|
CYBERARK SOFTWARE LTD.
|
||
|
Date: May 13, 2025
|
By:
|
/s/ Erica Smith
|
|
Name: Erica Smith
|
||
|
Title: Chief Financial Officer
|
||
|
Exhibit
|
|
Description
|
|
|
||
|
|
• |
Total revenue was $317.6 million in the first quarter of 2025, up 43 percent from $221.6 million in the first quarter of 2024.
|
|
|
• |
Subscription revenue was $250.6 million in the first quarter of 2025, an increase of 60 percent from $156.2 million in the first quarter of 2024.
|
|
|
• |
Maintenance, professional services and other revenue was $67.0 million
in the first quarter of 2025, compared to $65.3 million in the first quarter of 2024.
|
|
|
• |
GAAP operating loss was $(20.7) million compared to GAAP operating loss of $(6.4) million in the same period last year. Non-GAAP operating income was $57.5 million,
or 18 percent margin, compared to non-GAAP operating income of $33.0 million, or 15 percent margin, in the same period last year.
|
|
|
• |
GAAP net income was $11.5 million, or $0.22 per diluted share, compared to GAAP net income of $5.5 million, or $0.13 per diluted share, in the same period last year.
Non-GAAP net income was $50.3 million, or $0.98 per diluted share, compared to non-GAAP net income of $35.9 million, or $0.75 per diluted share, in the same period last year.
|
|
|
• |
As of March 31, 2025, cash, cash equivalents, short-term deposits, and marketable securities were $776.1 million. The changes in CyberArk’s cash balance reflect
approximately $165 million in cash paid for the acquisition of Zilla Security.
|
|
|
• |
During the three months ended March 31, 2025, the Company’s net cash provided by operating activities was $98.5 million, compared to $68.6 million in the three months
ended March 31, 2024.
|
|
|
• |
Annual Recurring Revenue (ARR) was $1.215 billion, an increase of 50 percent from $811 million at March 31, 2024.
|
|
|
o |
The Subscription portion of ARR was $1.028 billion, or 85 percent of total ARR at March 31, 2025. This represents an increase of 65 percent from $621 million, or 77
percent of total ARR, at March 31, 2024.
|
|
|
o |
The Maintenance portion of ARR was $188 million at March 31, 2025, compared to $190 million at March 31, 2024.
|
|
|
• |
Recurring revenue in the first quarter of 2025 was $298.2 million, an increase of 45
percent from $205.8 million for the first quarter of 2024.
|
|
|
• |
CyberArk Announced the Acquisition of Zilla Security, a Leader in modern Identity Governance and Administration (IGA) Solutions.
|
|
|
• |
CyberArk Announces Identity Security Solution to Secure AI Agents At Scale.
|
|
|
• |
CyberArk Unveils First-Of-Its-Kind Machine Identity Security Solution To Secure Workloads Across Every Environment.
|
|
|
• |
CyberArk Bolsters Identity Security Platform with New Capabilities for Human, AI and Machine Identities.
|
|
|
• |
CyberArk Strengthens Identity Security for AI Agents with Accenture’s AI Refinery.
|
|
|
• |
CyberArk Released its 2025 Identity Security Landscape Report, showing the Exponential Threats of Fragmented Identity Security.
|
|
|
• |
CyberArk Released its 2025 State of Machine Identity Security Report, showing Rapid Growth of Machine Identities, AI Adoption and Cloud Native
Innovations Leave Organizations More Vulnerable to Attacks.
|
|
|
• |
CyberArk named an Overall Leader in the KuppingerCole Analysts 2025 Leadership Compass for Enterprise Secrets Management.(2)
|
|
|
• |
Total revenue is expected to be in the range of $312.0 million and $318.0 million.
|
|
|
• |
Non-GAAP operating income is expected to be in the range of $41.5 million to $46.5 million.
|
|
|
• |
Non-GAAP net income per share is expected to be in the range of $0.74 to $0.81 per diluted share.
|
|
|
o |
Assumes 51.5 million weighted average diluted shares.
|
|
|
• |
Total revenue is expected to be in the range of $1.313 billion to $1.323 billion, representing growth of 31 percent to 32 percent compared to the full year 2024.
|
|
|
• |
Non-GAAP operating income is expected to be in the range of $221.0 million to $229.0 million.
|
|
|
• |
Non-GAAP net income per share is expected to be in the range of $3.73 to $3.85 per diluted share.
|
|
|
o |
Assumes 51.6 million weighted average diluted shares.
|
|
|
• |
ARR as of December 31, 2025 is expected to be in the range of $1.410 billion to
$1.420 billion, representing growth of 21 percent from December 31, 2024.
|
|
|
• |
Adjusted free cash flow is expected to be in the range of $300.0 million to $310.0 million for the full year 2025. Adjusted free cash flow guidance normalizes for a
one-time tax payment of $42 million and approximately $15 million in capital expenditures related to our new U.S. headquarters, both of which are discussed
below.
|
|
|
• |
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 ARR refers to the difference between ARR as of March 31, 2025 and ARR as of December 31, 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 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 is calculated as GAAP net income excluding share-based compensation expense, acquisition related expenses, amortization of intangible assets
related to acquisitions, amortization of debt discount and issuance costs and tax adjustments.
|
|
|
• |
Free cash flow is calculated as net cash provided by operating activities less purchase of property and equipment and other assets, and capitalized internal-use
software.
|
|
|
• |
Adjusted free cash flow is calculated as free cash flow plus one-time tax payment on the capital gain from the intercompany migration of intellectual property (IP)
related to the Venafi acquisition and capital expenditures related to our new U.S. headquarters.
|
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2024
|
2025
|
|||||||
|
Revenues:
|
||||||||
|
Subscription
|
$
|
156,239
|
$
|
250,611
|
||||
|
Maintenance, Professional Services and Other
|
65,311
|
66,990
|
||||||
|
Total revenues
|
221,550
|
317,601
|
||||||
|
Cost of revenues:
|
||||||||
|
Subscription
|
20,962
|
51,078
|
||||||
|
Maintenance, Professional Services and Other
|
21,446
|
25,183
|
||||||
|
Total cost of revenues
|
42,408
|
76,261
|
||||||
|
Gross profit
|
179,142
|
241,340
|
||||||
|
Operating expenses:
|
||||||||
|
Research and development
|
53,914
|
78,565
|
||||||
|
Sales and marketing
|
104,964
|
145,640
|
||||||
|
General and administrative
|
26,642
|
37,868
|
||||||
|
Total operating expenses
|
185,520
|
262,073
|
||||||
|
Operating loss
|
(6,378
|
)
|
(20,733
|
)
|
||||
|
Financial income, net
|
14,052
|
8,641
|
||||||
|
Income (loss) before taxes on income
|
7,674
|
(12,092
|
)
|
|||||
|
Tax benefit (taxes on income)
|
(2,204
|
)
|
23,555
|
|||||
|
Net income
|
$
|
5,470
|
$
|
11,463
|
||||
|
Basic net income per ordinary share
|
$
|
0.13
|
$
|
0.23
|
||||
|
Diluted net income per ordinary share
|
$
|
0.13
|
$
|
0.22
|
||||
|
Shares used in computing net income per ordinary shares, basic
|
42,430,559
|
49,589,733
|
||||||
|
|
||||||||
|
Shares used in computing net income per ordinary shares, diluted
|
47,737,396
|
51,203,805
|
||||||
|
December 31,
|
March 31,
|
|||||||
|
2024
|
2025
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$
|
526,467
|
$
|
413,554
|
||||
|
Short-term bank deposits
|
256,953
|
235,396
|
||||||
|
Marketable securities
|
36,356
|
73,440
|
||||||
|
Trade receivables
|
328,465
|
229,972
|
||||||
|
Prepaid expenses and other current assets
|
45,292
|
56,862
|
||||||
|
Total current assets
|
1,193,533
|
1,009,224
|
||||||
|
LONG-TERM ASSETS:
|
||||||||
|
Marketable securities
|
21,345
|
53,725
|
||||||
|
Property and equipment, net
|
19,581
|
21,334
|
||||||
|
Intangible assets, net
|
534,726
|
555,915
|
||||||
|
Goodwill
|
1,317,374
|
1,444,680
|
||||||
|
Other long-term assets
|
258,531
|
246,087
|
||||||
|
Deferred tax asset
|
3,305
|
7,003
|
||||||
|
Total long-term assets
|
2,154,862
|
2,328,744
|
||||||
|
TOTAL ASSETS
|
$
|
3,348,395
|
$
|
3,337,968
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Trade payables
|
$
|
23,671
|
$
|
19,492
|
||||
|
Employees and payroll accruals
|
133,400
|
84,337
|
||||||
|
Accrued expenses and other current liabilities
|
53,486
|
80,124
|
||||||
|
Deferred revenues
|
596,874
|
600,309
|
||||||
|
Total current liabilities
|
807,431
|
784,262
|
||||||
|
LONG-TERM LIABILITIES:
|
||||||||
|
Deferred revenues
|
95,190
|
90,709
|
||||||
|
Other long-term liabilities
|
75,970
|
35,290
|
||||||
|
Total long-term liabilities
|
171,160
|
125,999
|
||||||
|
TOTAL LIABILITIES
|
978,591
|
910,261
|
||||||
|
SHAREHOLDERS' EQUITY:
|
||||||||
|
Ordinary shares of NIS 0.01 par value
|
130
|
131
|
||||||
|
Additional paid-in capital
|
2,494,158
|
2,543,671
|
||||||
|
Accumulated other comprehensive income (loss)
|
2,173
|
(901
|
)
|
|||||
|
Accumulated deficit
|
(126,657
|
)
|
(115,194
|
)
|
||||
|
Total shareholders' equity
|
2,369,804
|
2,427,707
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
3,348,395
|
$
|
3,337,968
|
||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2024
|
2025
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$
|
5,470
|
$
|
11,463
|
||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
4,021
|
31,624
|
||||||
|
Amortization of premium and accretion of discount on marketable securities, net
|
(1,866
|
)
|
(26
|
)
|
||||
|
Share-based compensation
|
37,499
|
48,202
|
||||||
|
Deferred income taxes, net
|
(1,052
|
)
|
(45,549
|
)
|
||||
|
Decrease in trade receivables
|
47,156
|
100,338
|
||||||
|
Amortization of debt discount and issuance costs
|
751
|
-
|
||||||
|
Increase in prepaid expenses, other current and long-term assets and others
|
(5,803
|
)
|
(6,917
|
)
|
||||
|
Changes in operating lease right-of-use assets
|
1,909
|
2,748
|
||||||
|
Decrease in trade payables
|
(7,323
|
)
|
(4,816
|
)
|
||||
|
Increase (decrease) in short-term and long-term deferred revenues
|
20,656
|
(5,943
|
)
|
|||||
|
Decrease in employees and payroll accruals
|
(28,012
|
)
|
(49,060
|
)
|
||||
|
Increase (decrease) in accrued expenses and other current and long-term liabilities
|
(2,383
|
)
|
19,327
|
|||||
|
Changes in operating lease liabilities
|
(2,388
|
)
|
(2,863
|
)
|
||||
|
Net cash provided by operating activities
|
68,635
|
98,528
|
||||||
|
Cash flows from investing activities:
|
||||||||
|
Investment in short and long term deposits
|
(156,382
|
)
|
(63,806
|
)
|
||||
|
Proceeds from short and long term deposits
|
164,800
|
86,252
|
||||||
|
Investment in marketable securities
|
(92,343
|
)
|
(76,118
|
)
|
||||
|
Proceeds from maturities of marketable securities
|
102,686
|
7,104
|
||||||
|
Purchase of property and equipment and other assets
|
(1,356
|
)
|
(1,699
|
)
|
||||
|
Capitalized internal-use software
|
(509
|
)
|
(1,307
|
)
|
||||
|
Payments for business acquisitions, net of cash acquired
|
-
|
(164,383
|
)
|
|||||
|
Net cash provided by (used in) investing activities
|
16,896
|
(213,957
|
)
|
|||||
|
Cash flows from financing activities:
|
||||||||
|
Payment of withholding tax related to employee stock plans
|
(6,327
|
)
|
(6,397
|
)
|
||||
|
Proceeds from exercise of stock options
|
3,358
|
907
|
||||||
|
Proceeds in connection with employees stock purchase plan
|
4,848
|
6,119
|
||||||
|
Net cash provided by financing activities
|
1,879
|
629
|
||||||
|
Increase (decrease) in cash and cash equivalents
|
87,410
|
(114,800
|
)
|
|||||
|
Effect of exchange rate differences on cash and cash equivalents
|
(2,819
|
)
|
1,887
|
|||||
|
Cash and cash equivalents at the beginning of the period
|
355,933
|
526,467
|
||||||
|
Cash and cash equivalents at the end of the period
|
$
|
440,524
|
$
|
413,554
|
||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2024
|
2025
|
|||||||
|
Net cash provided by operating activities
|
$
|
68,635
|
$
|
98,528
|
||||
|
Less:
|
||||||||
|
Purchase of property and equipment and other assets
|
(1,356
|
)
|
(1,699
|
)
|
||||
|
Capitalized internal-use software
|
(509
|
)
|
(1,307
|
)
|
||||
|
Free cash flow
|
$
|
66,770
|
$
|
95,522
|
||||
|
GAAP net cash provided by (used in) investing activities
|
16,896
|
(213,957
|
)
|
|||||
|
GAAP net cash provided by financing activities
|
1,879
|
629
|
||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2024
|
2025
|
|||||||
|
Gross profit
|
$
|
179,142
|
$
|
241,340
|
||||
|
Plus:
|
||||||||
|
Share-based compensation (1)
|
4,820
|
5,692
|
||||||
|
Amortization of share-based compensation capitalized in software development costs (3)
|
72
|
94
|
||||||
|
Amortization of intangible assets (2)
|
1,704
|
21,447
|
||||||
|
Non-GAAP gross profit
|
$
|
185,738
|
$
|
268,573
|
||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2024
|
2025
|
|||||||
|
Operating expenses
|
$
|
185,520
|
$
|
262,073
|
||||
|
Less:
|
||||||||
|
Share-based compensation (1)
|
32,679
|
42,510
|
||||||
|
Amortization of intangible assets (2)
|
125
|
7,425
|
||||||
|
Acquisition related expenses
|
-
|
1,105
|
||||||
|
Non-GAAP operating expenses
|
$
|
152,716
|
$
|
211,033
|
||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2024
|
2025
|
|||||||
|
Operating loss
|
$
|
(6,378
|
)
|
$
|
(20,733
|
)
|
||
|
Plus:
|
||||||||
|
Share-based compensation (1)
|
37,499
|
48,202
|
||||||
|
Amortization of share-based compensation capitalized in software development costs (3)
|
72
|
94
|
||||||
|
Amortization of intangible assets (2)
|
1,829
|
28,872
|
||||||
|
Acquisition related expenses
|
-
|
1,105
|
||||||
|
Non-GAAP operating income
|
$
|
33,022
|
$
|
57,540
|
||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2024
|
2025
|
|||||||
|
Net income
|
$
|
5,470
|
$
|
11,463
|
||||
|
Plus:
|
||||||||
|
Share-based compensation (1)
|
37,499
|
48,202
|
||||||
|
Amortization of share-based compensation capitalized in software development costs (3)
|
72
|
94
|
||||||
|
Amortization of intangible assets (2)
|
1,829
|
28,872
|
||||||
|
Acquisition related expenses
|
-
|
1,105
|
||||||
|
Amortization of debt discount and issuance costs
|
751
|
-
|
||||||
|
Tax adjustments (4)
|
(9,752
|
)
|
(39,439
|
)
|
||||
|
Non-GAAP net income
|
$
|
35,869
|
$
|
50,297
|
||||
|
Non-GAAP net income per share
|
||||||||
|
Basic
|
$
|
0.85
|
$
|
1.01
|
||||
|
Diluted
|
$
|
0.75
|
$
|
0.98
|
||||
|
Weighted average number of shares
|
||||||||
|
Basic
|
42,430,559
|
49,589,733
|
||||||
|
Diluted
|
47,737,396
|
51,203,805
|
||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2024
|
2025
|
|||||||
|
Cost of revenues - Subscription
|
$
|
1,412
|
$
|
2,006
|
||||
|
Cost of revenues - Maintenance, Professional Services and Other
|
3,408
|
3,686
|
||||||
|
Research and development
|
7,560
|
11,026
|
||||||
|
Sales and marketing
|
14,879
|
18,593
|
||||||
|
General and administrative
|
10,240
|
12,891
|
||||||
|
Total share-based compensation
|
$
|
37,499
|
$
|
48,202
|
||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2024
|
2025
|
|||||||
|
Cost of revenues - Subscription
|
$
|
1,704
|
$
|
21,447
|
||||
|
Sales and marketing
|
125
|
7,425
|
||||||
|
Total amortization of intangible assets
|
$
|
1,829
|
$
|
28,872
|
||||
|
(3) Classified as
Cost of revenues - Subscription.
|
|
(4) Beginning in the
first quarter of 2025, we will utilize a fixed projected non-GAAP tax rate in calculating non-GAAP financial measures to provide better consistency across interim reporting periods. In projecting this rate, we exclude the effects of
certain non-recurring items, which do not necessarily reflect our normal operations, and the direct income tax effects of other non-GAAP adjustments. The fixed projected non-GAAP tax rate is based on annual financial projections and
reflects our evaluation of historic and projected geographic earnings mix within our operating structure, recurring tax credits, existing tax positions in various jurisdictions and current impacts from key legislation. Based on these
considerations, we applied a fixed projected non-GAAP tax rate for 2025 of 24%. The tax adjustments for the first quarter of 2024 include income tax adjustments related to non-GAAP items.
|