CYBERARK SOFTWARE LTD.
|
|||
Date: May 2, 2024
|
By:
|
/s/ Joshua Siegel
|
|
Name: Joshua Siegel
|
|||
Title: Chief Financial Officer
|
Exhibit
|
|
Description
|
|
||
|
• |
Subscription revenue was $156.2 million in the first quarter of 2024, an increase of 69 percent from $92.7 million in the first quarter of 2023.
|
|
• |
Maintenance and professional services revenue was $62.4 million in the first quarter of 2024, compared to $65.1 million in the first quarter of 2023.
|
|
• |
Perpetual license revenue was $3.0 million in the first quarter of 2024, compared to $3.9 million in the first quarter of 2023.
|
|
• |
Total revenue was $221.6 million in the first quarter of 2024, up 37 percent from $161.7 million in the first quarter of 2023.
|
|
• |
GAAP operating loss was $(6.4) million compared to GAAP operating loss of $(46.1) million, in the same period last year. Non-GAAP operating income was $33.0 million compared to non-GAAP operating loss of $(12.6) million, in the same
period last year.
|
|
• |
GAAP net income was $5.5 million, or $0.13 per diluted share, compared to GAAP net loss of $(35.0) million, or $(0.85) per diluted share, in the same period last year. Non-GAAP net income was $35.9 million, or $0.75 per diluted share,
compared to non-GAAP net loss of $(6.9) million, or $(0.17) per diluted share, in the same period last year.
|
|
• |
As of March 31, 2024, cash, cash equivalents, short-term deposits, and marketable securities were $1.4 billion.
|
|
• |
During the three months ended March 31, 2024, net cash provided by operating activities was $68.6 million, compared to $5.8 million in the first quarter of 2023.
|
|
• |
Annual Recurring Revenue (ARR) was $811 million, an increase of 34 percent from $604 million at March 31, 2023.
|
|
o |
The Subscription portion of ARR was $621 million, or 77 percent of total ARR at March 31, 2024. This represents an increase of 54 percent from $403 million, or 67 percent of total ARR, at March 31, 2023.
|
|
o |
The Maintenance portion of ARR was $190 million at March 31, 2024, compared to $202 million at March 31, 2023.
|
|
• |
Recurring revenue in the first quarter was $205.8 million, an increase of 41 percent from $145.9 million for the first quarter of 2023.
|
|
• |
CyberArk Launches CyberArk Secure Browser, the industry’s first identity-centric secure browser.
|
|
• |
CyberArk Launches the CyberArk MSP Console, an easy way for MSPs to offer identity security services at scale
|
|
• |
CyberArk achieves FedRAMP® High Authorization for CyberArk Endpoint Privilege Manager and CyberArk Workforce Identity, two of its leading SaaS offerings. The authorization to operate (ATO) reinforces CyberArk’s ability to help
federal agencies and other public sector organizations efficiently and effectively secure access to all corporate applications, protect distributed workforces and accelerate cloud innovation in alignment with Zero Trust principles outlined
in EO 14028.
|
|
• |
CyberArk was named a Leader in The Forrester Wave™: Workforce Identity Platforms, Q1 20241. CyberArk earned the highest-possible score in the vision, innovation, endpoint device trust, access management, identity
threat detection and platform security criteria.
|
|
• |
Total revenue is expected to be in the range of $215.0 million and $221.0 million, representing growth of 22 percent to 26 percent compared to the second quarter of 2023.
|
|
• |
Non-GAAP operating income is expected to be in the range of $12.0 million to $17.0 million.
|
|
• |
Non-GAAP net income per share is expected to be in the range of $0.34 to $0.44 per diluted share.
|
|
o |
Assumes 48.1 million weighted average diluted shares.
|
|
• |
Total revenue is expected to be in the range of $928.0 million to $938.0 million, representing growth of 23 percent to 25 percent compared to the full year 2023.
|
|
• |
Non-GAAP operating income is expected to be in the range of $90.5 million to $99.5 million.
|
|
• |
Non-GAAP net income per share is expected to be in the range of $1.88 to $2.07 per diluted share.
|
|
o |
Assumes 48.1 million weighted average diluted shares.
|
|
• |
ARR as of December 31, 2024 is expected to be in the range of $975 million to $990 million, representing growth of 26 percent to 28 percent from December 31, 2023.
|
|
• |
Non-GAAP free cash flow is expected to be in the range of $115.0 million to $125.0 million for the full year 2024.
|
|
• |
Recurring Revenue is defined as revenue derived from SaaS and self-hosted subscription contracts, and maintenance contracts related to perpetual licenses during the reported period.
|
|
• |
ARR is defined as the annualized value of active SaaS, self-hosted subscriptions and their associated maintenance and support services, and maintenance contracts related to the perpetual licenses in effect at the end of the reported
period.
|
|
• |
Subscription portion of ARR is defined as the annualized value of active SaaS and self-hosted subscription contracts in effect at the end of the reported period. The subscription portion of ARR excludes maintenance contracts related to
perpetual licenses.
|
|
• |
Maintenance portion of ARR is defined as the annualized value of active maintenance contracts related to perpetual licenses. The Maintenance portion of ARR excludes SaaS and self-hosted subscription contracts in effect at the end of the
reported period.
|
|
• |
Non-GAAP gross profit is calculated as GAAP gross profit excluding share-based compensation expense, and amortization of intangible assets related to acquisitions.
|
|
• |
Non-GAAP operating expense is calculated as GAAP operating expenses excluding share-based compensation expense, and amortization of intangible assets related to acquisitions.
|
|
• |
Non-GAAP operating income (loss) is calculated as GAAP operating loss excluding share-based compensation expense and amortization of intangible assets related to acquisitions.
|
|
• |
Non-GAAP net income (loss) is calculated as GAAP net income (loss) excluding share-based compensation expense, amortization of intangible assets related to acquisitions, amortization of debt discount and issuance costs, and the tax
effect of non-GAAP adjustments.
|
|
• |
Free cash flow is calculated as net cash provided by operating activities less purchase of property and equipment.
|
CYBERARK SOFTWARE LTD.
|
|||||||
Consolidated Statements of Operations
|
|||||||
U.S. dollars in thousands (except per share data)
|
|||||||
(Unaudited)
|
|
Three Months Ended
|
|||||||
|
March 31,
|
|||||||
|
2023
|
2024
|
||||||
|
||||||||
Revenues:
|
||||||||
Subscription
|
$
|
92,720
|
$
|
156,239
|
||||
Perpetual license
|
3,882
|
2,951
|
||||||
Maintenance and professional services
|
65,103
|
62,360
|
||||||
|
||||||||
Total revenues
|
161,705
|
221,550
|
||||||
|
||||||||
Cost of revenues:
|
||||||||
Subscription
|
15,945
|
20,962
|
||||||
Perpetual license
|
212
|
479
|
||||||
Maintenance and professional services
|
19,815
|
20,967
|
||||||
|
||||||||
Total cost of revenues
|
35,972
|
42,408
|
||||||
|
||||||||
Gross profit
|
125,733
|
179,142
|
||||||
|
||||||||
Operating expenses:
|
||||||||
Research and development
|
52,256
|
53,914
|
||||||
Sales and marketing
|
99,428
|
104,964
|
||||||
General and administrative
|
20,175
|
26,642
|
||||||
|
||||||||
Total operating expenses
|
171,859
|
185,520
|
||||||
|
||||||||
Operating loss
|
(46,126
|
)
|
(6,378
|
)
|
||||
|
||||||||
Financial income, net
|
9,606
|
14,052
|
||||||
|
||||||||
Income (loss) before taxes on income
|
(36,520
|
)
|
7,674
|
|||||
|
||||||||
Tax benefit (taxes on income)
|
1,492
|
(2,204
|
)
|
|||||
|
||||||||
Net income (loss)
|
$
|
(35,028
|
)
|
$
|
5,470
|
|||
|
||||||||
Basic net income (loss) per ordinary share
|
$
|
(0.85
|
)
|
$
|
0.13
|
|||
Diluted net income (loss) per ordinary share
|
$
|
(0.85
|
)
|
$
|
0.13
|
|||
|
||||||||
Shares used in computing net income (loss)
|
||||||||
per ordinary shares, basic
|
41,168,043
|
42,430,559
|
||||||
Shares used in computing net income (loss)
|
||||||||
per ordinary shares, diluted
|
41,168,043
|
47,737,396
|
CYBERARK SOFTWARE LTD.
|
Consolidated Balance Sheets
|
U.S. dollars in thousands
|
(Unaudited)
|
|
December 31,
|
March 31,
|
||||||
|
2023
|
2024
|
||||||
|
||||||||
ASSETS
|
||||||||
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
355,933
|
$
|
440,524
|
||||
Short-term bank deposits
|
354,472
|
344,757
|
||||||
Marketable securities
|
283,016
|
293,194
|
||||||
Trade receivables
|
186,472
|
139,316
|
||||||
Prepaid expenses and other current assets
|
31,550
|
33,931
|
||||||
|
||||||||
Total current assets
|
1,211,443
|
1,251,722
|
||||||
|
||||||||
LONG-TERM ASSETS:
|
||||||||
Marketable securities
|
324,548
|
304,604
|
||||||
Property and equipment, net
|
16,494
|
16,132
|
||||||
Intangible assets, net
|
20,202
|
18,427
|
||||||
Goodwill
|
153,241
|
153,241
|
||||||
Other long-term assets
|
214,816
|
218,313
|
||||||
Deferred tax asset
|
81,464
|
84,466
|
||||||
|
||||||||
Total long-term assets
|
810,765
|
795,183
|
||||||
|
||||||||
TOTAL ASSETS
|
$
|
2,022,208
|
$
|
2,046,905
|
||||
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables
|
$
|
10,971
|
$
|
3,524
|
||||
Employees and payroll accruals
|
95,538
|
66,075
|
||||||
Accrued expenses and other current liabilities
|
36,562
|
33,902
|
||||||
Convertible senior notes, net
|
572,340
|
573,092
|
||||||
Deferred revenues
|
409,219
|
424,969
|
||||||
|
||||||||
Total current liabilities
|
1,124,630
|
1,101,562
|
||||||
|
||||||||
LONG-TERM LIABILITIES:
|
||||||||
Deferred revenues
|
71,413
|
76,319
|
||||||
Other long-term liabilities
|
33,839
|
32,073
|
||||||
|
||||||||
Total long-term liabilities
|
105,252
|
108,392
|
||||||
|
||||||||
TOTAL LIABILITIES
|
1,229,882
|
1,209,954
|
||||||
|
||||||||
SHAREHOLDERS' EQUITY:
|
||||||||
Ordinary shares of NIS 0.01 par value
|
111
|
112
|
||||||
Additional paid-in capital
|
827,260
|
868,231
|
||||||
Accumulated other comprehensive loss
|
(1,849
|
)
|
(3,666
|
)
|
||||
Accumulated deficit
|
(33,196
|
)
|
(27,726
|
)
|
||||
|
||||||||
Total shareholders' equity
|
792,326
|
836,951
|
||||||
|
||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
2,022,208
|
$
|
2,046,905
|
CYBERARK SOFTWARE LTD.
|
Consolidated Statements of Cash Flows
|
U.S. dollars in thousands
|
(Unaudited)
|
|
||||||||
|
Three Months Ended
|
|||||||
|
March 31,
|
|||||||
|
2023
|
2024
|
||||||
|
||||||||
Cash flows from operating activities:
|
||||||||
Net income (loss)
|
$
|
(35,028
|
)
|
$
|
5,470
|
|||
Adjustments to reconcile net income (loss) to net cash
|
||||||||
provided by operating activities:
|
||||||||
Depreciation and amortization
|
4,446
|
4,021
|
||||||
Amortization of premium and accretion of discount on marketable securities, net
|
(508
|
)
|
(1,866
|
)
|
||||
Share-based compensation
|
31,596
|
37,499
|
||||||
Deferred income taxes, net
|
(5,467
|
)
|
(1,052
|
)
|
||||
Decrease in trade receivables
|
33,288
|
47,156
|
||||||
Amortization of debt discount and issuance costs
|
748
|
751
|
||||||
Increase in prepaid expenses, other current and long-term assets and others
|
(5,105
|
)
|
(5,803
|
)
|
||||
Changes in operating lease right-of-use assets
|
1,543
|
1,909
|
||||||
Decrease in trade payables
|
(363
|
)
|
(7,323
|
)
|
||||
Increase in short-term and long-term deferred revenues
|
7,383
|
20,656
|
||||||
Decrease in employees and payroll accruals
|
(27,920
|
)
|
(28,012
|
)
|
||||
Increase (decrease) in accrued expenses and other current and long-term liabilities
|
3,207
|
(2,383
|
)
|
|||||
Changes in operating lease liabilities
|
(1,999
|
)
|
(2,388
|
)
|
||||
|
||||||||
Net cash provided by operating activities
|
5,821
|
68,635
|
||||||
|
||||||||
Cash flows from investing activities:
|
||||||||
Investment in short and long term deposits
|
(51,768
|
)
|
(156,382
|
)
|
||||
Proceeds from short and long term deposits
|
103,738
|
164,800
|
||||||
Investment in marketable securities and other
|
(156,522
|
)
|
(92,343
|
)
|
||||
Proceeds from sales and maturities of marketable securities
|
111,611
|
102,686
|
||||||
Purchase of property and equipment
|
(1,775
|
)
|
(1,865
|
)
|
||||
|
||||||||
Net cash provided by investing activities
|
5,284
|
16,896
|
||||||
|
||||||||
Cash flows from financing activities:
|
||||||||
Proceeds from (payment of) withholding tax related to employee stock plans
|
712
|
(6,327
|
)
|
|||||
Proceeds from exercise of stock options
|
599
|
3,358
|
||||||
Proceeds in connection with employees stock purchase plan
|
3,906
|
4,848
|
||||||
|
||||||||
Net cash provided by financing activities
|
5,217
|
1,879
|
||||||
|
||||||||
Increase in cash and cash equivalents
|
16,322
|
87,410
|
||||||
|
||||||||
Effect of exchange rate differences on cash and cash equivalents
|
3
|
(2,819
|
)
|
|||||
|
||||||||
Cash and cash equivalents at the beginning of the period
|
347,338
|
355,933
|
||||||
|
||||||||
Cash and cash equivalents at the end of the period
|
$
|
363,663
|
$
|
440,524
|
CYBERARK SOFTWARE LTD.
|
Reconciliation of GAAP Measures to Non-GAAP Measures
|
U.S. dollars in thousands (except per share data)
|
(Unaudited)
|
Reconciliation of Net cash provided by operating activities to Free cash flow:
|
|
|
|
|
|
|
Three Months Ended
|
|||||||
|
March 31,
|
|||||||
|
2023
|
2024
|
||||||
|
||||||||
Net cash provided by operating activities
|
$
|
5,821
|
$
|
68,635
|
||||
Less:
|
||||||||
Purchase of property and equipment
|
(1,775
|
)
|
(1,865
|
)
|
||||
|
||||||||
Free cash flow
|
$
|
4,046
|
$
|
66,770
|
||||
|
||||||||
GAAP net cash provided by investing activities
|
5,284
|
16,896
|
||||||
GAAP net cash provided by financing activities
|
5,217
|
1,879
|
Reconciliation of Gross Profit to Non-GAAP Gross Profit:
|
|
|
|
|
|
|
|
Three Months Ended
|
|||||||
|
March 31,
|
|||||||
|
2023
|
2024
|
||||||
|
||||||||
Gross profit
|
$
|
125,733
|
$
|
179,142
|
||||
Plus:
|
||||||||
Share-based compensation (1)
|
3,953
|
4,820
|
||||||
Amortization of share-based compensation capitalized in software development costs (3)
|
103
|
72
|
||||||
Amortization of intangible assets (2)
|
1,704
|
1,704
|
||||||
|
||||||||
Non-GAAP gross profit
|
$
|
131,493
|
$
|
185,738
|
Reconciliation of Operating Expenses to Non-GAAP Operating Expenses:
|
|
|
|
|
|
|
Three Months Ended
|
|||||||
|
March 31,
|
|||||||
|
2023
|
2024
|
||||||
|
||||||||
Operating expenses
|
$
|
171,859
|
$
|
185,520
|
||||
Less:
|
||||||||
Share-based compensation (1)
|
27,643
|
32,679
|
||||||
Amortization of intangible assets (2)
|
137
|
125
|
||||||
|
||||||||
Non-GAAP operating expenses
|
$
|
144,079
|
$
|
152,716
|
Reconciliation of Operating loss to Non-GAAP Operating Income (loss):
|
|
|
|
|
|
|
Three Months Ended
|
|||||||
|
March 31,
|
|||||||
|
2023
|
2024
|
||||||
|
||||||||
Operating loss
|
$
|
(46,126
|
)
|
$
|
(6,378
|
)
|
||
Plus:
|
||||||||
Share-based compensation (1)
|
31,596
|
37,499
|
||||||
Amortization of share-based compensation capitalized in software development costs (3)
|
103
|
72
|
||||||
Amortization of intangible assets (2)
|
1,841
|
1,829
|
||||||
|
||||||||
Non-GAAP operating income (loss)
|
$
|
(12,586
|
)
|
$
|
33,022
|
Reconciliation of Net Loss to Non-GAAP Net Income (loss):
|
|
|
|
|
|
|
|
Three Months Ended
|
|||||||
|
March 31,
|
|||||||
|
2023
|
2024
|
||||||
|
||||||||
Net income (loss)
|
$
|
(35,028
|
)
|
$
|
5,470
|
|||
Plus:
|
||||||||
Share-based compensation (1)
|
31,596
|
37,499
|
||||||
Amortization of share-based compensation capitalized in software development costs (3)
|
103
|
72
|
||||||
Amortization of intangible assets (2)
|
1,841
|
1,829
|
||||||
Amortization of debt discount and issuance costs
|
748
|
751
|
||||||
Taxes on income related to non-GAAP adjustments
|
(6,206
|
)
|
(9,752
|
)
|
||||
|
||||||||
Non-GAAP net income (loss)
|
$
|
(6,946
|
)
|
$
|
35,869
|
|||
|
||||||||
Non-GAAP net income (loss) per share
|
||||||||
Basic
|
$
|
(0.17
|
)
|
$
|
0.85
|
|||
Diluted
|
$
|
(0.17
|
)
|
$
|
0.75
|
|||
|
||||||||
Weighted average number of shares
|
||||||||
Basic
|
41,168,043
|
42,430,559
|
||||||
Diluted
|
41,168,043
|
47,737,396
|
(1) Share-based Compensation :
|
|
|
|
|
|
|
|
Three Months Ended
|
|||||||
|
March 31,
|
|||||||
|
2023
|
2024
|
||||||
|
||||||||
Cost of revenues - Subscription
|
$
|
832
|
$
|
1,412
|
||||
Cost of revenues - Perpetual license
|
7
|
5
|
||||||
Cost of revenues - Maintenance and Professional services
|
3,114
|
3,403
|
||||||
Research and development
|
6,738
|
7,560
|
||||||
Sales and marketing
|
14,595
|
14,879
|
||||||
General and administrative
|
6,310
|
10,240
|
||||||
|
||||||||
Total share-based compensation
|
$
|
31,596
|
$
|
37,499
|
(2) Amortization of intangible assets :
|
|
|
|
|
|
|
|
Three Months Ended
|
|||||||
|
March 31,
|
|||||||
|
2023
|
2024
|
||||||
|
||||||||
Cost of revenues - Subscription
|
$
|
1,704
|
$
|
1,704
|
||||
Sales and marketing
|
137
|
125
|
||||||
|
||||||||
Total amortization of intangible assets
|
$
|
1,841
|
$
|
1,829
|
(3) Classified as Cost of revenues - Subscription.
|
|
|
|
|
|
|