Cellebrite Announces Second-Quarter 2024 Results

In this article:
Cellebrite DI LtdCellebrite DI Ltd
Cellebrite DI Ltd

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

TYSONS CORNER, Va. and PETAH TIKVA, Israel, Aug. 15, 2024 (GLOBE NEWSWIRE) -- Cellebrite (NASDAQ: CLBT), a global leader in Digital Intelligence (“DI”) solutions for the public and private sectors, today announced financial results for the three and six months ending June 30, 2024.

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

Second-Quarter 2024 Financial Highlights

  • Revenue of $95.7 million, up 25% year-over-year

  • Subscription revenue was $85.4 million, up 27% year-over-year

  • Annual Recurring Revenue (ARR) of $345.9 million, up 26% year-over-year

  • Recurring revenue dollar-based net retention rate of 124%

  • GAAP gross profit and gross margin of $79.5 million and 83.0%, respectively; Non-GAAP gross profit and gross profit margin of $80.1 million and 83.7%, respectively

  • GAAP net loss of $23.8 million; Non-GAAP net income of $22.9 million

  • GAAP diluted loss per share of $(0.12); Non-GAAP diluted EPS of $0.10

  • Adjusted EBITDA and adjusted EBITDA margin of $21.6 million and 22.6%, respectively

Second-Quarter 2024 and Recent Business & Operational Highlights

TAM Expansion – U.S. Federal Marketplace

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

Innovation and Go-to-Market

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

Go-to-Market

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

Team

  • On August 14, 2024, Cellebrite announced that Troy Richardson had joined its board of directors, effective August 13, 2024. Mr. Richardson is a seasoned technology executive with more than 30 years of experience in leading, scaling and transforming global organizations. With the appointment of Troy Richardson, Cellebrite’s Board of Directors now consists of 10 directors.

  • On August 1, 2024, Cellebrite announced that Sigalit Shavit has joined the Company as Chief Information Officer, bringing more than 30 years of experience to Cellebrite’s information technology and security team. Shavit will focus on ensuring that Cellebrite’s information technology and security organizations continue supporting the day-to-day needs of the business, respond decisively to ever-evolving cyber threats, leverage AI and accelerate innovation.

Capital Markets

  • Cellebrite’s efforts to drive value creation for shareholders underpinned two major milestones:

    • Cellebrite announced today that it is calling for redemption all of the Company’s outstanding warrants to purchase ordinary shares, comprising 20.0 million public warrants (NASDAQ: CLBTW) and approximately 9.7 million private warrants after the last reported sale price of the Company’s ordinary shares was equal to or greater than $10.00 per share for 20 days within a 30 trading-day period.

    • Earlier today, Cellebrite also disclosed that 5.0 million Price Adjustment Shares will be issued and 3.0 million Restricted Sponsored Shares vested after the dollar volume-weighted average price of the Company’s ordinary shares was greater than or equal to $12.50 per share for the 20th trading day within a 30 trading-day period.

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

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

The Company’s updated 2024 expectations are as follows:

 

 

Third-Quarter 2024 Expectations
(as of 8/15/24)

 

Full-Year 2024 Expectations
(as of 8/15/24)

ARR

 

$366 million - $374 million

 

$388 million - $400 million

Annual Growth

 

24% - 27%

 

23% - 27%

Revenue

 

$100 million - $104 million

 

$390 million - $398 million

Annual Growth

 

19% - 24%

 

20% - 22%

Adjusted EBITDA

 

$25 million - $29 million

 

$90 million - $95 million

Adjusted EBITDA margin

 

25% - 28%

 

23% - 24%

 

 

 

 

 

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

Date:

 

Thursday, August 15, 2024

Time:

 

8:30 a.m. ET

Call-In Number:

 

203-518-9708

Conference ID:

 

CLBTQ224

Event URL:

 

https://investors.cellebrite.com/events/event-details/cellebrite-q2-2024-financial-results-investor-call-webcast

Webcast URL:

 

https://edge.media-server.com/mmc/p/gwesq4xv

 

 

 

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

Non-GAAP Financial Information and Key Performance Indicators

This press release includes non-GAAP financial measures. Cellebrite believes that the use of non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP operating expenses, non-GAAP operating income, non-GAAP net income, non-GAAP EPS and Adjusted EBITDA is helpful to investors. These measures, which the Company refers to as our non-GAAP financial measures, are not prepared in accordance with GAAP.

The Company believes that the non-GAAP financial measures provide a more meaningful comparison of its operational performance from period to period, and offer investors and management greater visibility to the underlying performance of its business. Mainly:

  • Share-based compensation expenses utilize varying available valuation methodologies, subjective assumptions and a variety of equity instruments that can impact a company's non-cash expenses;

  • Acquired intangible assets are valued at the time of acquisition and are amortized over an estimated useful life after the acquisition, and acquisition-related expenses are unrelated to current operations and neither are comparable to the prior period nor predictive of future results;

  • To the extent that the above adjustments have an effect on tax (income) expense, such an effect is excluded in the non-GAAP adjustment to net income;

  • Tax expense, depreciation and amortization expense vary for many reasons that are often unrelated to our underlying performance and make period-to-period comparisons more challenging; and

  • Financial instruments are remeasured according to GAAP and vary for many reasons that are often unrelated to the Company’s current operations and affect financial income.

Each of our non-GAAP financial measures is an important tool for financial and operational decision making and for evaluating our own operating results over different periods of time. The non-GAAP financial measures do not represent our financial performance under U.S. GAAP and should not be considered as alternatives to operating income or net income or any other performance measures derived in accordance with GAAP. Non-GAAP measures should not be considered in isolated from, or as an alternative to, financial measures determined in accordance with GAAP. Non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in our industry, as other companies in our industry may calculate non-GAAP financial results differently, particularly related to non-recurring, unusual items. In addition, there are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with GAAP, and exclude expenses that may have a material impact on our reported financial results. Further, share-based compensation expense has been, and will continue to be for the foreseeable future, significant recurring expenses in our business and an important part of the compensation provided to our employees. In addition, the amortization of intangible assets is expected recurring expense over the estimated useful life of the underlying intangible asset and acquisition-related expenses will be incurred to the extent acquisitions are made in the future. Furthermore, foreign exchange rates may fluctuate from one period to another, and the Company does not estimate movements in foreign currencies.

A reconciliation of each of these non-GAAP financial measures to their most comparable GAAP measure is set forth in a table included at the end of this press release, which is also available on our website at https://investors.cellebrite.com.

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

Key Performance Indicators

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

Annual recurring revenue (“ARR”) 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 (“NRR”) is calculated by dividing customer recurring revenue by base revenue. We define base revenue as recurring revenue we recognized from all customers with a valid license at the last quarter of the previous year period, during the four quarters ended one year prior to the date of measurement. We define our customer revenue as the recurring revenue we recognized during the four quarters ended on the date of measurement from the same customer base included in our measure of base revenue, including recurring revenue resulting from additional sales to those customers.

About Cellebrite

Cellebrite’s (Nasdaq: CLBT) mission is to enable its customers to protect and save lives, accelerate justice and preserve privacy in communities around the world. We are a global leader in Digital Investigative solutions for the public and private sectors, empowering organizations in mastering the complexities of legally sanctioned digital investigations by streamlining intelligence processes. Trusted by thousands of leading agencies and companies worldwide, Cellebrite’s Digital Investigation platform and solutions transform how customers collect, review, analyze and manage data in legally sanctioned investigations. To learn more visit us at www.cellebrite.com, https://investors.cellebrite.com, or follow us on Twitter at @Cellebrite.

Caution Regarding Forward Looking Statements

This document includes “forward-looking statements” within the meaning of the “safe harbor” 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 “forecast,” “intend,” “seek,” “target,” “anticipate,” “will,” “appear,” “approximate,” “foresee,” “might,” “possible,” “potential,” “believe,” “could,” “predict,” “should,” “could,” “continue,” “expect,” “estimate,” “may,” “plan,” “outlook,” “future” and “project” and other similar expressions that predict, project or indicate future events or trends or that are not statements of historical matters. Such forward-looking statements include estimated financial information for the third quarter of 2024 and full year 2024 and certain statements related to increasing our full-year 2024 outlook and being positioned to deliver an ARR growth rate and an adjusted EBITDA margin that will achieve or surpass ‘Rule of 45’ for the second straight year; our expectation to build on our first-half 2024 performance as we move into the seasonally stronger second half of our fiscal year; and we have updated our 2024 outlook, increasing Cellebrite’s full-year revenue and adjusted EBITDA targets and raising the mid-point of our full-year ARR expectations. Such forward-looking statements including those with respect to 2024 third-quarter and full year revenue, annual recurring revenue (ARR) and adjusted EBITDA, as well as commentary associated with future performance, strategies, prospects, and other aspects of Cellebrite’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: Cellebrite’s ability to keep pace with technological advances and evolving industry standards; Cellebrite’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 Cellebrite’s solutions; Cellebrite’s failure to maintain the productivity of sales and marketing personnel, including relating to hiring, integrating and retaining personnel; intense competition in all of Cellebrite’s markets; the inadvertent or deliberate misuse of Cellebrite’s solutions; failure to manage its growth effectively; Cellebrite’s ability to introduce new solutions and add-ons; its dependency on its customers renewing their subscriptions; the low volume of business Cellebrite conducts via e-commerce; risks associated with the use of artificial intelligence; the risk of requiring additional capital to support the growth of its business; risks associated with higher costs or unavailability of materials used to create its hardware product components; fluctuations in foreign currency exchange rates; lengthy sales cycle for some of Cellebrite’s solutions; near term declines in new or renewed agreements; risks associated with inability to retain qualified personnel and senior management; the security of Cellebrite’s operations and the integrity of its software solutions; risks associated with the negative publicity related to Cellebrite’s business and use of its products; risks related to Cellebrite’s intellectual property; the regulatory constraints to which Cellebrite is subject; risks associated with Cellebrite’s operations in Israel, including the ongoing Israel-Hamas war and the risk of a greater regional conflict; risks associated with different corporate governance requirements applicable to Israeli companies and risks associated with being a foreign private issuer and an emerging growth company; market volatility in the price of Cellebrite’s shares; changing tax laws and regulations; risks associated with joint ventures, partnerships and strategic initiatives; risks associated with Cellebrite’s significant international operations; risks associated with Cellebrite’s failure to comply with anti-corruption, trade compliance, anti-money-laundering and economic sanctions laws and regulations; risks relating to the adequacy of Cellebrite’s existing systems, processes, policies, procedures, internal controls and personnel for Cellebrite’s current and future operations and reporting needs; and other factors, risks and uncertainties set forth in the section titled “Risk Factors” in Cellebrite’s annual report on Form 20-F filed with the SEC on March 21, 2024 and as amended on April 12, 2024, and in other documents filed by Cellebrite with the U.S. Securities and Exchange Commission (“SEC”), which are available free of charge at www.sec.gov. You are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made, in this communication or elsewhere. Cellebrite undertakes no obligation to update its forward-looking statements, whether as a result of new information, future developments or otherwise, should circumstances change, except as otherwise required by securities and other applicable laws.

Contacts:

Investors Relations
Andrew Kramer
Vice President, Investor Relations
[email protected]
+1 973.206.7760

Media
Victor Cooper
Sr. Director of Corporate Communications + Content Operations
[email protected]
+1 404.804.5910


Cellebrite DI Ltd.
Second Quarter 2024 Results Summary
(U.S Dollars in thousands)

 

 

For the three months ended

 

For the six months ended

 

June 30,

 

June 30,

 

2024

 

2023

 

2024

 

2023

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Revenue

95,714

 

 

76,684

 

 

185,296

 

 

147,918

 

Gross profit

79,453

 

 

63,653

 

 

155,771

 

 

122,481

 

Gross margin

83.0

%

 

83.0

%

 

84.1

%

 

82.8

%

Operating income

12,487

 

 

4,623

 

 

21,734

 

 

4,759

 

Operating margin

13.0

%

 

6.0

%

 

11.7

%

 

3.2

%

Net loss

(23,811

)

 

(32,348

)

 

(95,183

)

 

(72,953

)

Cash flow from operating activities

14,513

 

 

16,576

 

 

24,554

 

 

29,052

 

 

 

 

 

 

 

 

 

Non-GAAP Financial Data:

 

 

 

 

 

 

 

Operating income

19,806

 

 

9,395

 

 

35,685

 

 

15,048

 

Operating margin

20.7

%

 

12.3

%

 

19.3

%

 

10.2

%

Net income

22,925

 

 

10,715

 

 

39,791

 

 

17,614

 

Adjusted EBITDA

21,618

 

 

11,124

 

 

39,250

 

 

18,428

 

Adjusted EBITDA margin

22.6

%

 

14.5

%

 

21.2

%

 

12.5

%

 

 

 

 

 

 

 

 

 

 

 

 


Cellebrite DI Ltd.
Condensed Consolidated Balance Sheets
(U.S. Dollars in thousands)

 

 

 

June 30,

 

December 31,

 

 

2024

 

2023

 

 

(Unaudited)

 

(Audited)

Assets

 

 

 

 

Current assets

 

 

 

 

Cash and cash equivalents

 

$

106,956

 

 

$

189,517

 

Short-term deposits

 

 

126,723

 

 

 

74,713

 

Marketable securities

 

 

71,630

 

 

 

38,693

 

Trade receivables (net of allowance for credit losses of $2,019 and $1,583 as of June 30, 2024 and December 31, 2023, respectively)

 

 

70,699

 

 

 

77,269

 

Prepaid expenses and other current assets

 

 

24,443

 

 

 

26,400

 

Contract acquisition costs

 

 

5,516

 

 

 

5,550

 

Inventories

 

 

8,784

 

 

 

9,940

 

Total current assets

 

 

414,751

 

 

 

422,082

 

 

 

 

 

 

Non-current assets

 

 

 

 

Other non-current assets

 

 

8,224

 

 

 

7,341

 

Marketable securities

 

 

60,652

 

 

 

28,859

 

Deferred tax assets, net

 

 

8,806

 

 

 

7,024

 

Property and equipment, net

 

 

15,806

 

 

 

15,896

 

Intangible assets, net

 

 

9,807

 

 

 

10,594

 

Goodwill

 

 

26,829

 

 

 

26,829

 

Operating lease right-of-use assets, net

 

 

11,708

 

 

 

14,260

 

Total non-current assets

 

 

141,832

 

 

 

110,803

 

 

 

 

 

 

Total assets

 

$

556,583

 

 

$

532,885

 

 

 

 

 

 

Liabilities and shareholders’ (deficiency) equity

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

Trade payables

 

$

6,510

 

 

$

8,282

 

Other accounts payable and accrued expenses

 

 

42,259

 

 

 

44,845

 

Deferred revenues

 

 

183,938

 

 

 

195,725

 

Operating lease liabilities

 

 

4,521

 

 

 

4,972

 

Total current liabilities

 

 

237,228

 

 

 

253,824

 

 

 

 

 

 

Long-term liabilities

 

 

 

 

Other long term liabilities

 

 

6,492

 

 

 

5,515

 

Deferred revenues

 

 

42,369

 

 

 

47,098

 

Restricted Sponsor Shares liability

 

 

75,230

 

 

 

47,247

 

Price Adjustment Shares liability

 

 

134,758

 

 

 

81,715

 

Warrant liability

 

 

93,510

 

 

 

54,117

 

Operating lease liabilities

 

 

7,155

 

 

 

9,157

 

Total long-term liabilities

 

 

359,514

 

 

 

244,849

 

 

 

 

 

 

Total liabilities

 

$

596,742

 

 

$

498,673

 

 

 

 

 

 

Shareholders’ (deficiency) equity

 

 

 

 

Share capital

 

 

*)

 

 

 

*)

 

Additional paid-in capital

 

 

(64,284

)

 

 

(84,896

)

Treasury share, NIS 0.00001 par value; 41,776 ordinary shares

 

 

(85

)

 

 

(85

)

Accumulated other comprehensive income

 

 

1,250

 

 

 

1,050

 

Retained earnings

 

 

22,960

 

 

 

118,143

 

Total shareholders’ (deficiency) equity

 

 

(40,159

)

 

 

34,212

 

 

 

 

 

 

Total liabilities and shareholders’ (deficiency) equity

 

$

556,583

 

 

$

532,885

 

 

 

 

 

 

*) Less than 1 USD

 

 

 

 

 

 

 

 

 


Cellebrite DI Ltd.
Condensed Consolidated Statements of Income
(U.S Dollars in thousands, except share and per share data)

 

 

 

For the three months ended June

 

For the six months ended June

 

 

June 30,

 

June 30,

 

 

2024

 

2023

 

2024

 

2023

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Revenue:

 

 

 

 

 

 

 

 

Subscription services

 

$

65,738

 

 

$

50,512

 

 

$

127,841

 

 

$

97,879

 

Term-license

 

 

19,630

 

 

 

16,694

 

 

 

36,749

 

 

 

30,609

 

Total subscription

 

 

85,368

 

 

 

67,206

 

 

 

164,590

 

 

 

128,488

 

Other non-recurring

 

 

3,486

 

 

 

1,972

 

 

 

7,054

 

 

 

4,890

 

Professional services

 

 

6,860

 

 

 

7,506

 

 

 

13,652

 

 

 

14,540

 

Total revenue

 

 

95,714

 

 

 

76,684

 

 

 

185,296

 

 

 

147,918

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

Subscription services

 

 

6,399

 

 

 

4,946

 

 

 

12,197

 

 

 

9,438

 

Term-license

 

 

 

 

 

 

 

 

 

 

 

2

 

Total subscription

 

 

6,399

 

 

 

4,946

 

 

 

12,197

 

 

 

9,440

 

Other non-recurring

 

 

4,826

 

 

 

2,926

 

 

 

7,920

 

 

 

5,907

 

Professional services

 

 

5,036

 

 

 

5,159

 

 

 

9,408

 

 

 

10,090

 

Total cost of revenue

 

 

16,261

 

 

 

13,031

 

 

 

29,525

 

 

 

25,437

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

79,453

 

 

$

63,653

 

 

$

155,771

 

 

$

122,481

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

Research and development

 

 

23,693

 

 

 

21,053

 

 

 

46,890

 

 

 

42,184

 

Sales and marketing

 

 

32,320

 

 

 

26,745

 

 

 

64,379

 

 

 

54,346

 

General and administrative

 

 

10,953

 

 

 

11,232

 

 

 

22,768

 

 

 

21,192

 

Total operating expenses

 

$

66,966

 

 

$

59,030

 

 

$

134,037

 

 

$

117,722

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

12,487

 

 

$

4,623

 

 

$

21,734

 

 

$

4,759

 

Financial expense, net

 

 

(34,502

)

 

 

(36,051

)

 

 

(113,078

)

 

 

(74,826

)

Loss before tax

 

 

(22,015

)

 

 

(31,428

)

 

 

(91,344

)

 

 

(70,067

)

Tax expense

 

 

1,796

 

 

 

920

 

 

 

3,839

 

 

 

2,886

 

Net loss

 

$

(23,811

)

 

$

(32,348

)

 

$

(95,183

)

 

$

(72,953

)

 

 

 

 

 

 

 

 

 

Losses per share

 

 

 

 

 

 

 

 

Basic

 

$

(0.12

)

 

$

(0.17

)

 

$

(0.48

)

 

$

(0.37

)

Diluted

 

$

(0.12

)

 

$

(0.17

)

 

$

(0.48

)

 

$

(0.37

)

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

Basic

 

 

198,949,594

 

 

 

188,130,294

 

 

 

197,840,662

 

 

 

187,239,136

 

Diluted

 

 

198,949,594

 

 

 

188,130,294

 

 

 

197,840,662

 

 

 

187,239,136

 

 

 

 

 

 

 

 

 

 

Other comprehensive (loss) income:

 

 

 

 

 

 

 

 

Unrealized (loss) income arising during the period

 

 

(326

)

 

 

70

 

 

 

(850

)

 

 

26

 

Unrealized (loss) income on marketable securities

 

 

(100

)

 

 

(51

)

 

 

(320

)

 

 

126

 

Currency translation adjustments

 

 

187

 

 

 

(368

)

 

 

1,370

 

 

 

(966

)

Total other comprehensive (loss) income, net of tax

 

 

(239

)

 

 

(349

)

 

 

200

 

 

 

(814

)

Total other comprehensive loss

 

$

(24,050

)

 

$

(32,697

)

 

$

(94,983

)

 

$

(73,767

)

 

 

 

 

 

 

 

 

 


Cellebrite DI Ltd.
Condensed Consolidated Statements of Cash Flow
(U.S Dollars in thousands, except share and per share data)

 

 

 

For the three months ended

 

For the six months ended

 

 

June 30,

 

June 30,

 

 

2024

 

2023

 

2024

 

2023

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Cash flow from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(23,811

)

 

$

(32,348

)

 

$

(95,183

)

 

$

(72,953

)

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Share based compensation and RSU's

 

 

6,555

 

 

 

4,600

 

 

 

12,251

 

 

 

9,057

 

Amortization of premium, discount and accrued interest on marketable securities

 

 

(755

)

 

 

(290

)

 

 

(1,302

)

 

 

(461

)

Depreciation and amortization

 

 

2,576

 

 

 

2,569

 

 

 

5,256

 

 

 

5,016

 

Interest income from short term deposits

 

 

(2,642

)

 

 

(1,713

)

 

 

(5,470

)

 

 

(2,397

)

Deferred tax assets, net

 

 

(942

)

 

 

(98

)

 

 

(1,568

)

 

 

462

 

Remeasurement of warrant liability

 

 

16,806

 

 

 

12,454

 

 

 

39,393

 

 

 

22,263

 

Remeasurement of Restricted Sponsor Shares

 

 

9,098

 

 

 

9,051

 

 

 

27,983

 

 

 

20,093

 

Remeasurement of Price Adjustment Shares liabilities

 

 

12,676

 

 

 

16,655

 

 

 

53,043

 

 

 

36,597

 

(Increase) decrease in trade receivables

 

 

(9,237

)

 

 

8,490

 

 

 

6,021

 

 

 

18,117

 

(Decrease) increase in deferred revenue

 

 

(1,649

)

 

 

87

 

 

 

(15,055

)

 

 

10,555

 

Increase in other non-current assets

 

 

(1,492

)

 

 

(135

)

 

 

(883

)

 

 

(1,062

)

Decrease (increase) in prepaid expenses and other current assets

 

 

785

 

 

 

(1,987

)

 

 

2,752

 

 

 

(5,624

)

Changes in operating lease assets

 

 

1,313

 

 

 

1,333

 

 

 

2,641

 

 

 

2,700

 

Changes in operating lease liability

 

 

(1,273

)

 

 

(1,400

)

 

 

(2,542

)

 

 

(2,962

)

Decrease (increase) in inventories

 

 

474

 

 

 

583

 

 

 

1,151

 

 

 

(642

)

(Decrease) increase in trade payables

 

 

(449

)

 

 

117

 

 

 

(1,591

)

 

 

381

 

Increase (decrease) in other accounts payable and accrued expenses

 

 

6,114

 

 

 

(862

)

 

 

(3,320

)

 

 

(9,741

)

Increase (decrease) in other long-term liabilities

 

 

366

 

 

 

(530

)

 

 

977

 

 

 

(347

)

Net cash provided by operating activities

 

 

14,513

 

 

 

16,576

 

 

 

24,554

 

 

 

29,052

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(2,073

)

 

 

(825

)

 

 

(3,568

)

 

 

(1,889

)

Purchase of Intangible assets

 

 

(279

)

 

 

 

 

 

(904

)

 

 

 

Investment in marketable securities

 

 

(30,890

)

 

 

(10,653

)

 

 

(99,282

)

 

 

(27,005

)

Proceeds from maturity of marketable securities

 

 

20,391

 

 

 

13,434

 

 

 

35,436

 

 

 

29,507

 

Investment in short term deposits

 

 

(79,000

)

 

 

(38,000

)

 

 

(122,000

)

 

 

(54,000

)

Redemption of short term deposits

 

 

58,587

 

 

 

25,302

 

 

 

75,459

 

 

 

38,581

 

Net cash used in investing activities

 

 

(33,264

)

 

 

(10,742

)

 

 

(114,859

)

 

 

(14,806

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of options to shares

 

 

2,568

 

 

 

5,079

 

 

 

6,887

 

 

 

7,185

 

Proceeds from Employee Share Purchase Plan, net

 

 

756

 

 

 

610

 

 

 

1,506

 

 

 

1,234

 

Net cash provided by financing activities

 

 

3,324

 

 

 

5,689

 

 

 

8,393

 

 

 

8,419

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

 

(15,427

)

 

 

11,523

 

 

 

(81,912

)

 

 

22,665

 

Net effect of Currency Translation on cash and cash equivalents

 

 

(49

)

 

 

7

 

 

 

(649

)

 

 

192

 

Cash and cash equivalents at beginning of period

 

 

122,432

 

 

 

98,972

 

 

 

189,517

 

 

 

87,645

 

Cash and cash equivalents at end of period

 

$

106,956

 

 

$

110,502

 

 

$

106,956

 

 

$

110,502

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

 

 

 

Income taxes paid

 

$

1,766

 

 

$

4,902

 

 

$

2,557

 

 

$

8,527

 

Non-cash activities

 

 

 

 

 

 

 

 

Operating lease liabilities arising from obtaining right of use assets

 

$

126

 

 

$

228

 

 

$

215

 

 

$

1,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Cellebrite DI Ltd.
Reconciliation of GAAP to Non-GAAP Financial Information
(U.S Dollars in thousands, except share and per share data)

 

 

For the three months ended

 

For the six months ended

 

June 30,

 

June 30,

 

2024

 

2023

 

2024

 

2023

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Cost of revenues

$

16,261

 

 

$

13,031

 

 

$

29,525

 

 

$

25,437

 

Less:

 

 

 

 

 

 

 

Share based compensation

 

663

 

 

 

414

 

 

 

1,093

 

 

 

800

 

Acquisition related costs

 

 

 

 

14

 

 

 

2

 

 

 

27

 

Non-GAAP cost of revenues

$

15,598

 

 

$

12,603

 

 

$

28,430

 

 

$

24,610

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the six months ended

 

June 30,

 

June 30,

 

2024

 

2023

 

2024

 

2023

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Gross profit

$

79,453

 

 

$

63,653

 

 

$

155,771

 

 

$

122,481

 

Share based compensation

 

663

 

 

 

414

 

 

 

1,093

 

 

 

800

 

Acquisition related costs

 

 

 

 

14

 

 

 

2

 

 

 

27

 

Non-GAAP gross profit

$

80,116

 

 

$

64,081

 

 

$

156,866

 

 

$

123,308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the six months ended

 

June 30,

 

June 30,

 

2024

 

2023

 

2024

 

2023

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Operating expenses

$

66,966

 

 

$

59,030

 

 

$

134,037

 

 

$

117,722

 

Less:

 

 

 

 

 

 

 

Issuance expenses

 

 

 

 

(345

)

 

 

 

 

 

(345

)

Share based compensation

 

5,892

 

 

 

4,186

 

 

 

11,158

 

 

 

8,257

 

Amortization of intangible assets

 

764

 

 

 

840

 

 

 

1,691

 

 

 

1,636

 

Acquisition related costs

 

 

 

 

(337

)

 

 

7

 

 

 

(86

)

Non-GAAP operating expenses

$

60,310

 

 

$

54,686

 

 

$

121,181

 

 

$

108,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the six months ended

 

June 30,

 

June 30,

 

2024

 

2023

 

2024

 

2023

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Operating income

$

12,487

 

 

$

4,623

 

 

$

21,734

 

 

$

4,759

 

Issuance expenses

 

 

 

 

(345

)

 

 

 

 

 

(345

)

Share based compensation

 

6,555

 

 

 

4,600

 

 

 

12,251

 

 

 

9,057

 

Amortization of intangible assets

 

764

 

 

 

840

 

 

 

1,691

 

 

 

1,636

 

Acquisition related costs

 

 

 

 

(323

)

 

 

9

 

 

 

(59

)

Non-GAAP operating income

$

19,806

 

 

$

9,395

 

 

$

35,685

 

 

$

15,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the six months ended

 

June 30,

 

June 30,

 

2024

 

2023

 

2024

 

2023

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Net loss

$

(23,811

)

 

$

(32,348

)

 

$

(95,183

)

 

$

(72,953

)

Issuance expenses

 

 

 

 

(345

)

 

 

 

 

 

(345

)

Share based compensation

 

6,555

 

 

 

4,600

 

 

 

12,251

 

 

 

9,057

 

Amortization of intangible assets

 

764

 

 

 

840

 

 

 

1,691

 

 

 

1,636

 

Acquisition related costs

 

 

 

 

(323

)

 

 

9

 

 

 

(59

)

Tax expense

 

837

 

 

 

131

 

 

 

604

 

 

 

1,325

 

Finance expense from financial derivatives

 

38,580

 

 

 

38,160

 

 

 

120,419

 

 

 

78,953

 

Non-GAAP net income

$

22,925

 

 

$

10,715

 

 

$

39,791

 

 

$

17,614

 

 

 

 

 

 

 

 

 

Non-GAAP Earnings per share:

 

 

 

 

 

 

 

Basic

$

0.11

 

 

$

0.05

 

 

$

0.19

 

 

$

0.09

 

Diluted

$

0.10

 

 

$

0.05

 

 

$

0.18

 

 

$

0.08

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic

 

198,949,594

 

 

 

188,130,294

 

 

 

197,840,662

 

 

 

187,239,136

 

Diluted

 

211,343,253

 

 

 

199,704,722

 

 

 

210,616,686

 

 

 

199,820,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the six months ended

 

June 30,

 

June 30,

 

2024

 

2023

 

2024

 

2023

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Net loss

$

(23,811

)

 

$

(32,348

)

 

$

(95,183

)

 

$

(72,953

)

Financial expense, net

 

34,502

 

 

 

36,051

 

 

 

113,078

 

 

 

74,826

 

Tax expense

 

1,796

 

 

 

920

 

 

 

3,839

 

 

 

2,886

 

Issuance expenses

 

 

 

 

(345

)

 

 

 

 

 

(345

)

Share based compensation

 

6,555

 

 

 

4,600

 

 

 

12,251

 

 

 

9,057

 

Amortization of intangible assets

 

764

 

 

 

840

 

 

 

1,691

 

 

 

1,636

 

Acquisition related costs

 

 

 

 

(323

)

 

 

9

 

 

 

(59

)

Depreciation expenses

 

1,812

 

 

 

1,729

 

 

 

3,565

 

 

 

3,380

 

Adjusted EBITDA

$

21,618

 

 

$

11,124

 

 

$

39,250

 

 

$

18,428

 


Advertisement