The subscription services revenue is the revenue that is recognized over the life of the subscription and the term-license revenue is what is immediately recognized upon the sale of an on-premise license.
The subscription services revenue is the revenue that is recognized over the life of the subscription and the term-license revenue is what is immediately recognized upon the sale of an on-premise subscription license.
Investing Activities Cash used in investing activities in the year ended December 31, 2022 was $(91.2) million, primarily as a result of purchase of property and equipment in the amount of $6.9 million, investment and maturities in marketable securities, net of $67.1 million and investment and maturities in short term deposits, net of $15.1 million.
Cash used in investing activities in the year ended December 31, 2022 was $91.2 million, primarily as a result of purchase of property and equipment in the amount of $6.9 million, investment and maturities in marketable securities, net of $67.1 million and investment and maturities in short term deposits, net of $15.1 million.
Financing Activities Cash provided by financing activities in the year ended December 31, 2022 was $14 million, mainly as a result of proceeds from exercise of stock options to shares of $12.6 million and proceeds from Employee Share Purchase Plan, net of $1.3 million.
Cash provided by financing activities in the year ended December 31, 2022 was $14 million, mainly as a result of proceeds from exercise of stock options to shares of $12.6 million and proceeds from Employee Share Purchase Plan, net of $1.3 million.
We may also enter into future arrangements to acquire or invest in businesses, products, services, strategic partnerships, and technologies. We believe that our existing cash and cash equivalents, short-term investments and cash flows from operations will be sufficient to fund our operations and capital expenditures for at least the next 12 months.
We may also enter into future arrangements to acquire or invest in businesses, products, services, strategic partnerships, and technologies. We believe that our existing cash and cash equivalents, short-term investments and cash flows from operations will be sufficient to fund our organic operations and capital expenditures for at least the next 12 months.
The subscription services revenue is the revenue that is recognized over the life of the subscription and the term-license revenue is what is immediately recognized upon the sale of an on-premise license.
Subscription revenue is comprised of subscription services and term-license revenue. The subscription services revenue is the revenue that is recognized over the life of the subscription and the term-license revenue is what is immediately recognized upon the sale of an on-premise subscription license.
Share-based Compensation We accounts for share-based compensation to employees and non-employees in accordance with ASC 718, “Compensation — Stock Compensation” (“ASC 718”), which requires companies to estimate the fair value of equity-based payment awards on the date of grant based on the fair value of the awards granted.
Share-based Compensation We accounts for share-based compensation to employees and non-employees in accordance with ASC 718, “Compensation — Stock Compensation”, (“ASC 718”), which requires companies to estimate the fair value of equity-based payment awards on the date of grants based on the fair value of the awards granted.
Additionally, most of our sales are denominated in U.S. dollars, EUR or GBP, which have not been subject to material currency inflation, and our operating expenses are denominated in ILS and U.S. dollar and have not been subject to material currency inflation. C. RESEARCH AND DEVELOPMENT, PATENTS AND LICENSES, ETC.
Additionally, most of our sales are denominated in U.S. dollars, EUR or GBP, which have not been subject to material currency inflation, and our operating expenses are denominated in NIS and U.S. dollar and have not been subject to material currency inflation. C. RESEARCH AND DEVELOPMENT, PATENTS AND LICENSES, ETC.
However, failure of one or more of these financial institutions is possible and could result in incurred losses. As of December 31, 2022, our cash, cash equivalents and short-term investments were primarily denominated in U.S. dollars.
However, failure of one or more of these financial institutions is possible and could result in incurred losses. As of December 31, 2023, our cash, cash equivalents and short-term investments were primarily denominated in U.S. dollars.
The expected volatility is derived from: (i) historical volatility of comparable companies, in accordance with the expected remaining lives of the option or RSU (ii) historical volatility of the Company’s publicly traded shares, commencing August 30, 2021 and (iii) implied volatility of the Company’s publicly traded Warrants.
The expected volatility is derived from: (i) historical volatility of comparable companies, in accordance with the expected remaining lives of the option (ii) historical volatility of the Company’s publicly traded shares, commencing August 30, 2021 and (iii) implied volatility of the Company’s publicly traded Warrants.
Therefore, the Company accounted for the price adjustment shares and for the restricted sponsor shares as a liability measured at fair value through earnings. Recent Accounting Pronouncements See the Summary of Significant Accounting Policies, included in our audited consolidated statements included in this Annual Report for a description of recently issued accounting pronouncements.
Therefore, the Company accounted for the price adjustment shares and for the restricted sponsor shares as a liability measured at fair value through earnings. 91 Table of Content Recent Accounting Pronouncements See the Summary of Significant Accounting Policies, included in our audited consolidated statements included in this Annual Report for a description of recently issued accounting pronouncements.
Cost of subscription revenue includes all direct cost to deliver and support subscription services, including salaries and related employees’ expenses, allocated overhead such as facilities expenses, third party license fees, fees paid to OEMs, hosting, and IT related expenses . We recognize these costs and expenses upon occurrence. • Cost of Perpetual License and Other .
Cost of subscription revenue includes all direct cost to deliver and support subscription services, including salaries and related employees’ expenses, allocated overhead such as facilities expenses, third party license fees, fees paid to OEMs, hosting, and IT related expenses. We recognize these costs and expenses upon occurrence. • Cost of other non-recurring.
The warrants liability is subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized in our statement of comprehensive loss. 87 Table of Content The estimated fair value of the private placement warrant liabilities is determined using Level 3 inputs.
The warrants liability is subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized in our statement of comprehensive loss. The estimated fair value of the private placement warrant liabilities is determined using Level 3 inputs.
Tax Expense (Income) Tax expense (income) (as well as deferred tax assets and liabilities, and liabilities for unrecognized tax benefits) reflect management’s best assessment of estimated current and future taxes to 74 Table of Content be paid. We are subject to income taxes in Israel, the United States, and numerous other foreign jurisdictions.
Tax Expense (Income) Tax expense (income) (as well as deferred tax assets and liabilities, and liabilities for unrecognized tax benefits) reflect management’s best assessment of estimated current and future taxes to be paid. We are subject to income taxes in Israel, the United States, and numerous other foreign jurisdictions.
Actual results could differ from those estimates. 84 Table of Content Please see Notes to Consolidated Financial Statements included in Item 18 of this Annual Report on Form 20-F for a summary of significant accounting policies and the effect on our financial statements.
Actual results could differ from those estimates. Please see Notes to Consolidated Financial Statements included in Item 18 of this Annual Report on Form 20-F for a summary of significant accounting policies and the effect on our financial statements.
Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary 86 Table of Content differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the period of enactment.
Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the period of enactment.
The most significant components of our operating expenses are personnel costs, which is 73 Table of Content included in each component of operating expenses and consists of salaries, benefits, bonuses, stock-based compensation and, with regards to sales and marketing expenses, sales commissions. • Research and development.
The most significant components of our operating expenses are personnel costs, which is included in each component of operating expenses and consists of salaries, benefits, bonuses, stock-based compensation and, with regards to sales and marketing expenses, sales commissions. • Research and development.
We intend to drive new customer growth in both the public sector, mainly with smaller accounts, as well as in the private sector by focusing on enterprise accounts and introducing offerings to address customers’ needs (for example, our additional remote collection offering). Key Metrics In addition to our U.S.
We intend to drive new customer growth in both the public sector, mainly with smaller accounts, as well as in the private sector by focusing on enterprise accounts and introducing new offerings to address customers’ needs (for example, our additional remote collection offering). 74 Table of Content Key Metrics In addition to our U.S.
Revenue Recognition The Company sells its products to its customers either directly or indirectly through distribution channels all of whom are considered end users. For contracts that contain multiple performance obligations, the Company allocates the transaction price to each performance obligation based on the relative standalone selling price (“SSP”) for each performance obligation.
Revenue Recognition The Company sells its products to its customers either directly or indirectly through distribution channels all of whom are considered end customers. 88 Table of Content For contracts that contain multiple performance obligations, the Company allocates the transaction price to each performance obligation based on the relative standalone selling price (“SSP”) for each performance obligation.
Our future capital requirements will depend on many factors, including our rate of revenue growth, timing of renewals and subscription renewal rates, the expansion of our sales and marketing activities, the timing and extent of spending to support product development efforts and expansion into new geographic locations, the timing of introductions of new software products and enhancements to existing software products, the continuing market acceptance of our software offerings and our use of cash to pay for acquisitions, if any.
Our future capital requirements will depend on many factors, including our rate of revenue growth, timing of renewals and subscription renewal rates, the expansion of our sales and marketing activities, the timing and extent of spending to support product development efforts and expansion into new customer base, the timing of introductions of new software products and enhancements to existing software products, and the continuing market acceptance of our software offerings and our use of cash to pay for acquisitions.
Our research and development spending totaled $80.6 million, $65.5 million and $54.4 million for the years ended December 31, 2022, 2021 and 2020 respectively. As described in “Part I, Item 3. Key Information—3.D.
Our research and development spending totaled $84.4 million, $80.6 million and $65.5 million for the years ended December 31, 2023, 2022 and 2021 respectively. As described in “Part I, Item 3. Key Information—3.D.
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.
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 expense (income), such an effect is excluded in the non-GAAP adjustment to net income; • Tax expense (income), and 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. 76 Table of Content Key Components of Results of Operations Revenue Revenue consists of subscription, other non-recurring, and professional services. • Subscription .
We expect that sales and marketing expenses will continue to increase as we continue to invest in our Go-to-Market activities. • General and administrative. General and administrative expenses primarily consist of personnel, insurance, consultants and facility-related costs for our executive, finance, legal, IT, human resources, administrative personnel, and other corporate expenses, including those associated with the Merger.
We expect that sales and marketing expenses will continue to increase as we continue to invest in our Go-to-Market activities. • General and administrative. General and administrative expenses primarily consist of personnel, insurance, consultants and facility-related costs for our executive, finance, legal, IT, human resources, administrative personnel, and other corporate expenses.
We may be required to seek additional equity or debt financing. In the event that additional financing is required from outside sources, we may not be able to raise it on terms acceptable to us or at all.
We may be required to seek additional equity or debt financing. In the event that additional financing is required from outside sources, we may not be able to raise it on terms acceptable to us or at all. Credit Facilities We do not have any credit facilities.
Merger On April 8, 2021, TWC, Cellebrite and Merger Sub entered into the Merger Agreement providing for, upon the terms and subject to the conditions thereof, the Merger between TWC and Cellebrite pursuant to which, among other things, Merger Sub merged with and into TWC at the Effective Time (as defined in the Business Combination Agreement), with TWC continuing as the surviving entity and as a wholly-owned subsidiary of Cellebrite.
Business Overview—Recent Acquisitions. ” 73 Table of Content Merger On April 8, 2021, TWC, Cellebrite and Merger Sub entered into the Merger Agreement providing for, upon the terms and subject to the conditions thereof, the Merger between TWC and Cellebrite pursuant to which, among other things, Merger Sub merged with and into TWC at the Effective Time (as defined in the Merger Agreement), with TWC continuing as the surviving entity and as a wholly-owned subsidiary of Cellebrite.
Contractual Obligations and Commitments As of December 31, 2022, we had commitments of $20.9 million related to office and car leases arrangements, that we cannot cancel or where we would be required to pay a termination fee in the event of cancellation.
Contractual Obligations and Commitments As of December 31, 2023, we had commitments of $15.5 million related to office and car leases arrangements, that we cannot cancel or where we would be required to pay a termination fee in the event of cancellation.
During the fiscal years ended December 31, 2022 and 2021, our capital expenditures amounted to $6.9 million and $5.1 million, respectively, primarily consisting of expenditures related to property and equipment and software, and we expect that our capital expenditures for the next 12 months will relate to the same needs.
During the fiscal years ended December 31, 2023 and 2022, our capital expenditures amounted to $7.9 million and $9.1 million, respectively, primarily consisting of expenditures related to property and equipment and software and intangible assets, and we expect that our capital expenditures for the next 12 months will relate to the same needs.
The combined entity is the successor SEC registrant, meaning that Cellebrite’s financial statements for previous periods will be disclosed in the registrant’s future periodic reports filed with the SEC.
The combined entity is the successor SEC registrant, meaning that Cellebrite’s financial statements for previous periods will be disclosed in the registrant’s future periodic reports filed with the SEC. In December 2023, TWC was dissolved.
The effect of a hypothetical 10% change in foreign currency exchange rates applicable to our business, after considering cash flow hedges, would have had an impact on our results of operations of $0.3 million and $0.1 million, for the years ended December 31, 2022 and 2021, respectively.
The effect of a hypothetical 10% change in foreign currency exchange rates applicable to our business, after considering cash flow hedges, would have had an impact on our results of operations of $8.3 million and $9.3 million, for the year ended December 31, 2023 and 2022, respectively.
For a comparison of our results of operations for the years ended December 31, 2021 and 2020, see “P art I, Item 5. Operating and Financial Review Prospects—A.
For a comparison of our results of operations for the years ended December 31, 2022 and 2021, see “ P art I, Item 5. Operating and Financial Review Prospects—A.
We recognize these costs and expenses upon occurrence. • Cost of Professional Service . Cost of professional service revenue includes salaries and related employees’ expenses, subcontractors and all direct costs related to services such as services materials, allocated overhead for depreciation of equipment, facilities and IT related costs. We recognize these costs and expenses upon occurrence.
Cost of professional service revenue includes salaries and related employees’ expenses, subcontractors and all direct costs related to services such as services materials, allocated overhead such as depreciation of equipment, facilities and IT related costs.
Perpetual license and other gross profit margin decreased from 71% to 39%, during the year ended December 31, 2022, as compared to the year ended December 31, 2021, mainly as a result of lower perpetual revenue and higher hardware revenue mix in 2022.
Other non-recurring and other gross profit margin decreased from 39% to (2)%, during the year ended December 31, 2023, as compared to the year ended December 31, 2022, mainly as a result of lower Perpetual revenue and higher hardware revenue mix in 2023.
Liquidity and Capital Resources ” in our Annual Report on Form 20-F for the fiscal year ended December 31, 2021, filed with the SEC on March 29, 2022, as amended on April 18, 2022, which comparative information is herein incorporated by reference.
Liquidity and Capital Resources ” in our Annual Report on Form 20-F for the fiscal year ended December 31, 2022, filed with the SEC on April 27, 2023, which comparative information is herein incorporated by reference.
Subscription license contracts and maintenance contracts for perpetual licenses are annualized by multiplying the revenue of the last month of the period by 12. Recurring revenue dollar-based net retention rate : Dollar-based net retention rate is calculated by dividing customer recurring revenue by base revenue.
Subscription license contracts and maintenance contracts for other non-recurring are annualized by multiplying a full month revenue as of the last month of the period by 12. Recurring revenue dollar-based net retention rate : Dollar-based net retention rate is calculated by dividing customer recurring revenue by base revenue.
GAAP financial information, we monitor the following key metrics and non-GAAP financial measure in order to help us measure and evaluate the effectiveness of our operations: 70 Table of Content Year Ended December 31, 2022 2021 Annual recurring revenue (ARR) $ 249 $ 187 YoY ARR Growth 33 % 36% Recurring revenue dollar-based net retention rate 130 % 137 % Adjusted EBITDA $ 25.9 $ 47.9 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.
GAAP financial information, we monitor the following key metrics and non-GAAP financial measure in order to help us measure and evaluate the effectiveness of our operations: Year Ended December 31, 2023 2022 Annual recurring revenue (ARR) $316 $249 YoY ARR Growth 27% 33% Recurring revenue dollar-based net retention rate 125% 130% Adjusted EBITDA 61.9 25.9 Annual recurring revenue : ARR is defined as the annualized value of active term-based subscription license contracts and maintenance contracts related to other non-recurring in effect at the end of that period.
Due to the short-term nature of these instruments, a hypothetical 10% change in interest rates during any of the periods presented would impact our financial income by $0.4 million for the year ended December 31, 2022. Inflation Risk Inflationary factors, such as increases in our cost of goods sold, may adversely affect our operating results.
Due to the short-term nature of these instruments, a hypothetical 10% change in interest rates during any of the periods presented would have impacted our financial income by approxim at ely $4.8 million for the year ended December 31, 2023. 87 Table of Content Inflation Risk Inflationary factors, such as increases in our cost of goods sold, may adversely affect our operating results.
Operating Income: Operating Income is calculated as Revenue less cost of revenue expenses and operating expenses. non-GAAP Operating Income: Non-GAAP Operating Income is calculate as Operating Income plus issuance expenses, dividend participation compensation, share-based compensation expenses, amortization of intangible assets, and acquisition related costs.
Non-GAAP Operating Income: Non-GAAP Operating Income is calculated as Operating Income plus issuance expenses, share-based compensation expenses, amortization of intangible assets, and acquisition related costs.
Revenue related to other professional services is generally recognized over time and in certain cases at a point in time upon satisfaction of the performance obligation. Service revenue is included in the Company’s consolidated statements of income as service revenue.
Revenue related to other professional services is generally recognized over time and in certain cases at a point in time upon satisfaction of the performance obligation.
We define our customer revenue as the recurring revenue we recognized 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.
We define our customer revenue as the recurring revenue we recognized 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. Operating Income: Operating Income is calculated as Revenue less cost of revenue expenses and operating expenses.
Cost of perpetual license and other revenue includes all direct costs to deliver perpetual license and other products, including HW costs, fees paid for third party products, materials, salaries and related employees’ expenses, allocated overhead such as depreciation of equipment and IT related expenses, warehouse, manufacturing and supply chain costs.
Cost of other non-recurring revenue includes all direct costs to deliver other non-recurring revenue, including HW costs, fees paid for third party products, materials, salaries and related employees’ expenses, allocated overhead such as depreciation of equipment and IT related expenses, warehouse, manufacturing and supply chain costs. We recognize these costs and expenses upon occurrence. • Cost of Professional Service .
The primary objectives of our investment activities are the preservation of capital, the fulfillment of liquidity needs and the fiduciary control of cash. We do not enter into investments for trading or speculative purposes.
Such interest-earning instruments carry a degree of interest rate risk. The primary objectives of our investment activities are the preservation of capital, the fulfillment of liquidity needs and the fiduciary control of cash. We do not enter into investments for trading or speculative purposes.
The second step is to measure the tax benefit as the largest amount that is greater than 50 percent (cumulative basis) likely to be realized upon settlement. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs. The Company classifies interest and penalties related to unrecognized tax benefits as part of income taxes.
The second step is to measure the tax benefit as the largest amount that is greater than 50 percent (cumulative basis) likely to be realized upon settlement. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs.
This increase is mainly attributable to an increase in salaries and related costs for employees and subcontractors of $9 million. Sales and marketing Sales and marketing expenses increased by $21 million, or 27%, for the year ended December 31, 2022, as compared to the year ended December 31, 2021.
This increase is mainly attributable to an increase in salaries related costs for employees. Sales and marketing Sales and marketing expenses increased by $13.4 million, or 14%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022 .
Additionally, we plan to promote our offerings to address more private sector use cases. We believe this strategy expands our addressable market, enables new growth opportunities and allows us to continue to deliver differentiated high-value outcomes to our customers. • Grow our customer base .
We believe this strategy expands our addressable market, enables new growth opportunities and allows us to continue to deliver differentiated high-value outcomes to our customers. • Grow our customer base .
The increase primarily relates to higher salaries and related costs for employees and commissions earned by our sales personnel of $13 million and an increase of $2.8 million in travel expenses. General and administrative General and administrative expenses decreased by $7.1 million, or 15%, for the year ended December 31, 2022, as compared to the year ended December 31, 2021.
The increase primarily relates to higher salaries and related costs for employees and commissions earned by our sales personnel of $8.9 million and increase of $4.1 million in Marketing activities. General and administrative General and administrative expenses increased by $2.6 million, or 6%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022.
For more information, see “ Part I, Item 3. Key Information — D. Risk Factors .” Key Factors Affecting Our Performance Our historical financial performance has been, and we expect our financial performance in the future to be, mainly driven by our ability to: • Increase penetration within existing customers .
Key Factors Affecting Our Performance Our historical financial performance has been, and we expect our financial performance in the future to be, mainly driven by our ability to: • Increase penetration within existing customers .
Professional Services Professional services gross profit increased by $5.2 million, or 67% during the year ended December 31, 2022, as compared to the year ended December 31, 2021.
Professional Services Professional services gross profit decreased by $2.0 million, or 15% during the year ended December 31, 2023, as compared to the year ended December 31, 2022.
Risk-free interest rate — The Company determined the risk-free interest rate by using a weighted-average equivalent to the expected term based on the U.S.
Risk-free interest rate — The Company determined the risk-free interest rate by using a weighted-average equivalent to the expected term based on the U.S. Treasury yield curve in effect as of the date of grant.
These transactions are designated as cash flow hedges, as defined under ASC topic 815, “Derivatives and Hedging.” Quantitative and Qualitative Disclosures About Market Risk We are exposed to market risk in the ordinary course of our business. Market risk represents the risk of loss that may impact our financial position due to adverse changes in financial market prices and rates.
These transactions are designated as cash flow hedges, as defined under ASC topic 815, “Derivatives and Hedging.” 86 Table of Content Quantitative and Qualitative Disclosures About Market Risk We are exposed to market risk in the ordinary course of our business.
This increase is primarily due to hosting expenses, customer success and customer support expenses. Cost of Perpetual License and Other Cost of perpetual license and other revenue marginally increased by $3.2 million, or 32% for the year ended December 31, 2022, as compared to the year ended December 31, 2021.
This increase is primarily due to OEM expenses, customer success and customer support expenses. Cost of Other Non-Recurring Cost of other non-recurring revenue marginally increased by $0.8 million, or 6% for the year ended December 31, 2023, as compared to the year ended December 31, 2022 .
This increase is primarily due to an increase in shipping costs and cost for upgrading existing hardware. Cost of Professional Services Cost of professional services revenue decreased by $0.6 million, or 3% for the year ended December 31, 2022, as compared to the year ended December 31, 2021.
This increase is primarily due to higher hardware revenue offset by a decrease in shipping costs. Cost of Professional Services Cost of professional services revenue decreased by $0.2 million, or 1% for the year ended December 31, 2023, as compared to the year ended December 31, 2022 .
Other revenue consists of revenue from usage-based fees and sale of hardware related to our offering. • Professional Services . Professional Services consists of revenue related to: (i) certified training classes by Cellebrite Academy; (ii) our advanced services; (iii) implementation of our products in connection with our software licenses and (iv) on premise contracted customer success and technical support.
Professional Services consists of revenue related to: (i) certified training sessions by Cellebrite Training; (ii) our advanced services; (iii) implementation of our products in connection with our software licenses and (iv) on premise contracted customer success and technical support. The revenue of professional services is recognized upon the delivery of our services.
In connection with our term-based license and perpetual license arrangements, we generate revenue through maintenance and support 72 Table of Content under renewable subscription, fee-based contracts that include unspecified software updates and upgrades released when and if available as well as software patches and support.
In connection with our term-based license and other non-recurring arrangements, we generate revenue through maintenance and support under renewable subscription, fee-based contracts that include unspecified software updates and upgrades released when and if available as well as software patches and support. Customers with active subscriptions are also entitled to our technical customers’ support. • Other non-recurring .
We account for our Derivative Instruments as either assets or liabilities and carry them at fair value in the consolidated balance sheets. The accounting for changes in the fair value of the derivative depends on the intended use of the derivative and the resulting designation. Our hedging program reduces but does not eliminate the impact of currency exchange rate movements.
We do not enter into Derivative Instruments for trading or speculative purposes. We account for our Derivative Instruments as either assets or liabilities and carry them at fair value in the consolidated balance sheets. The accounting for changes in the fair value of the derivative depends on the intended use of the derivative and the resulting designation.
Subscription gross profit margin marginally decreased from 94% to 92%, during the year ended December 31, 2022, as compared to the year ended December 31, 2021, mainly due to the increase in hosting expenses.
Subscription gross profit margin marginally increased from 92% to 93%, during the year ended December 31, 2023, as compared to the year ended December 31, 2022, mainly due to a decrease in hosting expenses and partner solution expenses.
Payments under these commitments are estimated to be made as follows: (In millions of U.S. dollars) Payments (1) Less than 1 year $ 5,445 1-3 years 9,124 3-5 years 3,037 More than 5 years 3,264 Total $ 20,870 (1) Am 82 Table of Content ounts do not include recourse that we may have to recover termination fees or penalties from clients.
Payments under these commitments are estimated to be made as follows: (In thousands of U.S. dollars) Payments (1) Less than 1 year $ 5,071 1-3 years 5,887 3-5 years 1,907 More than 5 years 2,674 Total $ 15,539 (1) Amounts do not include recourse that we may have to recover termination fees or penalties from clients.
Our market risk exposure is primarily a result of fluctuations in foreign currency exchange rates and interest rates and inflation. Foreign Currency Exchange Risk Our revenue and expenses are primarily denominated in U.S. dollars and ILS and to a lesser extent, other currencies in our relevant subsidiaries.
Foreign Currency Exchange Risk Our revenue and expenses are primarily denominated in U.S. dollars and NIS and to a lesser extent, other currencies in our relevant subsidiaries. As some of our sales are denominated in non-U.S. dollars currencies, our revenue is subject to foreign currency risk.
Expected volatility Options and RSUs — Since the Company has a limited trading history of its Ordinary Shares, there is not sufficient historical volatility for the expected term of the share options.
The simplified method deems the term to be the average of the time-to-vesting and the contractual life of the options. 89 Table of Content Expected volatility Options — Since the Company has a limited trading history of its Ordinary Shares, there is not sufficient historical volatility for the expected term of the share options.
Risk Factors ” and elsewhere in this Annual Report, our actual results may differ materially from those anticipated in these forward-looking statements. Please see “ Special Note About Forward-Looking Statements and Risk Factor Summary ” in this Annual Report. Overview Cellebrite is a leading provider of DI solutions, delivering a suite of software and services for legally sanctioned investigations.
Risk Factors ” and elsewhere in this Annual Report, our actual results may differ materially from those anticipated in these forward-looking statements. Please see “ Special Note About Forward-Looking Statements and Risk Factor Summary ” in this Annual Report.
Subscription revenue increased by $32.6 million, or 18% for the year ended December 31, 2022, as compared to the year ended December 31, 2021, primarily due to an increase of $19.6 million related to the adoption of our leading Collect & Review offering in a term-based license model instead of a perpetual license model with usage-based fees.
Other non-recurring Other non-recurring and other revenue decreased by $7.8 million, or 37% for the year ended December 31, 2023, as compared to the year ended December 31, 2022, primarily due to the adoption of our leading Collect & Review offering in a term-based license model instead of a perpetual model and usage-based fees.
Perpetual license and other Perpetual license and other gross profit decreased by $16 million, or 66%, during the year ended December 31, 2022, as compared to the year ended December 31, 2021.
Other non-recurring Other non-recurring and other gross profit decreased by $8.6 million, or 102%, during the year ended December 31, 2023, as compared to the year ended December 31, 2022.
A 10% increase or decrease in current exchange rates would affect our cash, cash equivalents, restricted cash, and short-term investment balances in amount of $3.6 million and $3.2 million as of December 31, 2022 and 2021, respectively. 83 Table of Content Interest Rate Risk As of December 31, 2022, we had cash and cash equivalents of $87.6 million and short-term deposits of $51.3 million.
A 10% increase or decrease in current exchange rates would have affected our cash, cash equivalents, restricted cash, and short-term investment balances in amount of $3.1 million and $3.6 million as of December 31, 2023 and 2022, respectively.
Since the Company does not have sufficient historical share exercise data to calculate the expected term of the share options. The Company determines the expected term using the simplified method. The simplified method deems the term to be the average of the time-to-vesting and the contractual life of the options.
Expected term — The expected term of options granted is based on historical experience and represents the period of time that options granted are expected to be outstanding. Since the Company does not have sufficient historical share exercise data to calculate the expected term of the share options. The Company determines the expected term using the simplified method.
To reduce the impact of foreign exchange risks associated with forecasted future cash flows and the volatility in our consolidated statements of operations, we have established a hedging program. Our foreign currency contracts are generally short-term in duration. We do not enter into Derivative Instruments for trading or speculative purposes.
Furthermore, we anticipate that a material portion of our expenses will continue to be denominated in NIS. To reduce the impact of foreign exchange risks associated with forecasted future cash flows and the volatility in our consolidated statements of operations, we have established a hedging program. Our foreign currency contracts are generally short-term in duration.
Cash and cash equivalents consist of cash in banks, bank deposits, and money market funds. Short-term investments generally consist of bank deposits. Our cash, cash equivalents, and short-term investments are held for working capital purposes. Such interest-earning instruments carry a degree of interest rate risk.
Interest Rate Risk As of December 31, 2023, we had cash and cash equivalents of $189.5 million and short-term deposits of $74.7 million. Cash and cash equivalents consist of cash in banks, bank deposits, and money market funds. Short-term investments generally consist of bank deposits. Our cash, cash equivalents, and short-term investments are held for working capital purposes.
We plan to continue to increase penetration within our existing customers with our DI suite of solutions and by expanding the breadth of our suite of solutions capabilities to provide for continued up-sell and cross-selling opportunities across the DI suite of solutions and to new buying centers.
We plan to continue to increase penetration within our existing customers with our Case-to-Closure Platform of digital investigative software solutions and by expanding the breadth of our solutions capabilities to provide for continued up-sell and cross-selling opportunities primarily within the digital forensics units and investigative units of our law enforcement agency customers.
The following table provides a reconciliation of our net income to Adjusted EBITDA: 71 Table of Content Year Ended December 31, 2022 2021 ($ in thousands) Net income $ 120,805 $ 71,396 Financial income (119,716) (68,483) Tax (income) expense (45) 10,909 Depreciation expenses 6,368 5,036 Amortization of intangible assets 2,826 1,971 Issuance expenses — 11,835 Dividend participation compensation — 966 Share-based compensation expense 13,708 6,480 Acquisition related costs 1,960 7,795 Adjusted EBITDA 25,906 47,905 Adjusted EBITDA margin 10 % 20 % We believe that the use of non-GAAP operating income and Adjusted EBITDA is helpful to investors.
The following table provides a reconciliation of our operating income to Non-GAAP operating income: Year Ended December 31, 2023 2022 ($ in thousands) Operating income $ 33,237 $ 1,044 Issuance expenses (345) — Share-based compensation expense 18,998 13,708 Amortization of intangible assets 3,347 2,826 Acquisition related costs 45 1,960 Non-GAAP operating income $ 55,282 $ 19,538 Adjusted EBITDA : Adjusted EBITDA is calculated as net income plus financial expense (income), tax expense (income), depreciation expenses, amortization of intangible assets, issuance expenses, share-based compensation expense, acquisition related costs. 75 Table of Content The following table provides a reconciliation of our net income to Adjusted EBITDA: Year Ended December 31, 2023 2022 ($ in thousands) Net (loss) income $ (81,100) $ 120,805 Financial expense (income) 108,800 (119,716) Tax expense (income) 5,537 (45) Depreciation expenses 6,664 6,368 Amortization of intangible assets 3,347 2,826 Issuance expenses (345) — Share-based compensation expense 18,998 13,708 Acquisition related costs 45 1,960 Adjusted EBITDA 61,946 25,906 Adjusted EBITDA margin 19 % 10 % We believe that the use of non-GAAP operating income and Adjusted EBITDA is helpful to investors.
Business Overview .” Our revenue was $270.7 million and $246.2 million for the years ended December 31, 2022 and 2021, respectively, representing a year-over-year increase of 10%. The increase in revenue period over 68 Table of Content period was driven by the following: (i) continued sales to existing customer base; and (ii) continuous adoption of our entire portfolio of offering.
The increase in revenue period-over-period was driven by the following: (i) continued sales to existing customer base; and (ii) continuous adoption of our entire portfolio of offering. Net loss of $81.1 million and net income of $120.8 million were incurred for the years ended December 31, 2023 and 2022, respectively, representing a period-over-period decrease of $201.9 million.
The assumptions and estimates were determined as follows: Fair value of Ordinary Shares — The Company’s Ordinary Shares have a limited history of being publicly traded. Prior to the consummation of the merger, the fair value was determined by management, with input from valuation reports prepared by third-party valuation specialists.
Prior to the consummation of the merger, the fair value was determined by management, with input from valuation reports prepared by third-party valuation specialists.
Liquidity and Capital Resources The following tables and narrative set forth our results of operations for the periods presented. For a discussion of our cash flows for the year ended December 31, 2020, see“ Part I, Item 5. Operating and Financial Review Prospects—B.
For a discussion of our cash flows for the year ended December 31, 2021, see “ Part I, Item 5. Operating and Financial Review Prospects—B.
We have seen increase in Annual Recurring Revenue (“ARR”) and dollar-based net retention due to the broad use cases of our DI suite of solutions. • Extend our technology and market leadership position . We intend to strengthen our position as a market-leading DI suite of solutions through investment in research and development and continued innovation.
We have seen increase in Annual Recurring Revenue (“ARR”) and dollar-based net retention due to the broad use cases of our software offerings with public sector and private sector customers. • Extend our technology and market leadership position .
Our cash, cash equivalents, short-term deposits and marketable securities were $206 million and $182 million as of December 31, 2022 and December 31, 2022, respectively. We derive our cash primarily from our business operations. During 2021 we received net proceeds of $17 million from the Merger, all of which remained as of December 31, 2021.
Our cash, cash equivalents, short-term deposits and marketable securities were $331.8 million and $205.7 million as of December 31, 2023 and December 31, 2022, respectively. We derive our cash primarily from our business operations.
Operating Results ” in our Annual Report on Form 20-F for the fiscal year ended December 31, 2021, filed with the SEC on March 29, 2022, as amended on April 18, 2022, which comparative information is herein incorporated by reference. 75 Table of Content Year ended December 31, 2022 2021 ($ in thousands) Revenue: Subscription services $ 153,470 $ 120,889 Term-license 62,487 62,428 Total subscription 215,957 183,317 Perpetual license and other 21,373 34,169 Professional services 33,321 28,760 Total Revenue 270,651 246,246 Cost of revenue: Cost of subscription services 16,875 9,369 Cost of term license 425 2,299 Total subscription 17,300 11,668 Cost of perpetual license and other 12,987 9,817 Cost of professional services 20,459 21,072 Total cost of revenue 50,746 42,557 Gross profit $ 219,905 $ 203,689 Operating expenses: Research and development 80,620 65,541 Sales and marketing 97,387 76,389 General and administrative 40,854 47,937 Total operating expenses 218,861 189,867 Operating income 1,044 13,822 Financial income, net 119,716 68,483 Income before income tax expense 120,760 82,305 Tax (income) expense (45) 10,909 Net income $ 120,805 $ 71,396 Other comprehensive income Unrealized loss on hedging transactions, net of tax (953) (944) Unrealize loss on marketable securities (502) — Foreign currency translation adjustments 414 995 Total other comprehensive (loss) income, net of tax (1,041) 51 Total comprehensive income $ 119,764 $ 71,447 76 Table of Content Results of operations includes share-based compensation expenses: Year ended December 31, 2022 2021 ($ in thousands) Cost of revenue $ 1,283 $ 290 Research and development 2,974 1,076 Sales and marketing 5,041 2,332 General and administrative 4,410 2,782 Total share-based compensation $ 13,708 $ 6,480 The following table summarizes revenue for the year ended December 31 Revenue Year Ended December 31, Change 2022 2021 Amount Percent ($ in thousands) Subscription services $ 153,470 $ 120,889 $ 32,581 27% Term-license 62,487 62,428 59 0% Total subscription 215,957 183,317 32,640 18% Perpetual license and other 21,373 34,169 (12,796) (37%) Professional services 33,321 28,760 4,561 16% Total Revenue $ 270,651 $ 246,246 $ 24,405 10% ____________ Subscription Subscription revenue is comprised of subscription services and term-license revenue.
Operating Results ” in our Annual Report on Form 20-F for the fiscal year ended December 31, 2022, filed with the SEC on April 27, 2023, which comparative information is herein incorporated by reference. 79 Table of Content Year ended December 31, 2023 2022 ($ in thousands) Revenue: Subscription services $ 209,751 $ 153,470 Term-license 70,663 62,487 Total subscription 280,414 215,957 Other non-recurring 13,561 21,373 Professional services 31,135 33,321 Total Revenue 325,110 270,651 Cost of revenue: Cost of subscription services 19,219 16,875 Cost of term license 6 425 Total cost of subscription 19,225 17,300 Cost of other non-recurring 13,766 12,987 Cost of professional services 20,240 20,459 Total cost of revenue 53,231 50,746 Gross profit $ 271,879 $ 219,905 Operating expenses: Research and development 84,386 80,620 Sales and marketing 110,813 97,387 General and administrative 43,443 40,854 Total operating expenses 238,642 218,861 Operating income 33,237 1,044 Financial (expense) income, net (108,800) 119,716 (Loss) income before tax expenses (75,563) 120,760 Tax expense (income) 5,537 (45) Net (loss) income $ (81,100) $ 120,805 Other comprehensive income Unrealized income (loss) on hedging transactions, net of tax 1,252 (953) Unrealize income (loss) on marketable securities 506 (502) Foreign currency translation adjustments (1,039) 414 Total other comprehensive income (loss), net of tax 719 (1,041) Total comprehensive (loss) income $ (80,381) $ 119,764 80 Table of Content Results of operations includes share-based compensation expenses: Year ended December 31, 2023 2022 ($ in thousands) Cost of revenue $ 1,733 $ 1,283 Research and development 4,673 2,974 Sales and marketing 6,478 $ 5,041 General and administrative 6,114 4,410 Total share-based compensation $ 18,998 $ 13,708 The following table summarizes revenue for the year ended December 31 Revenue Year Ended December 31, Change 2023 2022 Amount Percent ($ in thousands) Subscription services $ 209,751 $ 153,470 $ 56,281 37% Term-license 70,663 62,487 8,176 13% Total subscription 280,414 215,957 64,457 30% Other non-recurring 13,561 21,373 (7,812) (37%) Professional services 31,135 33,321 (2,186) (7%) Total Revenue $ 325,110 $ 270,651 $ 54,459 20% Subscription Subscription revenue is comprised of subscription services and term-license revenue.
Gross Profit and Gross Margin Gross profit is revenue less cost of revenue, and gross margin is gross profit as a percentage of revenue.
We recognize these costs and expenses upon occurrence. 77 Table of Content Gross Profit and Gross Margin Gross profit is revenue less cost of revenue, and gross margin is gross profit as a percentage of revenue.
Quarterly Trends in Operating Expenses Operating expenses have generally increased sequentially as a result of our growth and are primarily related to increases in personnel-related costs, including share-based compensation, to support the expanded operations, continued investment in research and development, and expansion of commercial and marketing investments.
Quarterly Trends in Operating Expenses Operating expenses have generally increased sequentially as a result of our growth and are primarily related to increases in personnel-related costs, including share-based compensation, to support the expanded operations, continued investment in research and development, and expansion of commercial and marketing investments. 78 Table of Content Financial (Expense) Income, Net Financial (expense) income, net consists primarily of revaluation of derivative warrant liability, restricted sponsor shares and price adjustment shares, interest income on our short-term deposits, fees to banks and foreign currency realized and unrealized income and loss related to the impact of transactions denominated in a foreign currency and financial investment activities.
This foreign currency exposure gives rise to market risk associated with exchange rate movements of the U.S. dollar against the ILS. Furthermore, we anticipate that a material portion of our expenses will continue to be denominated in ILS.
In addition, a significant portion of our operating costs in Israel, consisting mainly of salaries and related personnel expenses are denominated in NIS. This foreign currency exposure gives rise to market risk associated with exchange rate movements of the U.S. dollar against the NIS.
Cash Flows Year Ended December 31, 2022 2021 ($ in thousands) Net cash provided by operating activities $ 20,577 $ 36,052 Net cash (used in) provided by investing activities $ (91,231) $ 45,226 Net cash used in (provided by) financing activities $ 13,970 $ (68,397) Operating Activities For the year ended December 31, 2022, cash provided by operating activities was $20.6 million, mainly as a result of the following: increase in Deferred Revenue, as a result of increased sales to customers, off-set by increase in inventories, prepaid expenses and other current assets, decrease in trade payables and other accounts payables and accrued expenses. 81 Table of Content For the year ended December 31, 2021, cash provided by operating activities was $36.1 million, mainly as a result of the following: increase in share based compensation and RSU’s expenses of $6.5 million, increase in deferred revenue of $21.8 million as a result of increase of business with customers, increase in trade payables of $4.2 million and depreciation and amortization of $7 million.
For the year ended December 31, 2022, cash provided by operating activities was $20.6 million, mainly as a result of the following: increase in deferred revenue, as a result of increased sales to customers, off-set by increase in inventories, prepaid expenses and other current assets, decrease in trade payables and other accounts payables and accrued expenses. 85 Table of Content Investing Activities Cash used in investing activities in the year ended December 31, 2023 was $22.5 million, primarily as a result of purchase of property and equipment in the amount of $5.2 milli on, purchase of Intangible assets in the amount of $2.7 million, investment and maturities in short term deposits, net of $15.6 million.
We have incurred, and expect to incur, additional annual expenses as a public company for, among other things, directors’ and officers’ liability and board of directors related expenses. Coronavirus (COVID-19) Impact In mid-March 2020, as a result of the COVID-19 pandemic, we moved our operations from our offices to a remote model, allowing employees to work from their homes.
We have incurred, and expect to incur, additional annual expenses as a public company for, among other things, directors’ and officers’ liability and board of directors related expenses.
Net income of $120.8 million and $71.4 million was incurred for the years ended December 31, 2022 and 2021, respectively, representing a period-over-period increase of $49.4 million. This growth primarily reflects the impact of the financial income from presenting the Company’s Warrants, Restricted Sponsor shares liability and Price adjustment shares liability at their fair value.
This decrease primarily reflects the impact of the financial expenses from presenting the Company’s Warrants, Restricted Sponsor shares liability and Price adjustment shares liability at their fair value. Our Adjusted EBITDA for the years ended December 31, 2023 and 2022 was $61.9 million and $25.9 million, respectively and reflects the company’s continuous revenue growth couple be prudent spending management.
For awards with graded vesting schedules subject to service condition, the Company recognize compensation costs based on the straight line attribution method over the requisite service period of the awards.The Company estimates the fair value of share options granted using the Black-Scholes-Merton option-pricing model.
We grant awards that vest upon the satisfaction of service conditions and in certain grant market conditions. For awards with graded vesting schedules subject to service condition, the Company recognize compensation costs based on the straight line attribution method over the requisite service period of the awards.
Marketable securities The Company accounts for investments in marketable securities in accordance with ASC No. 320, “Investments—Debt Securities”. Management determines the appropriate classification of its investments in the debt securities at the time of purchase and re-evaluates such determination at each balance sheet date.
Management determines the appropriate classification of its investments in the debt securities at the time of purchase and re-evaluates such determination at each balance sheet date. As of December 31, 2023, all of the Company's marketable securities investments were classified as "available-for-sale" ("AFS") and are carried at fair value.