Cellebrite Announces Second-Quarter 2025 Results

Thomas E. Hogan Named CEO

ARR grew 21% to $418.9 million; Revenue grew 18% to $113.3 million

Net income of $19.5 million supports non-GAAP net income of $30.8 million and
adjusted EBITDA of $27.9 million, 24.6% adjusted EBITDA margin

TYSONS CORNER, Va. and PETAH TIKVA, Israel, Aug. 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 and six months ending June 30, 2025 and the appointment of Thomas E. Hogan as the Companyโ€™s CEO.

โ€œCellebrite delivered a strong balance of top-line growth, profitability and cash flow,โ€ stated Thomas E. Hogan, Cellebriteโ€™s CEO. โ€œThe Company converted 18% revenue growth into a 29% increase in adjusted EBITDA while free cash flow grew 133% to $29.0 million, or 26% on an FCF margin basis.โ€

Hogan said, โ€œWe continued to make important strategic progress on multiple fronts. As shared over the past 90 days, we have announced our agreement to acquire Corellium, the market leader in Arm-based virtualization. This acquisition is still pending regulatory approval and our forward guidance has yet to contemplate the contributions from Corellium, which we believe will positively impact growth across both the private and public sector segments. We also made significant progress in our FedRAMP journey with the recently announced sponsorship of the US Department of Justice. This critical sponsorship sets the stage for Authorization to Operate (ATO) and unlocks the 2026 deployment of Cellebriteโ€™s cloud-delivered assets across the US Federal government and their mission-driven pursuit of public safety.โ€

Hogan continued, โ€œJust as notable, we have concluded two significant leadership appointments. First, after an illustrious 11-year tenure as CFO, Dana Gerner has elected to retire. She has been succeeded by David Barter as Cellebriteโ€™s new chief financial officer. David brings a rich history and track record of SaaS-based, public company software growth. David has partnered closely with Dana since joining to effect a smooth transition.โ€

Commenting on the appointment of Hogan as CEO, Adam H. Clammer, chairman of Cellebriteโ€™s board of directors, stated, โ€œEven as we cast a wide net to surface a number of exceptional candidates who vied for the CEO role, Tom had long been our preferred choice to serve as CEO. His vast technology leadership experience, intense focus on strategy and intimacy with Cellebriteโ€™s executive team, workforce and customers gained over the past two years are enormous assets. The Board was unanimous in its conviction that Tom is the right individual to lead Cellebrite, providing valuable continuity for Cellebriteโ€™s people, shareholders and customers. I have confidence the strategic initiatives already underway and those that will be communicated over the coming quarters will elevate the Companyโ€™s value with customers and lead to a stronger Cellebrite.โ€

โ€œThere is no company better positioned to radically change the future of public safety than Cellebrite,โ€ concluded Hogan.ย โ€œWe have a clear and compelling vision as we double-down on our mission, and advance innovation across law enforcement, defense, intelligence and the private sector.ย I feel proud and privileged to join forces every day with our employees and our customers, who are the brave men and women that risk their lives every day to make our lives better and safer.ย There is much work to do to combat bad actors, but I am confident that the 1200+ Cellebriters are up to this challenge.โ€

Second-Quarter 2025 Financial Highlights

  • Revenue of $113.3 million, up 18% year-over-year
  • Subscription revenue was $103.0 million, up 21% year-over-year
  • Annual Recurring Revenue (ARR) of $418.9 million, up 21% year-over-year
  • Recurring revenue dollar-based net retention rate of 120%
  • GAAP gross profit and gross margin of $95.6 million and 84.4%, respectively; Non-GAAP gross profit and gross profit margin of $96.4 million and 85.1%, respectively
  • GAAP net income of $19.5 million; Non-GAAP net income of $30.8 million
  • GAAP diluted earnings per share of $0.08; Non-GAAP diluted earnings per share of $0.12
  • Adjusted EBITDA and adjusted EBITDA margin of $27.9 million and 24.6%, respectively

CEO Appointment

Cellebrite also announced today that Thomas E. Hogan has been appointed chief executive officer, effective immediately. Hogan had served as Cellebriteโ€™s interim CEO since January 2025, a role that was preceded by his service as the Companyโ€™s executive chairman since August 2023. He will continue to serve on Cellebriteโ€™s Board of Directors with Adam H. Clammer remaining in his role as Chairman of the Board.

Hogan is a proven technology and software executive with a remarkable 40+ year track record of generating exceptional shareholder returns that reflect his role in scaling global businesses, deepening customer relationships, driving innovation, acquiring and integrating growth-oriented businesses, attracting and retaining talent and managing through a wide range of market conditions. Hoganโ€™s operating experience includes over a decade as both a private and publicly held software CEO as well as senior executive posts ranging from late stage private to mega-cap public companies.

Second-Quarter 2025 and Recent Business & Operational Highlights

Leadership

  • On July 7, 2025, David Barter, a proven finance executive with extensive public company CFO experience in technology and software, joined Cellebrite as CFO. Reporting to CEO Thomas Hogan, Barter is responsible for the Companyโ€™s financial operations, corporate development, investor relations and operations.

Strategy

  • On June 5, 2025, Cellebrite announced its agreement to acquire Corellium, a leader in Arm-based virtualization software. This combination will set a new standard for digital investigations and the security of smart devices including iOS, Android, automotive systems and any Arm-based IoT device. The acquisition of Corellium is expected to bring highly differentiated innovative technology that will broaden Cellebriteโ€™s TAM in both the public and private sectors. Cellebrite intends to acquire Corellium for an enterprise value of $170 million in cash with $20 million converted to equity at closing. Corellium securityholders may receive up to an additional $30 million in cash based on the achievement of certain performance milestones over the next two years. The deal remains subject to approval of the Committee on Foreign Investment in the United States and other customary closing conditions.

Innovation

  • On July 23, 2025, Cellebrite announced that the U.S. Department of Justice (DOJ) will serve as the official sponsoring agency for the platform's pursuit of a FedRAMP High authorization. DOJโ€™s sponsorship is the critical step required for Cellebrite Government Cloud to advance from its current FedRAMP High Ready designation to โ€œIn Processโ€ status. This marks a major milestone that significantly accelerates Cellebriteโ€™s compliance journey toward a full Authorization to Operate.

  • On June 24, 2025, Cellebrite announced the expansion of its relationship with the National Center for Missing and Exploited Children (NCMEC) that will help speed up investigations involving crimes against children. Cellebrite integrated NCMECโ€™s CyberTipline hash value list within its flagship digital forensics software, Cellebrite Inseyets, allowing public safety agencies to immediately pinpoint known child sexual abuse material (CSAM) files โ€“ speeding up time to evidence and justice for victims and survivors of abuse.

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, stated, โ€œCellebriteโ€™s second-quarter 2025 revenue growth reflects increased adoption across our global customer base, highlighted by strength from our U.S. state and local and Latin America customers. Our second-quarter execution also produced healthy levels of free cash flow. We believe that recent U.S. legislation will ultimately support stronger federal spending on Cellebriteโ€™s solutions. However, until demand converts to contracted spending, we have made modest adjustments to our full-year 2025 ARR and revenue outlook. We anticipate our strong operating fundamentals will support another year of robust free cash flow growth and an attractive free cash flow margin.โ€

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

ย ย Third-Quarter 2025 Expectationsย Full-Year 2025 Expectations
ย ย (as of 8/14/25)ย (as of 8/14/25)
ARRย $435 million - $445 millionย $460 million - $475 million
Annual Growthย 17% - 20%ย 16% - 20%
Revenueย $121 million - $126 millionย $465 million - $475 million
Annual Growthย 13% - 18%ย 16% - 18%
Adjusted EBITDAย $31 million - $34 millionย $118 million - $123 million
Adjusted EBITDA marginย 26% - 27%ย 25% - 26%


Conference Call Information

Cellebrite will host a live conference call and webcast later this morning to review the Companyโ€™s financial results for the second-quarter 2025 and discuss its full-year 2025 outlook. Pertinent details include:

Date:ย Thursday, August 14, 2025
Time:ย 8:30 a.m. ET
Call-In Number:ย 203-518-9783 / 800-267-6316
Conference ID:ย CLBTQ225
Event URL:ย https://investors.cellebrite.com/events/event-details/cellebrite-q2-2025-financial-results-conference-call-webcast
Webcast URL:ย https://edge.media-server.com/mmc/p/8rnat9mu/


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, Adjusted EBITDA and free cash flow 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 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. These forward-looking statements include, but are not limited to, projected estimated financial information for the third quarter of 2025 and for fiscal year 2025 and certain statements such as our expectations regarding the expansion of our business globally, the re-acceleration of growth in 2026 and regarding recent U.S. legislation supporting strong federal spending our Cellebriteโ€™s products. Such forward-looking statements 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
Victor Cooper
Sr. Director of Corporate Communications + Content Operations
Victor.cooper@cellebrite.com
+1 404.804.5910


ย 
Cellebrite DI Ltd.
Second-Quarter 2025 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 2025ย ย 2024ย ย 2025ย ย 2024ย 
ย ย ย ย ย ย ย ย 
Revenue113,276ย ย 95,714ย ย 220,825ย ย 185,296ย 
Gross profit95,599ย ย 79,453ย ย 185,658ย ย 155,771ย 
Gross margin84.4%ย 83.0%ย 84.1%ย 84.1%
Operating income14,417ย ย 12,487ย ย 26,685ย ย 21,734ย 
Operating margin12.7%ย 13.0%ย 12.1%ย 11.7%
Net income (loss)19,476ย ย (23,811)ย 36,876ย ย (95,183)
Cash flow from operating activities32,583ย ย 14,513ย ย 53,461ย ย 24,554ย 
ย ย ย ย ย ย ย ย 
Non-GAAP Financial Data:ย ย ย ย ย ย ย 
Operating income26,224ย ย 19,806ย ย 48,195ย ย 35,685ย 
Operating margin23.2%ย 20.7%ย 21.8%ย 19.3%
Net income30,773ย ย 22,925ย ย 56,952ย ย 39,791ย 
Adjusted EBITDA27,885ย ย 21,618ย ย 51,561ย ย 39,250ย 
Adjusted EBITDA margin24.6%ย 22.6%ย 23.3%ย 21.2%


ย 
Cellebrite DI Ltd.
Condensed Consolidated Balance Sheets
(U.S. Dollars in thousands)
ย 
ย ย June 30,ย December 31,
ย ย ย 2025ย ย ย 2024ย 
Assetsย ย ย ย 
Current assetsย ย ย ย 
Cash and cash equivalentsย $179,223ย ย $191,659ย 
Short-term depositsย ย 146,053ย ย ย 153,746ย 
Marketable securitiesย ย 146,908ย ย ย 101,818ย 
Trade receivables (net of allowance for credit losses of $574 and $594 as of June 30, 2025 and December 31, 2024, respectively)ย ย 93,127ย ย ย 82,358ย 
Prepaid expenses and other current assetsย ย 23,489ย ย ย 23,246ย 
Contract acquisition costsย ย 7,772ย ย ย 5,827ย 
Inventoriesย ย 9,537ย ย ย 8,939ย 
Total current assetsย ย 606,109ย ย ย 567,593ย 
ย ย ย ย ย 
Non-current assets ย ย ย ย 
Other non-current assetsย ย 6,687ย ย ย 7,682ย 
Marketable securitiesย ย 85,661ย ย ย 36,601ย 
Deferred tax assets, netย ย 12,586ย ย ย 11,072ย 
Property and equipment, netย ย 19,962ย ย ย 16,995ย 
Intangible assets, netย ย 10,242ย ย ย 11,306ย 
Operating lease right-of-use assets, netย ย 17,464ย ย ย 10,604ย 
Goodwillย ย 28,714ย ย ย 28,714ย 
Total non-current assetsย ย 181,316ย ย ย 122,974ย 
Total assetsย $787,425ย ย $690,567ย 
ย ย ย ย ย 
Liabilities and shareholdersโ€™ equityย ย ย ย 
Current Liabilitiesย ย ย ย 
Trade payablesย $10,587ย ย $11,077ย 
Other accounts payable and accrued expensesย ย 67,969ย ย ย 63,330ย 
Deferred revenuesย ย 227,177ย ย ย 216,970ย 
Operating lease liabilitiesย ย 4,236ย ย ย 4,125ย 
Total current liabilitiesย ย 309,969ย ย ย 295,502ย 
ย ย ย ย ย 
Long-term liabilitiesย ย ย ย 
Other long-term liabilitiesย ย 6,852ย ย ย 6,954ย 
Deferred revenuesย ย 44,096ย ย ย 45,247ย 
Operating lease liabilitiesย ย 18,095ย ย ย 6,844ย 
Total long-term liabilitiesย ย 69,043ย ย ย 59,045ย 
Total liabilitiesย ย 379,012ย ย ย 354,547ย 
ย ย ย ย ย 
Shareholdersโ€™ equity ย ย ย ย 
Share capitalย ย *)ย ย *)
Additional paid-in capitalย ย 533,847ย 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 2,639ย ย ย 2,086ย 
Accumulated deficitย ย (127,988)ย ย (164,864)
Total shareholdersโ€™ equityย ย 408,413ย ย ย 336,020ย 
Total liabilities and shareholdersโ€™ equityย $787,425ย ย $690,567ย 

*) 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 six months ended
ย June 30,ย June 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$80,814ย ย $65,738ย ย $157,502ย ย $127,841ย 
Term-licenseย 22,147ย ย ย 19,630ย ย ย 41,288ย ย ย 36,749ย 
Other non-recurringย 3,292ย ย ย 3,486ย ย ย 7,703ย ย ย 7,054ย 
Professional servicesย 7,023ย ย ย 6,860ย ย ย 14,332ย ย ย 13,652ย 
Total revenueย 113,276ย ย ย 95,714ย ย ย 220,825ย ย ย 185,296ย 
ย ย ย ย ย ย ย ย 
Cost of revenue: ย ย ย ย ย ย ย 
Subscription servicesย 8,522ย ย ย 6,399ย ย ย 16,954ย ย ย 12,197ย 
Other non-recurringย 3,198ย ย ย 4,826ย ย ย 6,499ย ย ย 7,920ย 
Professional servicesย 5,957ย ย ย 5,036ย ย ย 11,714ย ย ย 9,408ย 
Total cost of revenue ย 17,677ย ย ย 16,261ย ย ย 35,167ย ย ย 29,525ย 
ย ย ย ย ย ย ย ย 
Gross profit$95,599ย ย $79,453ย ย $185,658ย ย $155,771ย 
ย ย ย ย ย ย ย ย 
Operating expenses:ย ย ย ย ย ย ย 
Research and developmentย 28,611ย ย ย 23,693ย ย ย 55,888ย ย ย 46,890ย 
Sales and marketingย 38,685ย ย ย 32,320ย ย ย 77,453ย ย ย 64,379ย 
General and administrativeย 13,886ย ย ย 10,953ย ย ย 25,632ย ย ย 22,768ย 
Total operating expenses$81,182ย ย $66,966ย ย $158,973ย ย $134,037ย 
ย ย ย ย ย ย ย ย 
Operating income $14,417ย ย $12,487ย ย $26,685ย ย $21,734ย 
Financial income (expense), netย 6,374ย ย ย (34,502)ย ย 13,434ย ย ย (113,078)
Income (loss) before taxย 20,791ย ย ย (22,015)ย ย 40,119ย ย ย (91,344)
Tax expenseย 1,315ย ย ย 1,796ย ย ย 3,243ย ย ย 3,839ย 
Net income (loss)$19,476ย ย $(23,811)ย $36,876ย ย $(95,183)
ย ย ย ย ย ย ย ย 
Earnings (losses) per shareย ย ย ย ย ย ย 
Basic$0.08ย ย $(0.12)ย $0.15ย ย $(0.48)
Diluted$0.08ย ย $(0.12)ย $0.15ย ย $(0.48)
ย ย ย ย ย ย ย ย 
Weighted average shares outstandingย ย ย ย ย ย ย 
Basicย 240,358,573ย ย ย 198,949,594ย ย ย 238,811,210ย ย ย 197,840,662ย 
Dilutedย 248,980,462ย ย ย 198,949,594ย ย ย 249,410,357ย ย ย 197,840,662ย 
ย ย ย ย ย ย ย ย 
Other comprehensive income:ย ย ย ย ย ย ย 
Unrealized income (loss) on hedging transactionsย 2,936ย ย ย (326)ย ย 2,157ย ย ย (850)
Unrealized income (loss) on marketable securitiesย 39ย ย ย (100)ย ย 103ย ย ย (320)
Currency translation adjustmentsย (1,226)ย ย 187ย ย ย (1,707)ย ย 1,370ย 
Total other comprehensive income (loss), net of taxย 1,749ย ย ย (239)ย ย 553ย ย ย 200ย 
Total other comprehensive income (loss)$21,225ย ย $(24,050)ย $37,429ย ย $(94,983)


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 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 $19,476ย ย $(23,811)ย $36,876ย ย $(95,183)
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 8,810ย ย ย 6,555ย ย ย 17,587ย ย ย 12,251ย 
Amortization of premium, discount and accrued interest on marketable securitiesย ย (1,202)ย ย (755)ย ย (1,725)ย ย (1,302)
Depreciation and amortizationย ย 2,592ย ย ย 2,576ย ย ย 5,223ย ย ย 5,256ย 
Interest income from short-term depositsย ย (2,303)ย ย (2,642)ย ย (4,683)ย ย (5,470)
Deferred tax assets, netย ย (1,387)ย ย (942)ย ย (1,773)ย ย (1,568)
Remeasurement of Warrant liabilityย ย โ€”ย ย ย 16,806ย ย ย โ€”ย ย ย 39,393ย 
Remeasurement of Restricted Sponsor Shares liabilityย ย โ€”ย ย ย 9,098ย ย ย โ€”ย ย ย 27,983ย 
Remeasurement of Price Adjustment Shares liabilityย ย โ€”ย ย ย 12,676ย ย ย โ€”ย ย ย 53,043ย 
(Increase) decrease in trade receivablesย ย (10,931)ย ย (9,237)ย ย (9,210)ย ย 6,021ย 
Increase (decrease) in deferred revenueย ย 2,310ย ย ย (1,649)ย ย 3,302ย ย ย (15,055)
Decrease (increase) in other non-current assetsย ย 210ย ย ย (1,492)ย ย 995ย ย ย (883)
(Increase) decrease in prepaid expenses and other current assetsย ย (2,748)ย ย 785ย ย ย 2,732ย ย ย 2,752ย 
Changes in operating lease right-of-use assetsย ย 1,070ย ย ย 1,313ย ย ย 2,226ย ย ย 2,641ย 
Changes in operating lease liabilityย ย (532)ย ย (1,273)ย ย (1,711)ย ย (2,542)
(Increase) decrease in inventoriesย ย (524)ย ย 474ย ย ย (534)ย ย 1,151ย 
Decrease in trade payablesย ย (166)ย ย (449)ย ย (1,212)ย ย (1,591)
Increase (decrease) in other accounts payable and accrued expensesย ย 17,622ย ย ย 6,114ย ย ย 5,470ย ย ย (3,320)
Increase (decrease) in other long-term liabilitiesย ย 286ย ย ย 366ย ย ย (102)ย ย 977ย 
Net cash provided by operating activitiesย ย 32,583ย ย ย 14,513ย ย ย 53,461ย ย ย 24,554ย 
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 (3,608)ย ย (2,073)ย ย (5,947)ย ย (3,568)
Purchase of Intangible assetsย ย โ€”ย ย ย (279)ย ย โ€”ย ย ย (904)
Investment in marketable securitiesย ย (53,190)ย ย (30,890)ย ย (183,146)ย ย (99,282)
Proceeds from maturities of marketable securitiesย ย 32,204ย ย ย 20,391ย ย ย 59,623ย ย ย 35,436ย 
Proceeds from sales of marketable securitiesย ย 31,166ย ย ย โ€”ย ย ย 31,166ย ย ย โ€”ย 
Investment in short-term depositsย ย โ€”ย ย ย (79,000)ย ย (84,000)ย ย (122,000)
Redemption of short-term depositsย ย 34,005ย ย ย 58,587ย ย ย 96,377ย ย ย 75,459ย 
Net cash provided by (used in) investing activitiesย ย 40,577ย ย ย (33,264)ย ย (85,927)ย ย (114,859)
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 12,624ย ย ย 2,568ย ย ย 15,117ย ย ย 6,887ย 
Proceeds from Employee Share Purchase Planย ย 1,202ย ย ย 756ย ย ย 2,329ย ย ย 1,506ย 
Net cash provided by financing activitiesย ย 13,826ย ย ย 3,324ย ย ย 17,446ย ย ย 8,393ย 
ย ย ย ย ย ย ย ย ย 
Net increase (decrease) in cash and cash equivalents ย ย 86,986ย ย ย (15,427)ย ย (15,020)ย ย (81,912)
Net effect of Currency Translation on cash and cash equivalentsย ย 1,762ย ย ย (49)ย ย 2,584ย ย ย (649)
Cash and cash equivalents at beginning of periodย ย 90,475ย ย ย 122,432ย ย ย 191,659ย ย ย 189,517ย 
Cash and cash equivalents at end of periodย $179,223ย ย $106,956ย ย $179,223ย ย $106,956ย 
ย ย ย ย ย ย ย ย ย 
Supplemental cash flow information:ย ย ย ย ย ย ย ย 
Income taxes (received) paidย $(8,879)ย $1,766ย ย $(8,073)ย $2,557ย 
Non-cash activitiesย ย ย ย ย ย ย ย 
Operatingย leaseย liabilitiesย arisingย fromย obtainingย right-of-useย assetsย $12,328ย ย $126ย ย $13,141ย ย $215ย 


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 ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Cost of revenue$17,677ย ย $16,261ย ย $35,167ย ย $29,525ย 
Less:ย ย ย ย ย ย ย 
Share-based compensationย 827ย ย ย 663ย ย ย 1,577ย ย ย 1,093ย 
Acquisition-related costsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 2ย 
Non-GAAP cost of revenue$16,850ย ย $15,598ย ย $33,590ย ย $28,430ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Gross profit$95,599ย ย $79,453ย ย $185,658ย ย $155,771ย 
Share-based compensationย 827ย ย ย 663ย ย ย 1,577ย ย ย 1,093ย 
Acquisition-related costsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 2ย 
Non-GAAP gross profit$96,426ย ย $80,116ย ย $187,235ย ย $156,866ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Operating expenses$81,182ย ย $66,966ย ย $158,973ย ย $134,037ย 
Less:ย ย ย ย ย ย ย 
Share-based compensationย 7,983ย ย ย 5,892ย ย ย 16,010ย ย ย 11,158ย 
Amortization of intangible assetsย 931ย ย ย 764ย ย ย 1,857ย ย ย 1,691ย 
Acquisition-related costsย 2,066ย ย ย โ€”ย ย ย 2,066ย ย ย 7ย 
Non-GAAP operating expenses$70,202ย ย $60,310ย ย $139,040ย ย $121,181ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Operating income$14,417ย ย $12,487ย ย $26,685ย ย $21,734ย 
Share-based compensationย 8,810ย ย ย 6,555ย ย ย 17,587ย ย ย 12,251ย 
Amortization of intangible assetsย 931ย ย ย 764ย ย ย 1,857ย ย ย 1,691ย 
Acquisition-related costsย 2,066ย ย ย โ€”ย ย ย 2,066ย ย ย 9ย 
Non-GAAP operating income$26,224ย ย $19,806ย ย $48,195ย ย $35,685ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย 
ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Net income (loss)$19,476ย ย $(23,811)ย $36,876ย ย $(95,183)
Share-based compensationย 8,810ย ย ย 6,555ย ย ย 17,587ย ย ย 12,251ย 
Amortization of intangible assetsย 931ย ย ย 764ย ย ย 1,857ย ย ย 1,691ย 
Acquisition-related costsย 2,066ย ย ย โ€”ย ย ย 2,066ย ย ย 9ย 
Tax (income) expenseย (510)ย ย 837ย ย ย (1,434)ย ย 604ย 
Finance expense from financial derivativesย โ€”ย ย ย 38,580ย ย ย โ€”ย ย ย 120,419ย 
Non-GAAP net income$30,773ย ย $22,925ย ย $56,952ย ย $39,791ย 
ย ย ย ย ย ย ย ย 
Non-GAAP Earnings per share:ย ย ย ย ย ย ย 
Basic$0.13ย ย $0.11ย ย $0.24ย ย $0.19ย 
Diluted$0.12ย ย $0.10ย ย $0.22ย ย $0.18ย 
ย ย ย ย ย ย ย ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย 
Basicย 240,358,573ย ย ย 198,949,594ย ย ย 238,811,210ย ย ย 197,840,662ย 
Dilutedย 252,713,944ย ย ย 211,343,253ย ย ย 252,618,208ย ย ย 210,616,686ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Net income (loss)$19,476ย ย $(23,811)ย $36,876ย ย $(95,183)
Financial (income) expense, netย (6,374)ย ย 34,502ย ย ย (13,434)ย ย 113,078ย 
Tax expenseย 1,315ย ย ย 1,796ย ย ย 3,243ย ย ย 3,839ย 
Share-based compensationย 8,810ย ย ย 6,555ย ย ย 17,587ย ย ย 12,251ย 
Amortization of intangible assetsย 931ย ย ย 764ย ย ย 1,857ย ย ย 1,691ย 
Acquisition-related costsย 2,066ย ย ย โ€”ย ย ย 2,066ย ย ย 9ย 
Depreciation expensesย 1,661ย ย ย 1,812ย ย ย 3,366ย ย ย 3,565ย 
Adjusted EBITDA$27,885ย ย $21,618ย ย $51,561ย ย $39,250ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย For the three months endedย For the six months ended
ย June 30,ย June 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
ย (Unaudited)ย (Unaudited)ย (Unaudited)ย (Unaudited)
Net cash provided by operating activities$32,583ย ย $14,513ย ย $53,461ย ย $24,554ย 
Less:ย ย ย ย ย ย ย 
Purchases of property and equipmentย (3,608)ย ย (2,073)ย ย (5,947)ย ย (3,568)
Free cash flow$28,975ย ย $12,440ย ย $47,514ย ย $20,986ย 
Free cash flow marginย 25.6%ย ย 13.0%ย ย 21.5%ย ย 11.3%

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  238.42
-0.74 (-0.31%)
AAPL  255.41
+7.37 (2.97%)
AMD  251.31
-8.37 (-3.22%)
BAC  52.02
+0.30 (0.58%)
GOOG  333.59
+5.16 (1.57%)
META  672.36
+13.60 (2.06%)
MSFT  470.28
+4.33 (0.93%)
NVDA  186.47
-1.20 (-0.64%)
ORCL  182.44
+5.28 (2.98%)
TSLA  435.20
-13.86 (-3.09%)
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