|
CYBERARK SOFTWARE LTD.
|
||
|
|||
Date: August 8, 2024
|
By:
|
/s/ Joshua Siegel
|
|
|
Name: Joshua Siegel
|
||
|
Title: Chief Financial Officer
|
|
||
Exhibit
|
|
Description
|
|
||
|
• |
Subscription revenue was $158.4 million in the second quarter of 2024, an increase of 49 percent from $106.2 million in the second quarter of 2023.
|
|
• |
Maintenance and professional services revenue was $62.7 million in the second quarter of 2024, compared to $64.6 million in the second quarter of 2023.
|
|
• |
Perpetual license revenue was $3.6 million in the second quarter of 2024, compared to $5.1 million in the second quarter of 2023.
|
|
• |
Total revenue was $224.7 million in the second quarter of 2024, up 28 percent from $175.8 million in the second quarter of 2023.
|
|
• |
GAAP operating loss was $(24.0) million compared to GAAP operating loss of $(39.9) million in the same period last year. Non-GAAP operating income was $23.7 million compared to non-GAAP operating loss of $(5.6) million, in the same period
last year.
|
|
• |
GAAP net loss was $(12.9) million, or $(0.30) per basic and diluted share, compared to GAAP net loss of $(25.8) million, or $(0.62) per basic and diluted share, in the same period last year. Non-GAAP net income was $26.1 million, or $0.54
per diluted share, compared to non-GAAP net income of $1.3 million, or $0.03 per diluted share, in the same period last year.
|
|
• |
As of June 30, 2024, cash, cash equivalents, short-term deposits, and marketable securities were $1.4 billion.
|
|
• |
During the six months ended June 30, 2024, net cash provided by (used in) operating activities was $113.0 million, compared to $(5.0) million in the six months ended June 30, 2023.
|
|
• |
Annual Recurring Revenue (ARR) was $868 million, an increase of 33 percent from $653 million at June 30, 2023.
|
|
o |
The Subscription portion of ARR was $677 million, or 78 percent of total ARR at June 30, 2024. This represents an increase of 50 percent from $451 million, or 69 percent of total ARR, at June 30, 2023.
|
|
o |
The Maintenance portion of ARR was $191 million at June 30, 2024, compared to $201 million at June 30, 2023.
|
|
• |
Recurring revenue in the second quarter was $208.0 million, an increase of 32 percent from $157.8 million for the second quarter of 2023.
|
|
• |
CyberArk Signed a Definitive Agreement to Acquire Machine Identity Management Leader Venafi from Thoma Bravo.
|
|
• |
CyberArk Supercharges Identity Security Platform with CyberArk® CORA™ AI
|
|
• |
At its annual IMPACT user conference, CyberArk announced further enhancements to its identity security platform, driven by AI and Identity Threat Detection and Response (ITDR).
|
|
• |
Released its 2024 Identity Security Threat Landscape Report, showing 93% Of Organizations Had Two Or More Identity-Related Breaches In The Past Year.
|
|
• |
CyberArk published its fourth annual Environmental, Social, and Governance (ESG) Report, highlighting its progress enhancing initiatives across its core focus areas: Governance, Ethics, and Compliance; Cybersecurity and Data
Privacy; Culture and Talent; Communities; and Environment.
|
|
• |
Total revenue is expected to be in the range of $230.0 million and $236.0 million, representing growth of 20 percent to 23 percent compared to the third quarter of 2023.
|
|
• |
Non-GAAP operating income is expected to be in the range of $20.5 million to $25.5 million.
|
|
• |
Non-GAAP net income per share is expected to be in the range of $0.38 to $0.49 per diluted share.
|
|
o |
Assumes 48.2 million weighted average diluted shares.
|
|
• |
Total revenue is expected to be in the range of $932.0 million to $942.0 million, representing growth of 24 percent to 25 percent compared to the full year 2023.
|
|
• |
Non-GAAP operating income is expected to be in the range of $107.5 million to $116.5 million.
|
|
• |
Non-GAAP net income per share is expected to be in the range of $2.17 to $2.36 per diluted share.
|
|
o |
Assumes 48.2 million weighted average diluted shares.
|
|
• |
ARR as of December 31, 2024 is expected to be in the range of $985 million to $995 million, representing growth of 27 percent to 29 percent from December 31, 2023.
|
|
• |
Non-GAAP free cash flow is expected to be in the range of $145.0 million to $155.0 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.
|
|
• |
Net new Subscription ARR refers to the difference between Subscription ARR as of March 31, 2024 and Subscription ARR as of June 30, 2024.
|
|
• |
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, acquisition related expenses, and amortization of intangible assets related to acquisitions.
|
|
• |
Non-GAAP operating income (loss) is calculated as GAAP operating loss excluding share-based compensation expense, acquisition related expenses, and amortization of intangible assets related to acquisitions.
|
|
• |
Non-GAAP net income (loss) is calculated as GAAP net (loss) excluding share-based compensation expense, acquisition related expenses, 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 (used in) 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
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2023
|
2024
|
2023
|
2024
|
|||||||||||||
Revenues:
|
||||||||||||||||
Subscription
|
$
|
106,167
|
$
|
158,414
|
$
|
198,887
|
$
|
314,653
|
||||||||
Perpetual license
|
5,090
|
3,637
|
8,972
|
6,588
|
||||||||||||
Maintenance and professional services
|
64,586
|
62,655
|
129,689
|
125,015
|
||||||||||||
Total revenues
|
175,843
|
224,706
|
337,548
|
446,256
|
||||||||||||
Cost of revenues:
|
||||||||||||||||
Subscription
|
17,633
|
22,601
|
33,578
|
43,563
|
||||||||||||
Perpetual license
|
319
|
303
|
531
|
782
|
||||||||||||
Maintenance and professional services
|
20,815
|
22,114
|
40,630
|
43,081
|
||||||||||||
Total cost of revenues
|
38,767
|
45,018
|
74,739
|
87,426
|
||||||||||||
Gross profit
|
137,076
|
179,688
|
262,809
|
358,830
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development
|
53,664
|
56,556
|
105,920
|
110,470
|
||||||||||||
Sales and marketing
|
101,089
|
115,339
|
200,517
|
220,303
|
||||||||||||
General and administrative
|
22,221
|
31,769
|
42,396
|
58,411
|
||||||||||||
Total operating expenses
|
176,974
|
203,664
|
348,833
|
389,184
|
||||||||||||
Operating loss
|
(39,898
|
)
|
(23,976
|
)
|
(86,024
|
)
|
(30,354
|
)
|
||||||||
Financial income, net
|
11,882
|
13,347
|
21,488
|
27,399
|
||||||||||||
Loss before taxes on income
|
(28,016
|
)
|
(10,629
|
)
|
(64,536
|
)
|
(2,955
|
)
|
||||||||
Tax benefit (taxes on income)
|
2,238
|
(2,294
|
)
|
3,730
|
(4,498
|
)
|
||||||||||
Net loss
|
$
|
(25,778
|
)
|
$
|
(12,923
|
)
|
$
|
(60,806
|
)
|
$
|
(7,453
|
)
|
||||
Basic loss per ordinary share
|
$
|
(0.62
|
)
|
$
|
(0.30
|
)
|
$
|
(1.47
|
)
|
$
|
(0.17
|
)
|
||||
Diluted loss per ordinary share
|
$
|
(0.62
|
)
|
$
|
(0.30
|
)
|
$
|
(1.47
|
)
|
$
|
(0.17
|
)
|
||||
Shares used in computing net loss
|
||||||||||||||||
per ordinary shares, basic
|
41,599,364
|
42,948,191
|
41,384,895
|
42,689,375
|
||||||||||||
Shares used in computing net loss
|
||||||||||||||||
per ordinary shares, diluted
|
41,599,364
|
42,948,191
|
41,384,895
|
42,689,375
|
CYBERARK SOFTWARE LTD.
|
Consolidated Balance Sheets
|
U.S. dollars in thousands
|
(Unaudited)
|
December 31,
|
June 30,
|
||||||||
2023
|
2024
|
||||||||
ASSETS
|
|||||||||
CURRENT ASSETS:
|
|||||||||
Cash and cash equivalents
|
$
|
355,933
|
$
|
641,014
|
|||||
Short-term bank deposits
|
354,472
|
231,037
|
|||||||
Marketable securities
|
283,016
|
528,086
|
|||||||
Trade receivables
|
186,472
|
156,049
|
|||||||
Prepaid expenses and other current assets
|
31,550
|
34,983
|
|||||||
Total current assets
|
1,211,443
|
1,591,169
|
|||||||
LONG-TERM ASSETS:
|
|||||||||
Marketable securities
|
324,548
|
30,871
|
|||||||
Property and equipment, net
|
16,494
|
16,477
|
|||||||
Intangible assets, net
|
20,202
|
16,665
|
|||||||
Goodwill
|
153,241
|
153,241
|
|||||||
Other long-term assets
|
214,816
|
227,140
|
|||||||
Deferred tax asset
|
81,464
|
85,021
|
|||||||
Total long-term assets
|
810,765
|
529,415
|
|||||||
TOTAL ASSETS
|
$
|
2,022,208
|
$
|
2,120,584
|
|||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|||||||||
CURRENT LIABILITIES:
|
|||||||||
Trade payables
|
$
|
10,971
|
$
|
6,189
|
|||||
Employees and payroll accruals
|
95,538
|
75,909
|
|||||||
Accrued expenses and other current liabilities
|
36,562
|
37,979
|
|||||||
Convertible senior notes, net
|
572,340
|
573,824
|
|||||||
Deferred revenues
|
409,219
|
442,223
|
|||||||
Total current liabilities
|
1,124,630
|
1,136,124
|
|||||||
LONG-TERM LIABILITIES:
|
|||||||||
Deferred revenues
|
71,413
|
75,887
|
|||||||
Other long-term liabilities
|
33,839
|
31,601
|
|||||||
Total long-term liabilities
|
105,252
|
107,488
|
|||||||
TOTAL LIABILITIES
|
1,229,882
|
1,243,612
|
|||||||
SHAREHOLDERS' EQUITY:
|
|||||||||
Ordinary shares of NIS 0.01 par value
|
111
|
113
|
|||||||
Additional paid-in capital
|
827,260
|
918,948
|
|||||||
Accumulated other comprehensive loss
|
(1,849
|
)
|
(1,440
|
)
|
|||||
Accumulated deficit
|
(33,196
|
)
|
(40,649
|
)
|
|||||
Total shareholders' equity
|
792,326
|
876,972
|
|||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
2,022,208
|
$
|
2,120,584
|
CYBERARK SOFTWARE LTD.
|
Consolidated Statements of Cash Flows
|
U.S. dollars in thousands
|
(Unaudited)
|
Six Months Ended
|
||||||||
June 30,
|
||||||||
2023
|
2024
|
|||||||
Cash flows from operating activities:
|
||||||||
Net loss
|
$
|
(60,806
|
)
|
$
|
(7,453
|
)
|
||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
||||||||
Depreciation and amortization
|
8,787
|
8,046
|
||||||
Amortization of premium and accretion of discount on marketable securities, net
|
(1,474
|
)
|
(3,632
|
)
|
||||
Impairment of available for sale marketable securities
|
-
|
2,674
|
||||||
Share-based compensation
|
63,966
|
78,030
|
||||||
Deferred income taxes, net
|
(8,430
|
)
|
(314
|
)
|
||||
Decrease in trade receivables
|
15,322
|
30,423
|
||||||
Amortization of debt discount and issuance costs
|
1,496
|
1,504
|
||||||
Increase in prepaid expenses, other current and long-term assets and others
|
(16,328
|
)
|
(16,629
|
)
|
||||
Changes in operating lease right-of-use assets
|
3,865
|
3,346
|
||||||
Increase (decrease) in trade payables
|
370
|
(4,619
|
)
|
|||||
Increase in short-term and long-term deferred revenues
|
10,212
|
37,478
|
||||||
Decrease in employees and payroll accruals
|
(17,868
|
)
|
(12,394
|
)
|
||||
Increase in accrued expenses and other current and long-term liabilities
|
614
|
671
|
||||||
Changes in operating lease liabilities
|
(4,773
|
)
|
(4,153
|
)
|
||||
Net cash provided by (used in) operating activities
|
(5,047
|
)
|
112,978
|
|||||
Cash flows from investing activities:
|
||||||||
Investment in short and long term deposits
|
(87,318
|
)
|
(170,820
|
)
|
||||
Proceeds from short and long term deposits
|
178,603
|
292,675
|
||||||
Investment in marketable securities
|
(228,232
|
)
|
(129,480
|
)
|
||||
Proceeds from sales and maturities of marketable securities and other
|
181,569
|
181,482
|
||||||
Purchase of property and equipment
|
(3,522
|
)
|
(4,485
|
)
|
||||
Net cash provided by investing activities
|
41,100
|
169,372
|
||||||
Cash flows from financing activities:
|
||||||||
Proceeds from (payment of) withholding tax related to employee stock plans
|
5,213
|
(7,361
|
)
|
|||||
Proceeds from exercise of stock options
|
777
|
3,845
|
||||||
Proceeds in connection with employees stock purchase plan
|
7,695
|
9,771
|
||||||
Net cash provided by financing activities
|
13,685
|
6,255
|
||||||
Increase in cash and cash equivalents
|
49,738
|
288,605
|
||||||
Effect of exchange rate differences on cash and cash equivalents
|
(892
|
)
|
(3,524
|
)
|
||||
Cash and cash equivalents at the beginning of the period
|
347,338
|
355,933
|
||||||
Cash and cash equivalents at the end of the period
|
$
|
396,184
|
$
|
641,014
|
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 (used in) operating activities to Free cash flow:
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2023
|
2024
|
2023
|
2024
|
|||||||||||||
Net cash provided by (used in) operating activities
|
$
|
(10,868
|
)
|
$
|
44,343
|
$
|
(5,047
|
)
|
$
|
112,978
|
||||||
Less:
|
||||||||||||||||
Purchase of property and equipment
|
(1,747
|
)
|
(2,620
|
)
|
(3,522
|
)
|
(4,485
|
)
|
||||||||
Free cash flow
|
$
|
(12,615
|
)
|
$
|
41,723
|
$
|
(8,569
|
)
|
$
|
108,493
|
||||||
GAAP net cash provided by investing activities
|
35,816
|
152,476
|
41,100
|
169,372
|
||||||||||||
GAAP net cash provided by financing activities
|
8,468
|
4,376
|
13,685
|
6,255
|
||||||||||||
Reconciliation of Gross Profit to Non-GAAP Gross Profit:
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2023
|
2024
|
|
|
2023
|
|
|
2024 |
|||||||||
Gross profit
|
$
|
137,076
|
$
|
179,688
|
$
|
262,809
|
$
|
358,830
|
||||||||
Plus:
|
||||||||||||||||
Share-based compensation (1)
|
4,379
|
5,413
|
8,332
|
10,233
|
||||||||||||
Amortization of share-based compensation capitalized in software development costs (3)
|
103
|
81
|
206
|
153
|
||||||||||||
Amortization of intangible assets (2)
|
1,705
|
1,705
|
3,409
|
3,409
|
||||||||||||
Non-GAAP gross profit
|
$
|
143,263
|
$
|
186,887
|
$
|
274,756
|
$
|
372,625
|
||||||||
Reconciliation of Operating Expenses to Non-GAAP Operating Expenses:
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
|
|
2023
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
||||
Operating expenses
|
$
|
176,974
|
$
|
203,664
|
$
|
348,833
|
$
|
389,184
|
||||||||
Less:
|
||||||||||||||||
Share-based compensation (1)
|
27,991
|
35,118
|
55,634
|
67,797
|
||||||||||||
Amortization of intangible assets (2)
|
134
|
125
|
271
|
250
|
||||||||||||
Acquisition related expenses
|
-
|
5,281
|
-
|
5,281
|
||||||||||||
Non-GAAP operating expenses
|
$
|
148,849
|
$
|
163,140
|
$
|
292,928
|
$
|
315,856
|
||||||||
Reconciliation of Operating Loss to Non-GAAP Operating Income (Loss):
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2023
|
2024
|
2023
|
2024
|
|||||||||||||
Operating loss
|
$
|
(39,898
|
)
|
$
|
(23,976
|
)
|
$
|
(86,024
|
)
|
$
|
(30,354
|
)
|
||||
Plus:
|
||||||||||||||||
Share-based compensation (1)
|
32,370
|
40,531
|
63,966
|
78,030
|
||||||||||||
Amortization of share-based compensation capitalized in software development costs (3)
|
103
|
81
|
206
|
153
|
||||||||||||
Amortization of intangible assets (2)
|
1,839
|
1,830
|
3,680
|
3,659
|
||||||||||||
Acquisition related expenses
|
-
|
5,281
|
-
|
5,281
|
||||||||||||
Non-GAAP operating income (loss)
|
$
|
(5,586
|
)
|
$
|
23,747
|
$
|
(18,172
|
)
|
$
|
56,769
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2023
|
2024
|
2023
|
2024
|
|||||||||||||
Net loss
|
$
|
(25,778
|
)
|
$
|
(12,923
|
)
|
$
|
(60,806
|
)
|
$
|
(7,453
|
)
|
||||
Plus:
|
||||||||||||||||
Share-based compensation (1)
|
32,370
|
40,531
|
63,966
|
78,030
|
||||||||||||
Amortization of share-based compensation capitalized in software development costs (3)
|
103
|
81
|
206
|
153
|
||||||||||||
Amortization of intangible assets (2)
|
1,839
|
1,830
|
3,680
|
3,659
|
||||||||||||
Acquisition related expenses
|
-
|
5,281
|
-
|
5,281
|
||||||||||||
Amortization of debt discount and issuance costs
|
748
|
752
|
1,496
|
1,504
|
||||||||||||
Gain from investment in privately held companies
|
(294
|
)
|
-
|
(294
|
)
|
-
|
||||||||||
Taxes on income related to non-GAAP adjustments
|
(7,708
|
)
|
(9,457
|
)
|
(13,914
|
)
|
(19,209
|
)
|
||||||||
Non-GAAP net income (loss)
|
$
|
1,280
|
$
|
26,095
|
$
|
(5,666
|
)
|
$
|
61,965
|
|||||||
Non-GAAP net income (loss) per share
|
||||||||||||||||
Basic
|
$
|
0.03
|
$
|
0.61
|
$
|
(0.14
|
)
|
$
|
1.45
|
|||||||
Diluted
|
$
|
0.03
|
$
|
0.54
|
$
|
(0.14
|
)
|
$
|
1.30
|
|||||||
Weighted average number of shares
|
||||||||||||||||
Basic
|
41,599,364
|
42,948,191
|
41,384,895
|
42,689,375
|
||||||||||||
Diluted
|
46,065,943
|
47,900,949
|
41,384,895
|
47,804,286
|
(1) Share-based Compensation :
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2023
|
2024
|
2023
|
2024
|
|||||||||||||
Cost of revenues - Subscription
|
$
|
978
|
$
|
1,617
|
$
|
1,810
|
$
|
3,029
|
||||||||
Cost of revenues - Perpetual license
|
12
|
7
|
19
|
12
|
||||||||||||
Cost of revenues - Maintenance and Professional services
|
3,389
|
3,789
|
6,503
|
7,192
|
||||||||||||
Research and development
|
7,192
|
8,157
|
13,930
|
15,717
|
||||||||||||
Sales and marketing
|
13,595
|
16,912
|
28,190
|
31,791
|
||||||||||||
General and administrative
|
7,204
|
10,049
|
13,514
|
20,289
|
||||||||||||
Total share-based compensation
|
$
|
32,370
|
$
|
40,531
|
$
|
63,966
|
$
|
78,030
|
(2) Amortization of intangible assets :
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2023
|
2024
|
2023
|
2024
|
|||||||||||||
Cost of revenues - Subscription
|
$
|
1,705
|
$
|
1,705
|
$
|
3,409
|
$
|
3,409
|
||||||||
Sales and marketing
|
134
|
125
|
271
|
250
|
||||||||||||
Total amortization of intangible assets
|
$
|
1,839
|
$
|
1,830
|
$
|
3,680
|
$
|
3,659
|
||||||||
(3) Classified as Cost of revenues - Subscription.
|