourth-Quarter 2025 Expectationsย Full-Year 2025 Expectations
ย ย (as of 11/12/25)ย (as of 11/12/25)
ARRย --ย $460 million - $475 million
Annual Growthย --ย 16% - 20%
Revenueย $123 million - $128 millionย $470 million - $475 million
Annual Growthย 13% - 17%ย 17% - 18%
Adjusted EBITDAย $35 million - $38 millionย $124 million - $127 million
Adjusted EBITDA marginย 28% - 30%ย 26% - 27%
ย ย ย ย ย 

Conference Call Information
Cellebrite will host a live conference call and webcast later today to review the Companyโ€™s third-quarter 2025 financial results and discuss its full-year 2025 outlook. Pertinent details include:

Date:ย Wednesday, November 12, 2025
Time:ย 5:00 p.m. ET
Call-In Number:ย 203-518-9814 / 800-274-8461
Conference ID:ย CLBTQ325
Event URL:ย https://investors.cellebrite.com/events/event-details/cellebrite-q3-2025-financial-results-conference-call-webcast
Webcast URL:ย https://edge.media-server.com/mmc/p/sc8377ap/
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.

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 its 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 into the underlying performance of its business:

  • 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;
  • Acquisition-related expenses and executive severance expenses relate to the cash component of contractual severance due to our former CEO and CFO, all of which 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.

Free cash flow is calculated as net cash provided by or used in operating activities less purchases of property and equipment. We believe that free cash flow is a useful indicator of liquidity that provides information to management and investors about the amount of cash provided by or used in our operations that, after the investments in property and equipment, can be used for strategic initiatives.

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.

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.

References to Websites and Social Media Platforms
References to information included on, or accessible through, websites and social media platforms do not constitute incorporation by reference of the information contained at or available through such websites or social media platforms, and you should not consider such information to be part of 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, estimated financial information for the fourth quarter of 2025 and for fiscal year 2025 and certain statements such as the timing of the closing of the acquisition of Corellium, the availability of Cellebriteโ€™s Guardian Investigate product and including those statements with respect to 2025 revenue and annual recurring revenue, profitability, earnings and free cash flow 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 digital investigation 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; Cellebriteโ€™s dependency on its customers renewing their subscriptions and purchasing new 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 Cellebriteโ€™s dependency on third parties for supplying components or services and with higher costs or unavailability of materials used to create its hardware product components; lengthy sales cycle for some of Cellebriteโ€™s solutions; near term declines in new or renewed agreements; risks associated with inability to recruit, train and retain qualified personnel and senior management; the security of Cellebriteโ€™s operations and the integrity of its software solutions against cyber-attacks, information technology system breaches or disruptions; 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, the increased tension between Israel and Iran and its proxies, including the ongoing hostilities between Israel and Hezbollah, 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, including due to fluctuations in foreign currency exchange rates, rising global inflation and exposure to regions subject to political or economic instability; 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 18, 2025, 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.

About Cellebrite
Cellebriteโ€™s (Nasdaq: CLBT) mission is to enable its global customers to protect and save lives by enhancing digital investigations and intelligence gathering to accelerate justice in communities around the world. Cellebriteโ€™s AI-powered Digital Investigation Platform enables customers to lawfully access, collect, analyze and share digital evidence in legally sanctioned investigations while preserving data privacy. Thousands of public safety organizations, intelligence agencies, and businesses rely on Cellebriteโ€™s digital forensic and investigative solutionsโ€”available via cloud, on-premises, and hybrid deploymentsโ€”to close cases faster and safeguard communities. To learn more, visit us atย www.cellebrite.comย andย https://investors.cellebrite.com and find us on social media @Cellebrite.

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

ย 
Cellebrite DI Ltd.
Third-Quarter 2025 Results Summary
(U.S Dollars in thousands)
ย 
ย For the three months endedย For the nine months ended
ย September 30,ย September 30,
ย 2025ย 2024ย 2025ย 2024
ย ย ย ย ย ย ย ย 
Revenue126,029ย ย 106,858ย ย 346,854ย ย 292,154ย 
Gross profit105,715ย ย 91,414ย ย 291,373ย ย 247,185ย 
Gross margin83.9%ย 85.5%ย 84.0%ย 84.6%
Operating income18,990ย ย 19,445ย ย 45,675ย ย 41,179ย 
Operating margin15.1%ย 18.2%ย 13.2%ย 14.1%
Net income (loss)20,189ย ย (207,093)ย 57,065ย ย (302,276)
Cash flow from operating activities33,272ย ย 41,650ย ย 86,733ย ย 66,204ย 
ย ย ย ย ย ย ย ย 
Non-GAAP Financial Data:ย ย ย ย ย ย ย 
Operating income35,970ย ย 29,506ย ย 84,165ย ย 65,191ย 
Operating margin28.5%ย 27.6%ย 24.3%ย 22.3%
Net income36,860ย ย 31,847ย ย 93,812ย ย 71,638ย 
Adjusted EBITDA37,739ย ย 31,334ย ย 89,300ย ย 70,584ย 
Adjusted EBITDA margin29.9%ย 29.3%ย 25.7%ย 24.2%
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 September 30,ย December 31,
ย ย ย 2025ย ย ย 2024ย 
Assetsย ย ย ย 
Current assetsย ย ย ย 
Cash and cash equivalentsย $281,361ย ย $191,659ย 
Short-term depositsย ย 127,216ย ย ย 153,746ย 
Marketable securitiesย ย 117,135ย ย ย 101,818ย 
Trade receivables (net of allowance for credit losses of $533 and $594 as of September 30, 2025 and December 31, 2024, respectively)ย ย 104,196ย ย ย 82,358ย 
Prepaid expenses and other current assetsย ย 20,812ย ย ย 23,246ย 
Contract acquisition costsย ย 9,034ย ย ย 5,827ย 
Inventoriesย ย 8,648ย ย ย 8,939ย 
Total current assetsย ย 668,402ย ย ย 567,593ย 
ย ย ย ย ย 
Non-current assetsย ย ย ย 
Other non-current assetsย ย 6,289ย ย ย 7,682ย 
Marketable securitiesย ย 69,580ย ย ย 36,601ย 
Deferred tax assets, netย ย 12,727ย ย ย 11,072ย 
Property and equipment, netย ย 22,533ย ย ย 16,995ย 
Operating lease right-of-use assets, netย ย 16,267ย ย ย 10,604ย 
Intangible assets, netย ย 9,807ย ย ย 11,306ย 
Goodwillย ย 28,714ย ย ย 28,714ย 
Total non-current assetsย ย 165,917ย ย ย 122,974ย 
Total assetsย $834,319ย ย $690,567ย 
ย ย ย ย ย 
Liabilities and shareholdersโ€™ equityย ย ย ย 
Current Liabilitiesย ย ย ย 
Trade payablesย $11,136ย ย $11,077ย 
Other accounts payable and accrued expensesย ย 62,486ย ย ย 63,330ย 
Deferred revenuesย ย 239,677ย ย ย 216,970ย 
Operating lease liabilitiesย ย 3,618ย ย ย 4,125ย 
Total current liabilitiesย ย 316,917ย ย ย 295,502ย 
ย ย ย ย ย 
Long-term liabilitiesย ย ย ย 
Other long-term liabilitiesย ย 7,510ย ย ย 6,954ย 
Deferred revenuesย ย 44,386ย ย ย 45,247ย 
Operating lease liabilitiesย ย 17,821ย ย ย 6,844ย 
Total long-term liabilitiesย ย 69,717ย ย ย 59,045ย 
Total liabilitiesย ย 386,634ย ย ย 354,547ย 
ย ย ย ย ย 
Shareholdersโ€™ equityย ย ย ย 
Share capitalย ย *)ย ย ย *)ย 
Additional paid-in capitalย ย 553,111ย ย ย 498,883ย 
Treasury share, NIS 0.00001 par value; 41,776 ordinary sharesย ย (85)ย ย (85)
Accumulated other comprehensive incomeย ย 2,459ย ย ย 2,086ย 
Accumulated deficitย ย (107,800)ย ย (164,864)
Total shareholdersโ€™ equityย ย 447,685ย ย ย 336,020ย 
Total liabilities and shareholdersโ€™ equityย $834,319ย ย $690,567ย 
ย ย ย ย ย ย ย ย ย 

*) Less than 1 USD

Cellebrite DI Ltd.
Condensed Consolidated Statements of Income
(U.S Dollars in thousands, except share and per share data)
ย 
ย For the three months endedย For the nine months ended
ย September 30,ย September 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย ย ย ย ย ย ย ย 
Revenue:ย ย ย ย ย ย ย 
Subscription services$84,195ย ย $69,339ย ย $241,697ย ย $197,180ย 
Term-licenseย 28,531ย ย ย 24,038ย ย ย 69,819ย ย ย 60,787ย 
Other non-recurringย 5,504ย ย ย 3,938ย ย ย 13,207ย ย ย 10,992ย 
Professional servicesย 7,799ย ย ย 9,543ย ย ย 22,131ย ย ย 23,195ย 
Total revenueย 126,029ย ย ย 106,858ย ย ย 346,854ย ย ย 292,154ย 
ย ย ย ย ย ย ย ย 
Cost of revenue:ย ย ย ย ย ย ย 
Subscription servicesย 10,005ย ย ย 6,651ย ย ย 26,959ย ย ย 18,848ย 
Other non-recurringย 4,791ย ย ย 3,415ย ย ย 11,290ย ย ย 11,335ย 
Professional servicesย 5,518ย ย ย 5,378ย ย ย 17,232ย ย ย 14,786ย 
Total cost of revenueย 20,314ย ย ย 15,444ย ย ย 55,481ย ย ย 44,969ย 
ย ย ย ย ย ย ย ย 
Gross profit$105,715ย ย $91,414ย ย $291,373ย ย $247,185ย 
ย ย ย ย ย ย ย ย 
Operating expenses:ย ย ย ย ย ย ย 
Research and developmentย 28,124ย ย ย 25,926ย ย ย 84,012ย ย ย 72,816ย 
Sales and marketingย 38,800ย ย ย 32,486ย ย ย 116,253ย ย ย 96,865ย 
General and administrativeย 19,801ย ย ย 13,557ย ย ย 45,433ย ย ย 36,325ย 
Total operating expenses$86,725ย ย $71,969ย ย $245,698ย ย $206,006ย 
ย ย ย ย ย ย ย ย 
Operating income$18,990ย ย $19,445ย ย $45,675ย ย $41,179ย 
Financial income (expense), netย 5,298ย ย ย (223,982)ย ย 18,732ย ย ย (337,060)
Income (loss) before taxย 24,288ย ย ย (204,537)ย ย 64,407ย ย ย (295,881)
Tax expenseย 4,099ย ย ย 2,556ย ย ย 7,342ย ย ย 6,395ย 
Net income (loss)$20,189ย ย $(207,093)ย $57,065ย ย $(302,276)
ย ย ย ย ย ย ย ย 
Earnings (losses) per shareย ย ย ย ย ย ย 
Basic$0.08ย ย $(0.99)ย $0.24ย ย $(1.50)
Diluted$0.08ย ย $(0.99)ย $0.23ย ย $(1.50)
ย ย ย ย ย ย ย ย 
Weighted average shares outstandingย ย ย ย ย ย ย 
Basicย 243,508,803ย ย ย 208,705,089ย ย ย 240,394,282ย ย ย 201,488,572ย 
Dilutedย 249,719,713ย ย ย 208,705,089ย ย ย 249,357,070ย ย ย 201,488,572ย 
ย ย ย ย ย ย ย ย 
Other comprehensive income:ย ย ย ย ย ย ย 
Unrealized (loss) income on hedging transactionsย (665)ย ย 102ย ย ย 1,492ย ย ย (748)
Unrealized income on marketable securitiesย 198ย ย ย 844ย ย ย 301ย ย ย 524ย 
Currency translation adjustmentsย 287ย ย ย (1,780)ย ย (1,420)ย ย (410)
Total other comprehensive (loss) income, net of taxย (180)ย ย (834)ย ย 373ย ย ย (634)
Total other comprehensive income (loss)$20,009ย ย $(207,927)ย $57,438ย ย $(302,910)
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 nine months ended
ย ย September 30,ย September 30,
ย ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย ย ย ย ย ย ย ย ย 
Cash flow from operating activities:ย ย ย ย ย ย ย ย 
Net income (loss)ย $20,189ย ย $(207,093)ย $57,065ย ย $(302,276)
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 15,308ย ย ย 9,055ย ย ย 32,895ย ย ย 21,306ย 
Amortization of premium, discount and accrued interest on marketable securitiesย ย (488)ย ย (736)ย ย (2,213)ย ย (2,038)
Depreciation and amortizationย ย 2,703ย ย ย 2,622ย ย ย 7,926ย ย ย 7,878ย 
Interest income from short-term depositsย ย (1,734)ย ย (2,430)ย ย (6,417)ย ย (7,900)
Deferred tax assets, netย ย (51)ย ย (634)ย ย (1,824)ย ย (2,202)
Remeasurement of Warrant liabilityย ย โ€”ย ย ย 71,271ย ย ย โ€”ย ย ย 110,664ย 
Remeasurement of Restricted Sponsor Shares liabilityย ย โ€”ย ย ย 37,906ย ย ย โ€”ย ย ย 65,889ย 
Remeasurement of Price Adjustment Shares liabilityย ย โ€”ย ย ย 120,008ย ย ย โ€”ย ย ย 173,051ย 
Increase in trade receivablesย ย (11,225)ย ย (22,113)ย ย (20,435)ย ย (16,092)
Increase in deferred revenueย ย 13,310ย ย ย 20,117ย ย ย 16,612ย ย ย 5,062ย 
Decrease (increase) in other non-current assetsย ย 398ย ย ย 589ย ย ย 1,393ย ย ย (294)
Decrease in prepaid expenses and other current assetsย ย 336ย ย ย 3,334ย ย ย 3,068ย ย ย 6,086ย 
Changes in operating lease right-of-use assetsย ย 1,197ย ย ย 1,244ย ย ย 3,423ย ย ย 3,885ย 
Changes in operating lease liabilityย ย (892)ย ย (1,019)ย ย (2,603)ย ย (3,561)
Decrease (increase) in inventoriesย ย 882ย ย ย (915)ย ย 348ย ย ย 236ย 
Increase (decrease) in trade payablesย ย 713ย ย ย 429ย ย ย (499)ย ย (1,162)
(Decrease) increase in other accounts payable and accrued expensesย ย (8,032)ย ย 9,184ย ย ย (2,562)ย ย 5,864ย 
Increase in other long-term liabilitiesย ย 658ย ย ย 831ย ย ย 556ย ย ย 1,808ย 
Net cash provided by operating activitiesย ย 33,272ย ย ย 41,650ย ย ย 86,733ย ย ย 66,204ย 
ย ย ย ย ย ย ย ย ย 
Cash flows from investing activities:ย ย ย ย ย ย ย ย 
Purchases of property and equipmentย ย (3,322)ย ย (1,820)ย ย (9,269)ย ย (5,388)
Cash paid in conjunction with acquisitions, net of acquired cashย ย โ€”ย ย ย (2,748)ย ย โ€”ย ย ย (2,748)
Purchase of Intangible assetsย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (904)
Investment in marketable securitiesย ย (12,057)ย ย (13,428)ย ย (195,203)ย ย (112,710)
Proceeds from maturities of marketable securitiesย ย 58,597ย ย ย 13,550ย ย ย 118,220ย ย ย 48,986ย 
Proceeds from sales of marketable securitiesย ย โ€”ย ย ย โ€”ย ย ย 31,166ย ย ย โ€”ย 
Investment in short-term depositsย ย (15,000)ย ย (46,000)ย ย (99,000)ย ย (168,000)
Redemption of short-term depositsย ย 35,570ย ย ย 31,781ย ย ย 131,947ย ย ย 107,240ย 
Net cash provided by (used in) investing activitiesย ย 63,788ย ย ย (18,665)ย ย (22,139)ย ย (133,524)
ย ย ย ย ย ย ย ย ย 
Cash flows from financing activities:ย ย ย ย ย ย ย ย 
Exercise of options to sharesย ย 3,958ย ย ย 4,622ย ย ย 19,075ย ย ย 11,509ย 
Proceeds from Employee Share Purchase Planย ย 1,309ย ย ย 864ย ย ย 3,638ย ย ย 2,370ย 
Exercise of Warrantsย ย โ€”ย ย ย 53ย ย ย โ€”ย ย ย 53ย 
Redemption of Warrantsย ย โ€”ย ย ย (11)ย ย โ€”ย ย ย (11)
Net cash provided by financing activitiesย ย 5,267ย ย ย 5,528ย ย ย 22,713ย ย ย 13,921ย 
ย ย ย ย ย ย ย ย ย 
Net increase (decrease) in cash and cash equivalentsย ย 102,327ย ย ย 28,513ย ย ย 87,307ย ย ย (53,399)
Net effect of Currency Translation on cash and cash equivalentsย ย (189)ย ย 880ย ย ย 2,395ย ย ย 231ย 
Cash and cash equivalents at beginning of periodย ย 179,223ย ย ย 106,956ย ย ย 191,659ย ย ย 189,517ย 
Cash and cash equivalents at end of periodย $281,361ย ย $136,349ย ย $281,361ย ย $136,349ย 
ย ย ย ย ย ย ย ย ย 
Supplemental cash flow information:ย ย ย ย ย ย ย ย 
Income taxes paid (received)ย $4,686ย ย $1,348ย ย $(3,387)ย $3,905ย 
Non-cash activitiesย ย ย ย ย ย ย ย 
Operatingย leaseย liabilitiesย arisingย fromย obtainingย right-of-useย assetsย $โ€”ย ย $1,616ย ย $13,141ย ย $1,831ย 
Reclassification and exercise of public and private Warrantsย $โ€”ย ย $164,770ย ย $โ€”ย ย $164,770ย 
Reclassification and release of Restricted Sponsor Sharesย $โ€”ย ย $113,136ย ย $โ€”ย ย $113,136ย 
Reclassification and issuance of Price Adjustment Sharesย $โ€”ย ย $254,766ย ย $โ€”ย ย $254,766ย 
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 nine months ended
ย September 30,ย September 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Cost of revenue$20,314ย ย $15,444ย ย $55,481ย ย $44,969ย 
Less:ย ย ย ย ย ย ย 
Share-based compensationย 828ย ย ย 559ย ย ย 2,405ย ย ย 1,652ย 
Acquisition-related costsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 2ย 
Non-GAAP cost of revenue$19,486ย ย $14,885ย ย $53,076ย ย $43,315ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the nine months ended
ย September 30,ย September 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Gross profit$105,715ย ย $91,414ย ย $291,373ย ย $247,185ย 
Share-based compensationย 828ย ย ย 559ย ย ย 2,405ย ย ย 1,652ย 
Acquisition-related costsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 2ย 
Non-GAAP gross profit$106,543ย ย $91,973ย ย $293,778ย ย $248,839ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the nine months ended
ย September 30,ย September 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Operating expenses$86,725ย ย $71,969ย ย $245,698ย ย $206,006ย 
Less:ย ย ย ย ย ย ย 
Share-based compensationย 14,480ย ย ย 8,496ย ย ย 30,490ย ย ย 19,654ย 
Amortization of intangible assetsย 934ย ย ย 794ย ย ย 2,791ย ย ย 2,485ย 
Acquisition-related costsย 164ย ย ย 212ย ย ย 2,230ย ย ย 219ย 
Executive severance costsย 574ย ย ย โ€”ย ย ย 574ย ย ย โ€”ย 
Non-GAAP operating expenses$70,573ย ย $62,467ย ย $209,613ย ย $183,648ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the nine months ended
ย September 30,ย September 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Operating income$18,990ย ย $19,445ย ย $45,675ย ย $41,179ย 
Share-based compensationย 15,308ย ย ย 9,055ย ย ย 32,895ย ย ย 21,306ย 
Amortization of intangible assetsย 934ย ย ย 794ย ย ย 2,791ย ย ย 2,485ย 
Acquisition-related costsย 164ย ย ย 212ย ย ย 2,230ย ย ย 221ย 
Executive severance costsย 574ย ย ย โ€”ย ย ย 574ย ย ย โ€”ย 
Non-GAAP operating income$35,970ย ย $29,506ย ย $84,165ย ย $65,191ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the nine months ended
ย September 30,ย September 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Net income (loss)$20,189ย ย $(207,093)ย $57,065ย ย $(302,276)
Share-based compensationย 15,308ย ย ย 9,055ย ย ย 32,895ย ย ย 21,306ย 
Amortization of intangible assetsย 934ย ย ย 794ย ย ย 2,791ย ย ย 2,485ย 
Acquisition-related costsย 164ย ย ย 212ย ย ย 2,230ย ย ย 221ย 
Tax (income) expenseย (309)ย ย (306)ย ย (1,743)ย ย 298ย 
Finance expense from financial derivativesย โ€”ย ย ย 229,185ย ย ย โ€”ย ย ย 349,604ย 
Executive severance costsย 574ย ย ย โ€”ย ย ย 574ย ย ย โ€”ย 
Non-GAAP net income$36,860ย ย $31,847ย ย $93,812ย ย $71,638ย 
ย ย ย ย ย ย ย ย 
Non-GAAP Earnings per share:ย ย ย ย ย ย ย 
Basic$0.15ย ย $0.15ย ย $0.39ย ย $0.34ย 
Diluted$0.14ย ย $0.14ย ย $0.37ย ย $0.32ย 
ย ย ย ย ย ย ย ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย 
Basicย 243,508,803ย ย ย 208,705,089ย ย ย 240,394,282ย ย ย 201,488,572ย 
Dilutedย 256,157,437ย ย ย 226,882,633ย ย ย 253,798,919ย ย ย 215,424,847ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the nine months ended
ย September 30,ย September 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Net income (loss)$20,189ย ย $(207,093)ย $57,065ย ย $(302,276)
Financial (income) expense, netย (5,298)ย ย 223,982ย ย ย (18,732)ย ย 337,060ย 
Tax expenseย 4,099ย ย ย 2,556ย ย ย 7,342ย ย ย 6,395ย 
Share-based compensationย 15,308ย ย ย 9,055ย ย ย 32,895ย ย ย 21,306ย 
Amortization of intangible assetsย 934ย ย ย 794ย ย ย 2,791ย ย ย 2,485ย 
Acquisition-related costsย 164ย ย ย 212ย ย ย 2,230ย ย ย 221ย 
Depreciation expensesย 1,769ย ย ย 1,828ย ย ย 5,135ย ย ย 5,393ย 
Executive severance costsย 574ย ย ย โ€”ย ย ย 574ย ย ย โ€”ย 
Adjusted EBITDA$37,739ย ย $31,334ย ย $89,300ย ย $70,584ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the nine months ended
ย September 30,ย September 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Net cash provided by operating activities$33,272ย ย $41,650ย ย $86,733ย ย $66,204ย 
Less:ย ย ย ย ย ย ย 
Purchases of property and equipmentย (3,322)ย ย (1,820)ย ย (9,269)ย ย (5,388)
Free cash flow$29,950ย ย $39,830ย ย $77,464ย ย $60,816ย 
Free cash flow marginย 23.8%ย ย 37.3%ย ย 22.3%ย ย 20.8%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 



Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  218.94
+2.12 (0.98%)
AAPL  260.29
-2.23 (-0.85%)
AMD  199.45
-2.62 (-1.30%)
BAC  49.81
-0.49 (-0.97%)
GOOG  300.91
-2.54 (-0.84%)
META  660.57
-7.16 (-1.07%)
MSFT  410.68
+5.48 (1.35%)
NVDA  183.34
+0.30 (0.16%)
ORCL  154.79
+2.42 (1.59%)
TSLA  405.55
-0.39 (-0.10%)
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