We expect that our gross margin will fluctuate from period to period depending on the interplay of these various factors. Operating Expenses Operating expenses consists of research and development, sales and marketing and general and administrative.
We expect that our gross margin will fluctuate from period to period depending on the interplay of these various factors. Operating Expenses Operating expenses consists of research and development, sales and marketing and general and administrative expenses.
The first step is to evaluate the tax position taken or expected to be taken in a tax return by determining if the weight of available evidence indicates that it is more likely than not that, on an evaluation of the technical merits, the tax position will be sustained on audit, including resolution of any related appeals or litigation processes.
The first step is to evaluate the tax position taken or expected to be taken in a tax return by determining if the weight of available evidence indicates that it is more likely than not, on an evaluation of the technical merits, the tax position will be sustained on audit, including resolution of any related appeals or litigation processes.
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.
We plan to continue to increase penetration within our existing customers with our Case-to-Closure Platform of DI 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.
These measures, which the Company refers to as our non-GAAP financial measures, are not prepared in accordance with GAAP. The Company believes that the non-GAAP financial measures provide a more meaningful comparison of its operational performance from period to period and offers investors and management greater visibility to the underlying performance of its business.
These measures, which the Company refers to as our non-GAAP financial measures, are not prepared in accordance with GAAP. The Company believes that the non-GAAP financial measures provide a meaningful comparison of its operational performance from period to period and offers investors and management greater visibility to the underlying performance of its business.
Financing Activities Cash provided by financing activities in the year ended December 31, 2023 was $21.8 million, mainly as a result of proceeds from exercise of stock options to shares of $19.1 million and proceeds from Employee Share Purchase Plan, net of $2.6 million.
Cash provided by financing activities in the year ended December 31, 2023 was $21.8 million, mainly as a result of proceeds from exercise of stock options to shares of $19.1 million and proceeds from Employee Share Purchase Plan of $2.6 million.
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.
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.
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.
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. 83 Table of Content Financial Expense, Net Financial expense, 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.
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.
Subscription services revenue is the revenue that is recognized over the life of the subscription and term-license revenue is the revenue that is immediately recognized upon the sale of an on-premise subscription license.
Allowance for credit losses on AFS debt securities are recognized as a charge in financial (expenses) income and other, net, on the consolidated statements of income, and any remaining unrealized losses, net of taxes, are included in accumulated other comprehensive income. As of December 31, 2023, no credit losses have been recorded.
Allowance for credit losses on AFS debt securities are recognized as a charge in financial (expenses) income and other, net, on the consolidated statements of income, and any remaining unrealized losses, net of taxes, are included in accumulated other comprehensive income. As of December 31, 2024, no credit losses have been recorded.
Material U.S Federal Income Tax Considerations — Non-U.S Holders - Tax Benefits Subsequent to the 2005 Amendmen t.” 84 Table of Content B. Liquidity and Capital Resources The following tables and narrative set forth our results of operations for the periods presented.
Material U.S Federal Income Tax Considerations — Non-U.S Holders - Tax Benefits Subsequent to the 2005 Amendmen t.” 89 Table of Content B. Liquidity and Capital Resources The following tables and narrative set forth our results of operations for the periods presented.
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.
Share-based Compensation We account 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.
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.
However, failure of one or more of these financial institutions is possible and could result in incurred losses. As of December 31, 2024, our cash, cash equivalents and short-term investments were primarily denominated in U.S. dollars.
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.
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 $9.5 million and $8.3 million, for the year ended December 31, 2024 and 2023, respectively.
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.
For a discussion of our cash flows for the year ended December 31, 2022, see “ Part I, Item 5. Operating and Financial Review Prospects—B.
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.
Non-GAAP Operating Income: Non-GAAP Operating Income is calculated as Operating Income plus issuance expenses, one-time expenses, share-based compensation expenses, amortization of intangible assets, and acquisition related costs.
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.
We recognize these costs and expenses upon occurrence. 82 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.
A valuation allowance is provided, if necessary, to reduce deferred tax assets to the amount that is more likely than not to be realized. Deferred tax assets and deferred tax liabilities are presented under long-term assets. The Company implements a two-step approach to recognize and measure uncertainty in income taxes.
A valuation allowance is provided, if necessary, to reduce deferred tax assets to the amount that is more likely than not to be realized. Deferred tax assets and deferred tax liabilities are presented under long-term assets. 95 Table of Content The Company implements a two-step approach to recognize and measure uncertainty in income taxes.
In determining the fair value of ordinary shares subsequent to the consummation of the Merger Agreement, the board of directors considered the grant date fair value for share-based awards as of the closing price of our ordinary shares on NASDAQ on the date of grant.
In determining the fair value of ordinary shares subsequent to the consummation of the Merger Agreement, the board of directors considered the grant date fair value for share-based awards as of the closing price of our ordinary shares on NASDAQ on the business day prior to the grant date.
Research and development expenses primarily consist of the cost of salaries and related costs for employees, subcontractors cost and depreciation of equipment. Our costs of research and development also include facility-related expenses, recruitment and training, information system licenses, hosting, support and others that contribute to the research and development operations.
Research and development expenses primarily consist of the cost of salaries and related costs for employees, subcontractors cost, consultation services and depreciation of equipment. Our costs of research and development also include facility-related expenses, recruitment and training, IT infrastructure, information system licenses, hosting, support and others that contribute to the research and development operations.
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.
During the fiscal years ended December 31, 2024 and 2023, our capital expenditures amounted to $10.6 million and $7.9 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.
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 .
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; • One-time expense adjustments, which may include unique and non-recurring items such as executive severance packages with exceptional terms; • To the extent that the above adjustments have an effect on tax expense, such an effect is excluded in the non-GAAP adjustment to net income; • Tax expense, 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. 81 Table of Content Key Components of Results of Operations Revenue Revenue consists of subscription, other non-recurring, and professional services. • Subscription .
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 $249 YoY ARR Growth 27% 33% Recurring revenue dollar-based net retention rate 125% 130% Adjusted EBITDA 61.9 25.9 Annual recurring revenue : ARR is defined as the annualized value of active term-based subscription license contracts and maintenance contracts related to other non-recurring in effect at the end of that period.
GAAP financial information, we monitor the following key metrics and non-GAAP financial measure in order to help us measure and evaluate the effectiveness of our operations: Year Ended December 31, 2024 2023 ($ in millions) Annual recurring revenue (ARR) $396 $316 YoY ARR Growth 25% 27% Recurring revenue dollar-based net retention rate 124% 125% Adjusted EBITDA 99.4 61.9 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.
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 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 the cost of salaries and related costs for employees, insurance, consultants and facility-related costs for our corporate management, finance, legal, IT, human resources, administrative personnel, and other corporate expenses.
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.
Tax Expense Tax expense (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. Significant judgments and estimates are required in determining the consolidated income tax expense.
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.
Our research and development spending totaled $98.4 million, $84.4 million and $80.6 million for the years ended December 31, 2024, 2023 and 2022 respectively. As described in “Part I, Item 3. Key Information—3.D.
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.
Contractual Obligations and Commitments As of December 31, 2024, we had commitments of $12.3 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.
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.
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.
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 .
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.
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.
Our cash, cash equivalents, short-term deposits and marketable securities were $483.8 million and $331.8 million as of December 31, 2024 and December 31, 2023, respectively. We derive our cash primarily from our business operations.
The Company has determined that the price adjustment rights, and the restricted sponsor shares are not indexed to Company’s stock since if a change of control occurs, all the shares underlying the price adjustment shares and the restricted sponsor shares will be issued regardless of the company’s stock price.
The Company had determined that the price adjustment rights, and the restricted sponsor shares were not indexed to Company’s stock since if a change of control occurs, all the shares underlying the price adjustment shares and the restricted sponsor shares would be issued regardless of the company’s stock price.
Sales and marketing expenses primarily consist of personnel, marketing, sales and business development personnel, travel expenses, and commissions earned by our sales personnel. Our costs of sales and marketing also include facility-related expenses, recruitment and training, information system licenses, hosting, support and others that contribute to the sales and marketing operations.
Sales and marketing expenses primarily consist of the cost of salaries and related costs for employees, marketing activities, travel expenses, and commissions earned by our sales personnel. Our costs of sales and marketing also include facility-related expenses, recruitment and training, information system licenses, hosting, support and others that contribute to the sales and marketing operations.
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.
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.
For more information, see “ Part I, Item 4. Information on the Company — B. Business Overview .” Our revenue was $325.1 million and $270.7 million for the years ended December 31, 2023 and 2022, respectively, representing a year-over-year increase of 20%.
For more information, see “ Part I, Item 4. Information on the Company — B. Business Overview .” Our revenue was $401.2 million and $325.1 million for the years ended December 31, 2024 and 2023, respectively, representing a year-over-year increase of 23%.
Taxes on Income Taxes on income increased by $5.6 million, or 12,404%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022, mainly as a result of profit for tax position in the Parent Company. For additional information regarding Israeli corporate tax, see - “Part I, Item 10. Additional Information — E.
Taxes on Income Taxes on income increased by $1.5 million, or 27%, for the year ended December 31, 2024, as compared with the year ended December 31, 2023, mainly as a result of profit for tax position in the Parent Company. For additional information regarding Israeli corporate tax, see - “Part I, Item 10. Additional Information — E.
Overview Cellebrite is a leading provider of digital investigative solutions, primarily comprised of software and services, that help public and private sector customers around the world transform their investigative workflows and make digital evidence more accessible, actionable and defensible.
Overview Cellebrite is a leading provider of digital investigative (DI) solutions that are designed to help public and private sector customers around the world transform their investigative workflows and make digital evidence more accessible, actionable and defensible.
Expected Volatility ESPP — Was based on Cellebrite s historical share price volatility, on a daily basis, for 6 months. Expected dividend yield — The Company does not anticipate paying any dividends in the foreseeable future.
Expected volatility ESPP — Was based on Cellebrite’s historical share price volatility, on a daily basis, for 6 months. Expected dividend yield — The Company does not anticipate paying any dividends in the foreseeable future. Thus, the Company used 0% as its expected dividend yield.
In addition, management makes significant estimates and assumptions, which are uncertain, but believed to be reasonable. Significant estimates in valuing certain intangible assets include, but are not limited to future expected cash flows from acquired technology and acquired trademarks from a market participant perspective, useful lives and discount rates.
Significant estimates in valuing certain intangible assets include, but are not limited to future expected cash flows from acquired technology and acquired trademarks from a market participant perspective, useful lives and discount rates.
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.
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 31, 2021 and (iii) until the completion of the Warrant Redemption in the second half of 2024, the implied volatility of the Company’s publicly traded Warrants.
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.
Financing Activities Cash provided by financing activities in the year ended December 31, 2024 was $20.7 million, mainly as a result of proceeds from exercise of stock options to shares of $17.3 million and proceeds from Employee Share Purchase Plan of $3.3 million.
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 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.
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 .
We have seen an 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. • Prioritization of law enforcement funding.
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 .
Business Overview—Recent Acquisitions. ” 78 Table of Content 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 .
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.
Liquidity and Capital Resources ” in our Annual Report on Form 20-F for the fiscal year ended December 31, 2023, filed with the SEC on March 21, 2024, as amended by Amendment No. 1 to our Annual Report on Form 20-F filed with the SEC on April 12, 2024, which comparative information is herein incorporated by reference.
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.
Other non-recurring gross profit (loss) margin increased from (2)% to 6%, during the year ended December 31, 2024, as compared with the year ended December 31, 2023, mainly as a result of higher hardware revenue mix in 2024 and decreased shipping cost.
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.
Professional Services Professional services gross profit decreased by $0.4 million, or 4% during the year ended December 31, 2024, as compared with the year ended December 31, 2023.
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.
We recognize these costs and expenses upon occurrence, while HW components are recognized upon delivery. • 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 such as depreciation of equipment, facilities and IT related costs.
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.
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.
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.
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.
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.
Our market risk exposure is primarily a result of fluctuations in foreign currency exchange rates, interest rates and inflation. 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.
Thus, the Company used 0% as its expected dividend yield Business combination The Company applies the provisions of ASC 805, “Business Combination” and allocates the fair value of purchase consideration to the tangible assets acquired, liabilities assumed, and intangible assets acquired based on their estimated fair values.
Business combination The Company applies the provisions of ASC 805, “Business Combination” and allocates the fair value of purchase consideration to the tangible assets acquired, liabilities assumed, and intangible assets acquired based on their estimated fair values. The excess of the fair value of purchase consideration over the fair values of these identifiable assets and liabilities is recorded as goodwill.
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 .
This increase is primarily due to higher hardware sales. Cost of Professional Services Cost of professional services revenue increased by $0.1 million, or 1% for the year ended December 31, 2024, as compared with the year ended December 31, 2023 .
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.
Professional Services consists of revenue related to: (i) certified training sessions by Cellebrite Training; (ii) our advanced services; (iii) certain implementation services in connection with our software licenses; (iv) on premise contracted customer success and technical support; and (v) specific on-site services contracted by the Company with customers and delivered by Cellebrite personnel to support the ongoing operation of our solutions in collaboration with the customer.
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 expenses related to additional subscription revenue, such as hosting expenses, OEM expenses, customer success and customer support personnel expenses. Cost of Other Non-Recurring Cost of other non-recurring revenue increased by $2.4 million, or 18% for the year ended December 31, 2024, as compared with the year ended December 31, 2023 .
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.
Results of Operations The following tables and narrative set forth our results of operations for the periods presented. For a comparison of our results of operations for the years ended December 31, 2023 and 2022, see “ Part I, Item 5. Operating and Financial Review Prospects—A.
Cost of Revenue Cost of revenue consists of cost of subscription, cost of other non-recurring, and cost of professional services. • Cost of Subscription.
The revenue of professional services is recognized upon the delivery of our services. Cost of Revenue Cost of revenue consists of cost of subscription, cost of other non-recurring, and cost of professional services. • Cost of Subscription.
Restricted sponsor shares liability and Price adjustment shares liability The restricted Sponsor shares liability and Price adjustment shares are measured at fair value using Level 3 inputs. The Company has determined that the price adjustment shares, and the restricted sponsor shares are freestanding financing instruments since those rights are legally detachable and separately exercisable.
The Company had determined that the price adjustment shares, and the restricted sponsor shares were freestanding financing instruments since those rights are legally detachable and separately exercisable.
Finance (Expense) Income, net Finance (expense) income, net decreased by $228.5 million, or 191%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022, mainly d ue to revaluation of derivative warrants, sponsor earn out shares and price adjustment shares derived expenses in 2023 due to an increase in share price.
Finance Expense, net Finance expense, net increased by $224.1 million, or 206%, for the year ended December 31, 2024, as compared with the year ended December 31, 2023, mainly d ue to revaluation of derivative warrants, sponsors restricted shares and price adjustment shares derived expenses in 2024, all due to the increase in the Company’s share price.
The simplified method deems the term to be the average of the time-to-vesting and the contractual life of the options. 89 Table of Content Expected volatility Options — Since the Company has a limited trading history of its Ordinary Shares, there is not sufficient historical volatility for the expected term of the share options.
Expected volatility Options — Since the Company has a limited trading history of its Ordinary Shares, there is not sufficient historical volatility for the expected term of the share options.
The following table provides a reconciliation of our operating income to Non-GAAP operating income: Year Ended December 31, 2023 2022 ($ 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.
The following table provides a reconciliation of our net income to Adjusted EBITDA: Year Ended December 31, 2024 2023 ($ in thousands) Net loss $ (283,007) $ (81,100) Financial expense 332,890 108,800 Tax expense 7,023 5,537 Depreciation expenses 7,258 6,664 Amortization of intangible assets 3,349 3,347 Issuance expenses — (345) One-time expense 1,068 — Share-based compensation expense 30,575 18,998 Acquisition related costs 221 45 Adjusted EBITDA 99,377 61,946 Adjusted EBITDA margin 25 % 19 % We believe that the use of non-GAAP operating income and Adjusted EBITDA is helpful to investors.
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 are also increasing our investment in SaaS and Cloud to address growing demand to use our solutions via these deployment options. 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 .
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.
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 $2.6 million and $3.1 million as of December 31, 2024 and 2023, respectively. 92 Table of Content Interest Rate Risk As of December 31, 2024, we had cash and cash equivalents of $191.7 million, short-term deposits of $153.7 million and short-term investments in marketable securities of $101.8 million.
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.
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.
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.
Investing Activities Cash used in investing activities in the year ended December 31, 2024 was $149.5 million, primarily as a result of the net investment in marketable securities of $67.8 million and maturities of short-term deposits, net of $68.3 million.
Unrealized gains and losses are reported in a separate component of shareholders' equity (deficiency) in accumulated other comprehensive income, net of taxes. Gains and losses are recognized when realized, on a specific identification basis, in the Company’s consolidated statements of income.
Gains and losses are recognized when realized, on a specific identification basis, in the Company’s consolidated statements of income.
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.
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.
Inherent in a Black-Scholes valuation model are assumptions related to expected share-price volatility, expiration, risk-free interest rate and dividend yield. The Company estimates the volatility of its common share based on historical volatility of select peer companies that matches the expected remaining life of the warrants. The risk-free interest rate is based on the U.S.
The Company estimates the volatility of its common share based on historical volatility of select peer companies that matches the expected remaining life of the warrants. The risk-free interest rate is based on the U.S. Treasury zero-coupon yield curve on the grant date for a maturity similar to the expiration of the warrants.
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.
A hypothetical 1% change in interest rates during any of the periods presented would not have had a material impact on our financial income for the year ended December 31, 2024. Inflation Risk Inflationary factors, such as increases in our cost of goods sold, may adversely affect our operating results.
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.
Subscription gross profit margin decreased from 93.1% to 92.6%, during the year ended December 31, 2024, as compared with the year ended December 31, 2023, mainly due to an increase in hosting expenses and customer success personnel expenses.
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.
This foreign currency exposure gives rise to market risk associated with exchange rate movements of the U.S. dollar against the NIS. Furthermore, we anticipate that a meaningful portion of our expenses will continue to be denominated in NIS.
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.
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. 97 Table of Content
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.
Other non-recurring Other non-recurring gross profit increased by $1.3 million, or 629%, during the year ended December 31, 2024, as compared with the year ended December 31, 2023.
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.
The increase primarily relates to higher salaries and related costs for employees and commissions earned by our sales personnel of $13.4 million, $ 2.0 million increase in travel expenses, and a $2.7 million increase in marketing activities.
Operating Results ” in our Annual Report on Form 20-F for the fiscal year ended December 31, 2022, filed with the SEC on April 27, 2023, which comparative information is herein incorporated by reference. 79 Table of Content Year ended December 31, 2023 2022 ($ 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.
Operating Results ” in our Annual Report on Form 20-F for the fiscal year ended December 31, 2023, filed with the SEC on March 21, 2024 as amended by Amendment No. 1 to our Annual Report on Form 20-F filed with the SEC on April 12, 2024, which comparative information is herein incorporated by reference. 84 Table of Content Year ended December 31, 2024 2023 ($ in thousands) Revenue: Subscription services $ 271,028 $ 209,751 Term-license 82,007 70,663 Total subscription 353,035 280,414 Other non-recurring 17,285 13,561 Professional services 30,883 31,135 Total Revenue 401,203 325,110 Cost of revenue: Cost of subscription services 26,004 19,219 Cost of term license — 6 Total cost of subscription 26,004 19,225 Cost of other non-recurring 16,200 13,766 Cost of professional services 20,389 20,240 Total cost of revenue 62,593 53,231 Gross profit $ 338,610 $ 271,879 Operating expenses: Research and development 98,415 84,386 Sales and marketing 132,389 110,813 General and administrative 50,900 43,443 Total operating expenses 281,704 238,642 Operating income 56,906 33,237 Financial expense, net (332,890) (108,800) Loss before tax expenses (275,984) (75,563) Tax expense 7,023 5,537 Net loss $ (283,007) $ (81,100) Other comprehensive income Unrealized (loss) income on hedging transactions, net of tax (487) 1,252 Unrealize income on marketable securities 113 506 Foreign currency translation adjustments 1,410 (1,039) Total other comprehensive income, net of tax 1,036 719 Total comprehensive loss $ (281,971) $ (80,381) Results of operations includes share-based compensation expenses: Year ended December 31, 2024 2023 ($ in thousands) Cost of revenue $ 2,227 $ 1,733 Research and development 6,663 4,673 Sales and marketing 10,216 $ 6,478 General and administrative 11,469 6,114 Total share-based compensation $ 30,575 $ 18,998 85 Table of Content Revenue Year Ended December 31, Change 2024 2023 Amount Percent ($ in thousands) Subscription services $ 271,028 $ 209,751 $ 61,277 29% Term-license 82,007 70,663 11,344 16% Total subscription 353,035 280,414 72,621 26% Other non-recurring 17,285 13,561 3,724 27% Professional services 30,883 31,135 (252) (1%) Total Revenue $ 401,203 $ 325,110 $ 76,093 23% Subscription Subscription revenue increased by $72.6 million, or 26% for the year ended December 31, 2024, as compared with the year ended December 31, 2023, primarily due to an increase related to the continuous adoption of solutions within our Inseyets suite of digital forensics offerings and, to a lesser extent, adoption of solutions within the Pathfinder and Guardian product families.
The excess of the fair value of purchase consideration over the fair values of these identifiable assets and liabilities is recorded as goodwill. When determining the fair values of assets acquired and liabilities assumed, the Company estimated the future expected cash flows from acquired core technology and acquired trade name from a market participant perspective, useful lives and discount rates.
When determining the fair values of assets acquired and liabilities assumed, the Company estimated the future expected cash flows from acquired core technology and acquired trade name from a market participant perspective, useful lives and discount rates. In addition, management makes significant estimates and assumptions, which are uncertain, but believed to be reasonable.
Services gross profit margin decreased from 39% to 35%, during the year ended December 31, 2023, as compared to the year ended December 31, 2022 , mainly as a result of lower CAS revenue offset by some training operational efficiency. 83 Table of Content Operating Expenses Year Ended December 31 Change 2023 2022 Amount Percent ($ in thousands) Operating expenses Research and development 84,386 80,620 3,766 5 % Sales and marketing 110,813 97,387 13,426 14 % General and administrative 43,443 40,854 2,589 6 % Total operating expenses $ 238,642 $ 218,861 $ 19,781 9 % Research and development Research and development expenses increased by $3.8 million, or 5%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022.
Services gross profit margin decreased from 35% to 34%, during the year ended December 31, 2024, as compared with the year ended December 31, 2023 , mainly as a result of lower training revenue and increased training materials expenses. 88 Table of Content Operating Expenses Year Ended December 31 Change 2024 2023 Amount Percent ($ in thousands) Operating expenses Research and development 98,415 84,386 14,029 17 % Sales and marketing 132,389 110,813 21,576 19 % General and administrative 50,900 43,443 7,457 17 % Total operating expenses $ 281,704 $ 238,642 $ 43,062 18 % Research and development Research and development expenses increased by $14.0 million, or 17%, for the year ended December 31, 2024, as compared with the year ended December 31, 2023.
Significant judgments and estimates are required in determining the consolidated income tax expense (income). Our income tax rate varies from Israel’s statutory income tax rates, mainly due to differing tax rates and regulations in foreign jurisdictions and other differences between expenses and expenses recognized by other tax authorities in relevant jurisdictions.
Our income tax rate varies from Israel’s statutory income tax rates, mainly due to differing tax rates and regulations in foreign jurisdictions and other differences between expenses and expenses recognized by other tax authorities in relevant jurisdictions. We expect this fluctuation in income tax rates, as well as its potential impact on our results of operations, to continue.
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.
Accordingly, the Company measured the warrants at their fair value. The warrants liability was subject to re-measurement at each balance sheet date until exercised, and any change in fair value was recognized in our statement of comprehensive (loss) income. During 2024, the Company decided to redeem all the outstanding warrants.
Professional Services Professional services revenue decreased by $2.2 million, or 7% for the year ended December 31, 2023, as compared to the year ended December 31, 2022, primarily due to reduced demand for Cellebrite Advanced Services as more customers adopted the advanced lawful access solutions. 81 Table of Content Cost of Revenue Year Ended December 31, Change 2023 2022 Amount Percent ($ in thousands) Cost of subscription services $ 19,219 $ 16,875 $ 2,344 14 % Cost of term license 6 425 (419) (99 %) Total subscription 19,225 17,300 1,925 11 % Cost of other non-recurring 13,766 12,987 779 6 % Cost of professional services 20,240 20,459 (219) (1 %) Cost of Revenue $ 53,231 $ 50,746 $ 2,485 5 % Cost of Subscription Cost of subscription services increased by $1.9 million, or 11% for the year ended December 31, 2023, as compared to the year ended December 31, 2022.
Professional Services Professional services revenue decreased by $0.3 million, or 1% for the year ended December 31, 2024, as compared with the year ended December 31, 2023, primarily due to reduced demand for Cellebrite Advanced Services as more customers adopted our advanced lawful access license solutions, and lower training revenue, partially offset by the incremental contribution of professional services associated with the former CyTech business that was acquired in July 2024. 86 Table of Content Cost of Revenue Year Ended December 31, Change 2024 2023 Amount Percent ($ in thousands) Cost of subscription services $ 26,004 $ 19,219 $ 6,785 35 % Cost of term-license — 6 (6) (100 %) Total subscription 26,004 19,225 6,779 35 % Cost of other non-recurring 16,200 13,766 2,434 18 % Cost of professional services 20,389 20,240 149 1 % Cost of Revenue $ 62,593 $ 53,231 $ 9,362 18 % Cost of Subscription Cost of subscription increased by $6.8 million, or 35% for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
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.
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. 96 Table of Content Warrant liability The Company classified the warrants assumed during the Merger (both public and private) as a liability pursuant to ASC 815-40 since the warrants did not meet the equity classification conditions.
The Company uses judgment in determining the SSP for its products and services. The Company typically assesses the SSP for its products and services on a periodic basis or when facts and circumstances change. To determine SSP, the Company maximizes the use of observable standalone sales and observable data, where available.
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”). The Company uses judgment in determining the SSP for its products and services. The Company typically assesses the SSP for its products and services on a periodic basis or when facts and circumstances change.