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.
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 professional services such as services materials, allocated overhead such as depreciation of equipment, facilities and IT related costs.
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.
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.
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.
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.
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.
We define our customer revenue as the annual recurring revenue we recognized on the date of measurement from the same customer base included in our measure of base revenue, including annual 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.
We define base revenue as recurring revenue we recognized from all customers with a valid license at the end of the equivalent quarter of the previous year.
We define base revenue as annual recurring revenue we recognized from all customers with a valid license at the end of the equivalent quarter of the previous year.
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.
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, 2025. Inflation Risk Inflationary factors, such as increases in our cost of goods sold, may adversely affect our operating results.
As a result, we believe that the acquisition of new customers in both the public sector, mainly with smaller accounts, and in the private sector, mainly with larger enterprise accounts and service providers, will continue to contribute modestly to the growth of our business. 79 Table of Content Key Metrics In addition to our U.S.
As a result, we believe that the acquisition of new customers in both the public sector, mainly with smaller accounts, and in the private sector, mainly with larger enterprise accounts and service providers, will continue to contribute modestly to the growth of our business. 71 Table of Content Key Metrics In addition to our U.S.
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 .
Business Overview—Recent Acquisitions. ” 70 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 .
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.
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. • Capitalize on the prioritization of law enforcement funding.
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.
However, failure of one or more of these financial institutions is possible and could result in incurred losses. As of December 31, 2025, our cash, cash equivalents and short-term investments were primarily denominated in U.S. dollars.
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.
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, 2024 and 2023, see “ Part I, Item 5. Operating and Financial Review Prospects—A.
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 .
In connection with our term-based agreements, SaaS subscription agreements, 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 .
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.
Professional Services consists of revenue related to: (i) certified training sessions by Cellebrite Trainings; (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 us with customers and delivered by our personnel to support the ongoing operation of our solutions in collaboration with the customer.
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 intangible assets from a market participant perspective, useful lives and discount rates.
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.
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. 74 Table of Content • Cost of other non-recurring.
The Merger closed on August 30, 2021. The Merger was accounted for as a recapitalization, with no goodwill or other intangible assets recorded, in accordance with U.S. GAAP. Under this method of accounting, Cellebrite has been determined to be the accounting acquirer.
The Merger closed on August 30, 2021. The Merger was accounted for as a recapitalization, with no goodwill or other intangible assets recorded, in accordance with U.S. GAAP. 85 Table of Content Under this method of accounting, Cellebrite has been determined to be the accounting acquirer.
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
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. 86 Table of Content
Other non-recurring revenue reflects the revenue recognized from sales of other non-recurring related to offerings such as hardware sold mainly in conjunction with new software license, perpetual license and usage-based fees. Other non-recurring fees are recognized upfront assuming all revenue recognition criteria are satisfied. • Professional Services .
Other non-recurring revenue reflects the revenue recognized from sales of other non-recurring related to offerings such as hardware sold mainly in connection with new software license, and usage-based fees. Other non-recurring fees are recognized upfront assuming all revenue recognition criteria are satisfied. • Professional Services .
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.
For a discussion of our cash flows for the year ended December 31, 2023, see “ Part I, Item 5. Operating and Financial Review Prospects—B.
In instances where performance obligations do not have observable standalone sales, the Company utilizes available information that may include the entity specific factors such as assessment of historical data of bundled sales of software licenses with other promised goods and services, and pricing strategies to estimate the price the Company would charge if the products and services were sold separately.
In instances where performance obligations do not have observable standalone sales, we utilize available information that may include the entity specific factors such as assessment of historical data of bundled sales of software licenses with other promised goods and services, and pricing strategies to estimate the price we would charge if the products and services were sold separately.
Subscription revenue include SaaS and on-premise subscription revenue, as well as maintenance and support services associated with on-premise subscriptions and Other non-recurring arrangement. Subscription revenue is comprised of subscription services and term-license revenue.
Subscription revenue include SaaS and on-premise subscription revenue, as well as maintenance and support services associated with on-premise subscriptions and other non-recurring arrangements. Subscription revenue is comprised of subscription services and term-license revenue.
We believe that ongoing funding of these law enforcement agencies will remain a top priority in the U.S. and in other countries around the world despite recent and ongoing geopolitical changes that are creating near-term uncertainty around the overall spending priorities of certain public sector customers and the timing and magnitude of their spending plans for our technology, As a result, we believe we are well-positioned to continue expanding our business with existing public sector customers and are investing accordingly. • Extend our technology and market leadership position .
We believe that ongoing funding of these law enforcement agencies will remain a top priority in the U.S. and in other countries around the world despite recent and ongoing geopolitical changes that have recently impacted the overall spending priorities of certain public sector customers and the timing and magnitude of their spending plans for our technology, As a result, we believe we are well-positioned to continue expanding our business with existing public sector customers and are investing accordingly. • Extend our technology and market leadership position .
The Company satisfies performance obligations either over a time period or at a point in time depending on the nature of the underlying promise. Revenue is recognized at the time the related performance obligation is satisfied by transferring a promised good or service to a customer.
We satisfy performance obligations either over a time period or at a point in time depending on the nature of the underlying promise. Revenue is recognized at the time the related performance obligation is satisfied by transferring a promised good or service to a customer.
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.
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 $6.4 million and $9.5 million, for the year ended December 31, 2025 and 2024, respectively.
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.
We recognize these costs and expenses upon occurrence. Gross Profit and Gross Margin Gross profit is revenue less cost of revenue, and gross margin is gross profit as a percentage of revenue.
Our Adjusted EBITDA for the years ended December 31, 2024 and 2023 was $99.4 million and $61.9 million, respectively and reflects the company’s continuous revenue growth coupled by prudent spending management. Acquisitions See “ Part I, Item 4. Information on the Company—B.
Our Adjusted EBITDA for the years ended December 31, 2025 and 2024 was $127.6 million and $99.4 million, respectively and reflects the company’s continuous revenue growth coupled by prudent spending management. Acquisitions See “ Part I, Item 4. Information on the Company—B.
Other non-recurring Other non-recurring revenue increased by $3.7 million, or 27%, for the year ended December 31, 2024, as compared with the year ended December 31, 2023, primarily due to the sell of hardware components sold in conjunction with the sale of new licenses of our Inseyets suite of digital forensics offerings and the Pathfinder on-premise solutions.
Other non-recurring Other non-recurring revenue increased by $0.5 million, or 3%, for the year ended December 31, 2025, as compared with the year ended December 31, 2024, primarily due to the sale of hardware components sold in conjunction with the sale of new licenses of our Inseyets suite of digital forensics offerings and the Pathfinder on-premise solutions.
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.
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.
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.
Contractual Obligations and Commitments As of December 31, 2025, we had commitments of $28.7 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.
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.
Non-GAAP Operating Income: Non-GAAP Operating Income is calculated as Operating Income plus issuance expenses, executive severance costs, share-based compensation expenses, amortization of intangible assets, and acquisition related costs.
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.
Our cash, cash equivalents, short-term deposits and marketable securities were $535.0 million and $483.8 million as of December 31, 2025 and December 31, 2024, respectively. We derive our cash primarily from our business operations.
GAAP financial information, we monitor the following key metrics and non-GAAP financial measure in order to help us measure and evaluate the effectiveness of our operations: Year Ended December 31, 2024 2023 ($ in millions) Annual recurring revenue (ARR) $396 $316 YoY ARR Growth 25% 27% Recurring revenue dollar-based net retention rate 124% 125% Adjusted EBITDA 99.4 61.9 Annual recurring revenue : ARR is defined as the annualized value of active term-based subscription license contracts and maintenance contracts related to other non-recurring in effect at the end of that period.
GAAP financial information, we monitor the following key metrics and non-GAAP financial measure in order to help us measure and evaluate the effectiveness of our operations: Year Ended December 31, 2025 2024 ($ in millions) Annual recurring revenue (ARR) $481 $396 YoY ARR Growth 21% 25% Recurring revenue dollar-based net retention rate 116% 124% Adjusted EBITDA 127.6 99.4 Annual recurring revenue : ARR is defined as the annualized value of active term-based subscription license contracts, SaaS subscription contracts, and maintenance contracts related to other non-recurring in effect at the end of that period.
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.
Our research and development spending totaled $113.9 million, $98.4 million and $84.4 million for the years ended December 31, 2025, 2024 and 2023 respectively. As described in “Part I, Item 3. Key Information—3.D.
Net loss of $283.0 million and $81.1 million were incurred for the years ended December 31, 2024 and 2023, respectively, representing a period-over-period loss increase of $201.9 million. This increase 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.
Net income (loss) of $78.3 million and $(283.0) million were incurred for the years ended December 31, 2025 and 2024, respectively, representing a period-over-period income increase of $361.3 million. This increase 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.
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 .
This increase is primarily due to expenses related to additional subscription revenue, such as hosting expenses, customer support and customer success personnel expenses. Cost of Other Non-Recurring Cost of other non-recurring revenue decreased by $0.6 million, or 4% for the year ended December 31, 2025, as compared with the year ended December 31, 2024 .
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.
During the fiscal years ended December 31, 2025 and 2024, our capital expenditures amounted to $13.2 million and $8.6 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.
We generate the significant majority of our revenue from contracts with federal, state, provincial and local governments to support an array of law enforcement agencies.
We generate the majority of our revenue from contracts with national, regional and local governments to support an array of law enforcement agencies.
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.
Other non-recurring gross profit margin increased from 6% to 12%, during the year ended December 31, 2025, as compared with the year ended December 31, 2024, mainly as a result of higher hardware revenue in 2025 and decreased costs.
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.
Financing Activities Cash provided by financing activities in the year ended December 31, 2025 was $25.1 million, mainly as a result of proceeds from exercise of stock options to shares of $20.1 million and proceeds from Employee Share Purchase Plan of $5 million.
Management’s estimates of fair value are based upon assumptions believed to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may differ from estimates. Acquisition-related costs are recognized separately from the acquisition and are expensed as incurred. Income Taxes The Company accounts for income taxes in accordance with ASC 740, “Income Taxes”.
Management’s estimates of fair value are based upon assumptions believed to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may differ from estimates. Acquisition-related costs are recognized separately from the acquisition and are expensed as incurred.
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.
Liquidity and Capital Resources ” in our Annual Report on Form 20-F for the fiscal year ended December 31, 2024, filed with the SEC on March 18, 2025, which comparative information is herein incorporated by reference.
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.
Professional Services Professional services gross profit decreased by $1.6 million, or 15% during the year ended December 31, 2025, as compared with the year ended December 31, 2024.
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.
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 $2.4 million and $2.6 million as of December 31, 2025 and 2024, respectively. 83 Table of Content Interest Rate Risk As of December 31, 2025, we had cash and cash equivalents of $124.5 million, short-term deposits of $161.0 million and short-term investments in marketable securities of $151.5 million.
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 .
This decrease is primarily due to hardware costs. Cost of Professional Services Cost of professional services revenue increased by $1.6 million, or 8% for the year ended December 31, 2025, as compared with the year ended December 31, 2024 . The increase is primarily due to increased training expenses.
Material U.S Federal Income Tax Considerations — Non-U.S Holders - Tax Benefits Subsequent to the 2005 Amendmen t.” 89 Table of Content B. Liquidity and Capital Resources The following tables and narrative set forth our results of operations for the periods presented.
For additional information regarding Israeli corporate tax, see - “Part I, Item 10. Additional Information — E. Material U.S Federal Income Tax Considerations — Non-U.S Holders - Tax Benefits Subsequent to the 2005 Amendmen t.” B. Liquidity and Capital Resources The following tables and narrative set forth our results of operations for the periods presented.
Cash Flows Year Ended December 31, 2024 2023 ($ in thousands) Net cash provided by operating activities $ 132,171 $ 102,058 Net cash used in investing activities $ (149,473) $ (22,540) Net cash provided by financing activities $ 20,651 $ 21,765 90 Table of Content Operating Activities For the year ended December 31, 2024, cash provided by operating activities was $132.2 million, mainly as a result of the Company’s non-GAAP operating income, the increase in deferred revenue and the increase in other accounts payable and accrued expenses associate with year-end compensation accruals, withholding tax associated with share-based compensation vesting and exercise and consultancy services.
For the year ended December 31, 2024, cash provided by operating activities was $132.2 million, mainly as a result of our non-GAAP operating income, the increase in deferred revenue and the increase in other accounts payable and accrued expenses associate with year-end compensation accruals, withholding tax associated with share-based compensation vesting and exercise and consultancy services.
The following table provides a reconciliation of our operating income to Non-GAAP operating income: Year Ended December 31, 2024 2023 ($ in thousands) Operating income $ 56,906 $ 33,237 Issuance expenses — (345) One-time expense 1,068 — Share-based compensation expense 30,575 18,998 Amortization of intangible assets 3,349 3,347 Acquisition related costs 221 45 Non-GAAP operating income $ 92,119 $ 55,282 80 Table of Content Adjusted EBITDA : Adjusted EBITDA is calculated as net income plus financial expense, tax expense, depreciation expenses, amortization of intangible assets, issuance expenses, one-time expenses, share-based compensation expense, acquisition related costs.
The following table provides a reconciliation of our operating income to Non-GAAP operating income: Year Ended December 31, 2025 2024 ($ in thousands) Operating income $ 66,480 $ 56,906 Executive severance costs 574 1,068 Share-based compensation expense 44,892 30,575 Amortization of intangible assets 4,899 3,349 Acquisition related costs 3,818 221 Non-GAAP operating income $ 120,663 $ 92,119 72 Table of Content Adjusted EBITDA : Adjusted EBITDA is calculated as net income plus financial expense, tax expense, depreciation expenses, amortization of intangible assets, issuance expenses, executive severance costs, share-based compensation expense, acquisition related costs.
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.
Overview Cellebrite is a leading provider of AI-powered digital investigative and intelligence solutions that are designed to help public and private sector customers around the world transform their investigative workflows, make forensically sound digital data more accessible and actionable, and elevate the efficiency and effectiveness of mobile research and application security.
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.
Subscription gross profit margin decreased from 92.6% to 91.2%, during the year ended December 31, 2025, as compared with the year ended December 31, 2024, mainly due to an increase in hosting expenses and customer success personnel expenses. 79 Table of Content Other non-recurring Other non-recurring gross profit increased by $1.1 million, or 99%, during the year ended December 31, 2025, as compared with the year ended December 31, 2024.
The following table provides a reconciliation of our net income to Adjusted EBITDA: Year Ended December 31, 2024 2023 ($ 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.
The following table provides a reconciliation of our net income to Adjusted EBITDA: Year Ended December 31, 2025 2024 ($ in thousands) Net income (loss) $ 78,326 $ (283,007) Financial (income) expense (24,198) 332,890 Tax expense 12,352 7,023 Depreciation expenses 6,968 7,258 Amortization of intangible assets 4,899 3,349 Executive severance costs 574 1,068 Share-based compensation expense 44,892 30,575 Acquisition related costs 3,818 221 Adjusted EBITDA 127,631 99,377 Adjusted EBITDA margin 27 % 25 % We believe that the use of non-GAAP operating income and Adjusted EBITDA is helpful to investors.
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.
We plan to continue to increase penetration within our existing customers with our AI-powered digital investigative and intelligence software solutions and by expanding the breadth of our solutions capabilities to provide for continued up-selling and cross-selling opportunities with both public and private sector customers.
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 .
We believe that the non-GAAP financial measures provide a more meaningful comparison of its operational performance from period to period, and offer investors and management greater visibility into the underlying performance of its business: • 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; • Acquisition-related expenses and executive severance expenses relate to the cash component of contractual severance due to our former CEO and CFO, all of which 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 our current operations and affect financial income. 73 Table of Content Free Cash Flow: Free cash flow is calculated as net cash provided by or used in operating activities less purchases of property and equipment.
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%.
Business Overview .” Our revenue was $475.7 million and $401.2 million for the years ended December 31, 2025 and 2024, respectively, representing a year-over-year increase of 19%.
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.
The increase primarily relates to higher salaries and related costs for employees and commissions earned by our sales personnel of $ 15.2 million and a $2.5 million increase in marketing activities. General and administrative General and administrative expenses increased by $14.4 million, or 28%, for the year ended December 31, 2025, as compared with the year ended December 31, 2024.
Quarterly Trends in Operating Expenses Operating expenses have generally increased sequentially as a result of our growth and are primarily related to increases in personnel-related costs, including share-based compensation, to support the expanded operations, continued investment in research and development, and expansion of commercial and marketing investments. 83 Table of Content Financial Expense, Net Financial expense, net consists primarily of revaluation of derivative warrant liability, restricted sponsor shares and price adjustment shares, interest income on our short-term deposits, fees to banks and foreign currency realized and unrealized income and loss related to the impact of transactions denominated in a foreign currency and financial investment activities.
Financial Income (expense), Net Financial income (expense), net consists primarily interest income on our short-term deposits, fees to banks and foreign currency realized and unrealized income and loss related to the impact of transactions denominated in a foreign currency and financial investment activities, and revaluation of derivative warrant liability, Restricted Sponsor Shares and Price Adjustment Shares.
Operating Results ” in our Annual Report on Form 20-F for the fiscal year ended December 31, 2023, filed with the SEC on March 21, 2024 as amended by Amendment No. 1 to our Annual Report on Form 20-F filed with the SEC on April 12, 2024, which comparative information is herein incorporated by reference. 84 Table of Content Year ended December 31, 2024 2023 ($ 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 $72.6 million, or 26% for the year ended December 31, 2024, as compared with the year ended December 31, 2023, primarily due to an increase related to the continuous adoption of solutions within our Inseyets suite of digital forensics offerings and, to a lesser extent, adoption of solutions within the Pathfinder and Guardian product families.
Operating Results ” in our Annual Report on Form 20-F for the fiscal year ended December 31, 2024, filed with the SEC on March 18, 2025, which comparative information is herein incorporated by reference. 76 Table of Content Year ended December 31, 2025 2024 ($ in thousands) Revenue: Subscription services $ 330,765 $ 271,028 Term-license 96,245 82,007 Other non-recurring 17,771 17,285 Professional services 30,894 30,883 Total Revenue 475,675 401,203 Cost of revenue: Cost of subscription services 37,461 26,004 Cost of term-license 87 — Cost of other non-recurring 15,617 16,200 Cost of professional services 22,007 20,389 Total cost of revenue 75,172 62,593 Gross profit $ 400,503 $ 338,610 Operating expenses: Research and development 113,877 98,415 Sales and marketing 154,814 132,389 General and administrative 65,332 50,900 Total operating expenses 334,023 281,704 Operating income 66,480 56,906 Financial income (expense), net 24,198 (332,890) Income (loss) before tax expenses 90,678 (275,984) Tax expense 12,352 7,023 Net income (loss) $ 78,326 $ (283,007) Other comprehensive income Unrealized income (loss) on hedging transactions, net of tax 1,115 (487) Unrealized income on marketable securities 317 113 Foreign currency translation adjustments (1,298) 1,410 Total other comprehensive income, net of tax 134 1,036 Total comprehensive income (loss) $ 78,460 $ (281,971) Results of operations includes share-based compensation expenses: Year ended December 31, 2025 2024 ($ in thousands) Cost of revenue $ 3,180 $ 2,227 Research and development 10,008 6,663 Sales and marketing 13,861 $ 10,216 General and administrative 17,843 11,469 Total share-based compensation $ 44,892 $ 30,575 77 Table of Content Revenue Year Ended December 31, Change 2025 2024 Amount Percent ($ in thousands) Subscription services $ 330,765 $ 271,028 $ 59,737 22% Term-license 96,245 82,007 14,238 17% Total subscription 427,010 353,035 73,975 21% Other non-recurring 17,771 17,285 486 3% Professional services 30,894 30,883 11 —% Total Revenue $ 475,675 $ 401,203 $ 74,472 19% Subscription Subscription revenue increased by $74.0 million, or 21% for the year ended December 31, 2025, as compared with the year ended December 31, 2024, primarily due to an increase related to the continuous adoption of our solutions primarily by existing customers and, to lesser extent, new customers.
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 increase primarily relates to salaries and related costs for employees of $15.9 million, of which $9.4 million was associated with share-based compensation, mainly related to the Company’s CEO grants of $7.2 million, offset by hosting expense decreases. 80 Table of Content Finance Income (expense), net Finance income (expense), net increased by $357.1 million, or 107%, for the year ended December 31, 2025, as compared with the year ended December 31, 2024, mainly d ue to revaluation of derivative warrants, sponsors restricted shares and price adjustment shares derived expenses in 2024, due to the increase in the Company’s share price.
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.
Off-Balance Sheet Arrangements There are no off-balance sheet arrangements to which the Company is committed. 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.
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.
These instruments were no longer classified as liabilities in 2025. Taxes on Income Taxes on income increased by $5.3 million, or 76%, for the year ended December 31, 2025, as compared with the year ended December 31, 2024, mainly as a result of profit for tax position in the Parent Company.
We intend to strengthen our position as a market-leading digital investigative suite of software solutions through investment in research and development and continued innovation. We plan to expand the functionality of our software solutions and invest in capabilities that cater to customer needs and mode of operation.
We continue to strengthen our position as a market-leading provider of AI-powered digital investigative and intelligence software solutions through investment in research and development and continued innovation.
The company acquired CyTech Inc. for a net payment of $2.7 million and invested in property and equipment and intangible assets in the amount of $10.6 million. Cash used in investing activities in the year ended December 31, 2023 was $22.5 million, primarily as a result of the maturities of short-term deposits, net of $15.6 million.
Investing Activities Cash used in investing activities in the year ended December 31, 2025 was $268.3 million, primarily as a result of the net investment in marketable securities of $ 108.4 million. We acquired Corellium Inc. for a net payment of $147.5 million and invested in property and equipment in the amount of $13.2 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. 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.
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.
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. 93 Table of Content Revenue Recognition The Company sells its products and services to its customers either directly or indirectly through distribution channels all of whom are considered end customers.
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.
Payments under these commitments are estimated to be made as follows: (In thousands of U.S. dollars) Payments (1) Less than 1 year $ 4,231 1-3 years 3,601 3-5 years 1,841 More than 5 years 2,577 Total $ 12,250 (1) Amounts do not include recourse that we may have to pay to recover termination fees or penalties from clients. 91 Table of Content Off-Balance Sheet Arrangements We have instituted a foreign currency cash flow hedging program using foreign currency forward contracts and cylinder option strategy (“Derivative Instruments”) in order to hedge the exposure to variability in expected future cash flows resulting from changes in related foreign currency exchange rates.
Payments under these commitments are estimated to be made as follows: 82 Table of Content (In thousands of U.S. dollars) Payments (1) Less than 1 year $ 4,556 1-3 years 6,835 3-5 years 4,912 More than 5 years 12,382 Total $ 28,685 (1) Amounts do not include recourse that we may have to pay to recover termination fees or penalties from clients.
The Company also invested in property and equipment and in intangible assets in the amount of $7.9 million.
We acquired CyTech Inc. for a net payment of $2.7 million and invested in property and equipment and intangible assets in the amount of $10.6 million.
The net increase is primarily due to increased Training expenses. 87 Table of Content Gross Profit and Gross Profit Margin Year Ended December 31, Change 2024 2023 Amount Percent ($ in thousands) Gross Profit: Subscription services $ 245,024 $ 190,532 $ 54,492 29 % Term-license 82,007 70,657 11,350 16 % Total subscription 327,031 261,189 65,842 25 % Other non-recurring 1,085 (205) 1,290 629 % Professional services 10,494 10,895 (401) (4 %) Total gross profit $ 338,610 $ 271,879 $ 66,731 25 % Gross Profit (Loss) Margins: Subscription services 90 % 91 % Term-license 100 % 100 % Total subscription 93 % 93 % Other non-recurring 6 % (2 %) Professional services 34 % 35 % Total gross margin 84 % 84 % Subscription Subscription gross profit increased by $65.8 million, or 25%, during the year ended December 31, 2024, as compared with the year ended December 31, 2023.
Gross Profit and Gross Profit Margin Year Ended December 31, Change 2025 2024 Amount Percent ($ in thousands) Gross Profit: Subscription services $ 293,304 $ 245,024 $ 48,280 20 % Term-license 96,158 82,007 14,151 17 % Total subscription 389,462 327,031 62,431 19 % Other non-recurring 2,154 1,085 1,069 99 % Professional services 8,887 10,494 (1,607) (15 %) Total gross profit $ 400,503 $ 338,610 $ 61,893 18 % Gross Profit Margins: Subscription services 89 % 90 % Term-license 100 % 100 % Total subscription 91 % 93 % Other non-recurring 12 % 6 % Professional services 29 % 34 % Total gross margin 84 % 84 % Subscription Subscription gross profit increased by $62.4 million, or 19%, during the year ended December 31, 2025, as compared with the year ended December 31, 2024.
We anticipate moderate growth in our expenses due to growing our operations. All of the departments are allocated with general and administrative expenses such as rent and related expenses, recruitment and training, information systems licenses, hosting, support and others.
All of the departments are allocated with general and administrative expenses such as rent and related expenses, recruitment and training, information systems licenses, hosting, support and others. 75 Table of Content 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.
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.
We use judgment in determining the SSP for its products and services. We typically assess the SSP for its products and services on a periodic basis or when facts and circumstances change. To determine SSP, we maximize the use of observable standalone sales and observable data, where available.
Sales and marketing Sales and marketing expenses increased by $21.6 million, or 19%, for the year ended December 31, 2024, as compared to the year ended December 31, 2023 .
This increase is primarily attributable to an increase in salaries and related costs of $12.2 million, and hosting costs of $1.0 million. Sales and marketing Sales and marketing expenses increased by $22.4 million, or 17%, for the year ended December 31, 2025, as compared to the year ended December 31, 2024 .
For the year ended December 31, 2023, cash provided by operating activities was $102.1 million, mainly as a result of the Company’s non-GAAP operating income and the increase in deferred revenue.
Credit Facilities We do not have any credit facilities. 81 Table of Content Cash Flows Year Ended December 31, 2025 2024 ($ in thousands) Net cash provided by operating activities $ 173,544 $ 132,171 Net cash used in investing activities $ (268,250) $ (149,473) Net cash provided by financing activities $ 25,053 $ 20,651 Operating Activities For the year ended December 31, 2025, cash provided by operating activities was $173.5 million, mainly as a result of increasing in our non-GAAP operating income and the increase in deferred revenue.
Services gross profit margin decreased from 35% to 34%, during the year ended December 31, 2024, as compared with the year ended December 31, 2023 , mainly as a result of lower training revenue and increased training materials expenses. 88 Table of Content Operating Expenses Year Ended December 31 Change 2024 2023 Amount Percent ($ 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 $14.0 million, or 17%, for the year ended December 31, 2024, as compared with the year ended December 31, 2023.
Operating Expenses Year Ended December 31 Change 2025 2024 Amount Percent ($ in thousands) Operating expenses Research and development 113,877 98,415 15,462 16 % Sales and marketing 154,814 132,389 22,425 17 % General and administrative 65,332 50,900 14,432 28 % Total operating expenses $ 334,023 $ 281,704 $ 52,319 19 % Research and development Research and development expenses increased by $15.5 million, or 16%, for the year ended December 31, 2025, as compared with the year ended December 31, 2024.
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.
These measures, which we refer to as our non-GAAP financial measures, are not prepared in accordance with GAAP.
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 $6.8 million, or 35% for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
Cost of Revenue Year Ended December 31, Change 2025 2024 Amount Percent ($ in thousands) Cost of subscription services $ 37,461 $ 26,004 $ 11,457 44 % Cost of term-license 87 — 87 100 % Cost of other non-recurring 15,617 16,200 (583) (4 %) Cost of professional services 22,007 20,389 1,618 8 % Cost of Revenue $ 75,172 $ 62,593 $ 12,579 20 % 78 Table of Content Cost of Subscription Cost of subscription increased by $11.5 million, or 44% for the year ended December 31, 2025, as compared to the year ended December 31, 2024.