Cellebrite Announces First-Quarter 2025 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.

First-Quarter 2025 revenue of $107.5 million grew 20% primarily due to 21% growth in subscription revenue

ARR grew 23% to $408.0 million

First-Quarter 2025 adjusted EBITDA of $23.7 million, 22.0% adjusted EBITDA margin

TYSONS CORNER, Va. and PETAH TIKVA, Israel, May 14, 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 months ending March 31, 2025.

โ€œCellebrite delivered strong 23% ARR growth while pairing solid revenue expansion with prudent spending to drive 34% year-over-year growth in adjusted EBITDA and a 22% margin,โ€ stated Thomas E. Hogan, Cellebriteโ€™s interim CEO. โ€œThe strength of our total performance was a byproduct of our global diversification and the range of our solutions across federal, state and local, defense, intelligence and private sectors.โ€

First-Quarter 2025 Financial Highlights

  • Revenue of $107.5 million, up 20% year-over-year
  • Subscription revenue was $95.8 million, up 21% year-over-year
  • Annual Recurring Revenue (ARR) of $408.0 million, up 23% year-over-year
  • Recurring revenue dollar-based net retention rate of 121%
  • GAAP gross profit and gross margin of $90.1 million and 83.7%, respectively; Non-GAAP gross profit and gross profit margin of $90.8 million and 84.4%, respectively
  • GAAP net income of $17.4 million; Non-GAAP net income of $26.2 million
  • GAAP diluted earnings per share of $0.07; Non-GAAP diluted earnings per share of $0.10
  • Adjusted EBITDA and Adjusted EBITDA margin of $23.7 million and 22.0%, respectively

First-Quarter 2025 and Recent Business & Operational Highlights

Innovation

  • On May 6, 2025, Cellebrite announced its Spring 2025 Release, introducing the Cellebrite Cloud and AI-powered innovations across its portfolio. These enhancements are already playing an important role in helping customers modernize their digital workflows, speed up their investigations and elevate operational productivity and efficiency. With more customers adopting a broader range of the Companyโ€™s integrated portfolio, Cellebrite is evolving its Case-to-Closure (C2C) Platform into the next-generation Digital Investigation Platform.

Go-to-Market

  • From March 31 through April 2, 2025, Cellebrite hosted its inaugural user conference, which was attended by approximately 700 attendees from approximately 350 agencies and enterprises spanning 27 different countries. A highlight of the event was the first-ever Digital Justice Awards, during which Cellebrite celebrated some of the brightest minds and sharpest technical skillsets in digital investigations, awarding โ€œJustiesโ€ to 10 winners who distinguished themselves and their agencies over the past year.

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€œCellebrite delivered top-line results for the first quarter that were in line with our plans while disciplined spending enabled us to outperform our Q1 profitability targets,โ€ said Dana Gerner, Cellebriteโ€™s CFO. โ€œOur outlook for the second quarter reflects our expectation that the current U.S. Federal spending environment will persist into the second quarter and that prudent management of our cost structure will enable us to continue converting top-line growth into strong profitability. We are maintaining our full year 2025 ARR and EBITDA targets while adjusting our full-year 2025 revenue targets to reflect the timing of net new business in the second half of our year, combined with lower anticipated one-time professional services revenue from the U.S. Federal vertical.โ€

The Companyโ€™s second-quarter and full-year expectations for 2025 are as follows:

ย Second-Quarter 2025
Expectations (as ofย 
5/14/25)
ย Full-Year 2025
Expectations (as ofย 
5/14/25)
ARR$416 million - $426 millionย $480 million - $495 million
Annual growth20% - 23%ย 21% - 25%
Revenue$110 million - $116 millionย $470 million - $485 million
Annual growth15% - 21%ย 17% - 21%
Adjusted EBITDA$26 million - $28 millionย $113 million - $123 million
Adjusted EBITDA margin~24%ย 24% - 25%
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 results for the first quarter of 2025 and discuss its outlook for 2025. Pertinent details include:

Date:ย Wednesday, May 14, 2025
Time:ย 8:30 a.m. ET
Call-In Number:ย 203-518-9783 / 800-267-6316
Conference ID:ย CLBTQ125
Event URL:ย https://investors.cellebrite.com/events/event-details/cellebrite-q1-2025-financial-results-conference-call-webcast
Webcast URL:ย https://edge.media-server.com/mmc/p/ygvqnbau
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 the 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. 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 the Companyโ€™s 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.

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 second quarter of 2025 and for fiscal year 2025 and certain statements such as our outlook for the second quarter reflects our expectation that the current U.S. Federal spending environment will persist into the second quarter and that prudent management of our cost structure will enable us to continue converting top-line growth into strong profitability; and we are maintaining our full year 2025 ARR and EBITDA targets while adjusting our full-year 2025 revenue targets to reflect the timing of net new business in the second half of our year, combined with lower anticipated one-time professional services revenue from the U.S. Federal vertical. Such forward-looking statements including those with respect to 2025 revenue and annual recurring revenue, profitability and earnings as well as commentary associated with future performance, strategies, prospects, and other aspects of Cellebriteโ€™s business are based on current expectations that are subject to risks and uncertainties. A number of factors could cause actual results or outcomes to differ materially from those indicated by such forward-looking statements. These factors include, but are not limited to: Cellebriteโ€™s ability to keep pace with technological advances and evolving industry standards; Cellebriteโ€™s material dependence on the purchase, acceptance and use of its solutions by law enforcement and government agencies; real or perceived errors, failures, defects or bugs in Cellebriteโ€™s 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 at www.cellebrite.com, 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
Jackie Labrecque
Sr. Manager of Content Strategy and Operations
jackie.labrecque@cellebrite.com
+1 771.241.7010

ย 
Cellebrite DI Ltd.
First-Quarter 2025ย Results Summary
(U.S Dollars in thousands)
ย For the three months ended
ย March 31,
ย 2025ย 2024
ย ย ย ย 
Revenue107,549ย 89,582ย 
Gross profit90,059ย 76,318ย 
Gross margin83.7%ย 85.2%ย 
Operating income12,268ย 9,247ย 
Operating margin11.4%ย 10.3%ย 
Net income (loss)17,400ย (71,372)
Cash flow from operating activities20,878ย 10,041ย 
ย ย ย ย 
Non-GAAP Financial Data:ย ย ย 
Operating income21,971ย 15,879ย 
Operating margin20.4%ย 17.7%ย 
Net income26,179ย 16,866ย 
Adjusted EBITDA23,676ย 17,632ย 
Adjusted EBITDA margin22.0%ย 19.7%ย 
ย ย ย ย ย 


Cellebrite DI Ltd.
Condensed Consolidated Balance Sheets
(U.S. Dollars in thousands)
ย March 31,ย December 31,
ย ย 2025ย ย ย 2024ย 
Assetsย ย ย 
Current assetsย ย ย 
Cash and cash equivalents$90,475ย ย $191,659ย 
Short-term depositsย 177,754ย ย ย 153,746ย 
Marketable securitiesย 141,257ย ย ย 101,818ย 
Trade receivables (net of allowance for credit losses of $661 and $594 as of March 31, 2025 and December 31, 2024, respectively)ย 81,142ย ย ย 82,358ย 
Prepaid expenses and other current assetsย 17,625ย ย ย 23,246ย 
Contract acquisition costsย 6,260ย ย ย 5,827ย 
Inventoriesย 8,969ย ย ย 8,939ย 
Total current assetsย 523,482ย ย ย 567,593ย 
ย ย ย ย 
Non-current assetsย ย ย 
Other non-current assetsย 6,897ย ย ย 7,682ย 
Marketable securitiesย 100,305ย ย ย 36,601ย 
Deferred tax assets, netย 11,545ย ย ย 11,072ย 
Property and equipment, netย 17,766ย ย ย 16,995ย 
Intangible assets, netย 10,922ย ย ย 11,306ย 
Operating lease right-of-use assets, netย 10,261ย ย ย 10,604ย 
Goodwillย 28,714ย ย ย 28,714ย 
Total non-current assetsย 186,410ย ย ย 122,974ย 
Total assets$709,892ย ย $690,567ย 
ย ย ย ย 
Liabilities and shareholdersโ€™ equityย ย ย 
Current Liabilitiesย ย ย 
Trade payables$10,214ย ย $11,077ย 
Other accounts payable and accrued expensesย 53,932ย ย ย 63,330ย 
Deferred revenuesย 219,442ย ย ย 216,970ย 
Operating lease liabilitiesย 4,210ย ย ย 4,125ย 
Total current liabilitiesย 287,798ย ย ย 295,502ย 
ย ย ย ย 
Long-term liabilitiesย ย ย 
Other long-term liabilitiesย 6,566ย ย ย 6,954ย 
Deferred revenuesย 45,641ย ย ย 45,247ย 
Operating lease liabilitiesย 6,393ย ย ย 6,844ย 
Total long-term liabilitiesย 58,600ย ย ย 59,045ย 
Total liabilitiesย 346,398ย ย ย 354,547ย 
ย ย ย ย 
Shareholdersโ€™ equityย ย ย 
Share capital*)ย *)
Additional paid-in capitalย 510,153ย ย ย 498,883ย 
Treasury share, NIS 0.00001 par value; 41,776 ordinary sharesย (85)ย ย (85)
Accumulated other comprehensive incomeย 890ย ย ย 2,086ย 
Accumulated deficitย (147,464)ย ย (164,864)
Total shareholdersโ€™ equityย 363,494ย ย ย 336,020ย 
Total liabilities and shareholdersโ€™ equity$709,892ย ย $690,567ย 

*) Less than 1 USD

ย 
Cellebrite DI Ltd.
Condensed Consolidated Statements of Income
(U.S Dollars in thousands, except share and per share data)
ย For the three months ended
ย March 31,
ย ย 2025ย ย ย 2024ย 
ย ย ย ย 
Revenue:ย ย ย 
Subscription services$76,688ย ย $62,103ย 
Term-licenseย 19,141ย ย ย 17,119ย 
Total subscriptionย 95,829ย ย ย 79,222ย 
Other non-recurringย 4,411ย ย ย 3,568ย 
Professional servicesย 7,309ย ย ย 6,792ย 
Total revenueย 107,549ย ย ย 89,582ย 
ย ย ย ย 
Cost of revenue:ย ย ย 
Subscription servicesย 7,332ย ย ย 5,798ย 
Term-licenseย โ€”ย ย ย โ€”ย 
Total subscriptionย 7,332ย ย ย 5,798ย 
Other non-recurringย 3,301ย ย ย 3,094ย 
Professional servicesย 6,857ย ย ย 4,372ย 
Total cost of revenueย 17,490ย ย ย 13,264ย 
ย ย ย ย 
Gross profit$90,059ย ย $76,318ย 
ย ย ย ย 
Operating expenses:ย ย ย 
Research and developmentย 27,277ย ย ย 23,197ย 
Sales and marketingย 38,768ย ย ย 32,059ย 
General and administrativeย 11,746ย ย ย 11,815ย 
Total operating expenses$77,791ย ย $67,071ย 
ย ย ย ย 
Operating income$12,268ย ย $9,247ย 
Financial income (expense), netย 7,060ย ย ย (78,576)
Income (loss) before taxย 19,328ย ย ย (69,329)
Tax expenseย 1,928ย ย ย 2,043ย 
Net income (loss)$17,400ย ย $(71,372)
ย ย ย ย 
Earnings (losses) per shareย ย ย 
Basic$0.07ย ย $(0.36)
Diluted$0.07ย ย $(0.36)
ย ย ย ย 
Weighted average shares outstandingย ย ย 
Basicย 237,246,654ย ย ย 196,823,502ย 
Dilutedย 249,302,220ย ย ย 196,823,502ย 
ย ย ย ย 
Other comprehensive income:ย ย ย 
Unrealized loss on hedging transactionsย (779)ย ย (524)
Unrealized income (loss) on marketable securitiesย 64ย ย ย (220)
Currency translation adjustmentsย (481)ย ย 1,183ย 
Total other comprehensive (loss) income, net of taxย (1,196)ย ย 439ย 
Total other comprehensive income (loss)$16,204ย ย $(70,933)
ย ย ย ย 


Cellebrite DI Ltd.
Condensed Consolidated Statements of Cash Flow
(U.S Dollars in thousands, except share and per share data)
ย For the three months ended
ย March 31,
ย ย 2025ย ย ย 2024ย 
ย ย ย ย 
Cash flow from operating activities:ย ย ย 
Net income (loss)$17,400ย ย $(71,372)
Adjustments to reconcile net income to net cash provided by operating activities:ย ย ย 
Share-based compensation and RSU'sย 8,777ย ย ย 5,696ย 
Amortization of premium, discount and accrued interest on marketable securitiesย (523)ย ย (547)
Depreciation and amortizationย 2,631ย ย ย 2,680ย 
Interest income from short-term depositsย (2,380)ย ย (2,828)
Deferred tax assets, netย (386)ย ย (626)
Remeasurement of Warrant liabilityย โ€”ย ย ย 22,587ย 
Remeasurement of Restricted Sponsor Shares liabilityย โ€”ย ย ย 18,885ย 
Remeasurement of Price Adjustment Shares liabilityย โ€”ย ย ย 40,367ย 
Decrease in trade receivablesย 1,721ย ย ย 15,258ย 
Increase (decrease) in deferred revenueย 992ย ย ย (13,406)
Decrease in other non-current assetsย 785ย ย ย 609ย 
Decrease in prepaid expenses and other current assetsย 5,480ย ย ย 1,967ย 
Changes in operating lease right-of-use assetsย 1,156ย ย ย 1,328ย 
Changes in operating lease liabilityย (1,179)ย ย (1,269)
(Increase) decrease in inventoriesย (10)ย ย 677ย 
Decrease in trade payablesย (1,046)ย ย (1,142)
Decrease in other accounts payable and accrued expensesย (12,152)ย ย (9,434)
(Decrease) increase in other long-term liabilitiesย (388)ย ย 611ย 
Net cash provided by operating activitiesย 20,878ย ย ย 10,041ย 
ย ย ย ย 
Cash flows from investing activities:ย ย ย 
Purchases of property and equipmentย (2,339)ย ย (1,495)
Purchase of Intangible assetsย โ€”ย ย ย (625)
Investment in marketable securitiesย (129,956)ย ย (68,392)
Proceeds from maturity of marketable securitiesย 27,419ย ย ย 15,045ย 
Investment in short-term depositsย (84,000)ย ย (43,000)
Redemption of short-term depositsย 62,372ย ย ย 16,872ย 
Net cash used in investing activitiesย (126,504)ย ย (81,595)
ย ย ย ย 
Cash flows from financing activities:ย ย ย 
Exercise of options to sharesย 2,493ย ย ย 4,319ย 
Proceeds from Employee Share Purchase Planย 1,127ย ย ย 750ย 
Net cash provided by financing activitiesย 3,620ย ย ย 5,069ย 
ย ย ย ย 
Net decrease in cash and cash equivalentsย (102,006)ย ย (66,485)
Net effect of Currency Translation on cash and cash equivalentsย 822ย ย ย (600)
Cash and cash equivalents at beginning of periodย 191,659ย ย ย 189,517ย 
Cash and cash equivalents at end of period$90,475ย ย $122,432ย 
ย ย ย ย 
Supplemental cash flow information:ย ย ย 
Income taxes paid$806ย ย $791ย 
Non-cash activitiesย ย ย 
Operatingย leaseย liabilitiesย arisingย fromย obtainingย right-of-useย assets$813ย ย $89ย 
ย 


Cellebrite DI Ltd.
Reconciliation of GAAP to Non-GAAP Financial Information
(U.S Dollars in thousands, except share and per share data)
ย For the three months ended
ย March 31,
ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)
Cost of revenue$17,490ย ย $13,264ย 
Less:ย ย ย 
Share-based compensationย 750ย ย ย 430ย 
Acquisition-related costsย โ€”ย ย ย 2ย 
Non-GAAP cost of revenue$16,740ย ย $12,832ย 
ย ย ย ย 
ย ย ย ย 
ย For the three months ended
ย March 31,
ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)
Gross profit$90,059ย ย $76,318ย 
Share-based compensationย 750ย ย ย 430ย 
Acquisition-related costsย โ€”ย ย ย 2ย 
Non-GAAP gross profit$90,809ย ย $76,750ย 
ย ย ย ย 
ย ย ย ย 
ย For the three months ended
ย March 31,
ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)
Operating expenses$77,791ย ย $67,071ย 
Less:ย ย ย 
Share-based compensationย 8,027ย ย ย 5,266ย 
Amortization of intangible assetsย 926ย ย ย 927ย 
Acquisition-related costsย โ€”ย ย ย 7ย 
Non-GAAP operating expenses$68,838ย ย $60,871ย 
ย ย ย ย 
ย ย ย ย 
ย For the three months ended
ย March 31,
ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)
Operating income$12,268ย ย $9,247ย 
Share-based compensationย 8,777ย ย ย 5,696ย 
Amortization of intangible assetsย 926ย ย ย 927ย 
Acquisition-related costsย โ€”ย ย ย 9ย 
Non-GAAP operating income$21,971ย ย $15,879ย 
ย ย ย ย 
ย ย ย ย 
ย For the three months ended
ย March 31,
ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)
Net income (loss)$17,400ย ย $(71,372)
Share-based compensationย 8,777ย ย ย 5,696ย 
Amortization of intangible assetsย 926ย ย ย 927ย 
Acquisition-related costsย โ€”ย ย ย 9ย 
Tax incomeย (924)ย ย (233)
Finance expense from financial derivativesย โ€”ย ย ย 81,839ย 
Non-GAAP net income$26,179ย ย $16,866ย 
ย ย ย ย 
Non-GAAP Earnings per share:ย ย ย 
Basic$0.11ย ย $0.08ย 
Diluted$0.10ย ย $0.08ย 
ย ย ย ย 
Weighted average shares outstanding:ย ย ย 
Basicย 237,246,654ย ย ย 196,823,502ย 
Dilutedย 252,456,562ย ย ย 211,256,086ย 
ย ย ย ย 
ย ย ย ย 
ย For the three months ended
ย March 31,
ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)
Net income (loss)$17,400ย ย $(71,372)
Financial (income) expense, netย (7,060)ย ย 78,576ย 
Tax expenseย 1,928ย ย ย 2,043ย 
Share-based compensationย 8,777ย ย ย 5,696ย 
Amortization of intangible assetsย 926ย ย ย 927ย 
Acquisition-related costsย โ€”ย ย ย 9ย 
Depreciation expensesย 1,705ย ย ย 1,753ย 
Adjusted EBITDA$23,676ย ย $17,632ย 

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  265.01
+5.67 (2.19%)
AAPL  302.25
+3.28 (1.10%)
AMD  447.58
+33.53 (8.10%)
BAC  51.23
+0.53 (1.05%)
GOOG  384.90
+0.00 (0.00%)
META  605.06
+2.45 (0.41%)
MSFT  421.06
+3.64 (0.87%)
NVDA  223.47
+2.86 (1.30%)
ORCL  188.16
+6.70 (3.69%)
TSLA  417.26
+13.15 (3.25%)
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