Close

Form 6-K CyberArk Software Ltd. For: Aug 10

August 10, 2022 4:11 PM EDT


SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549  
 

FORM 6-K  


 
REPORT OF FOREIGN PRIVATE ISSUER
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
 
For the month of August 2022
 
Commission File Number: 001-36625  
 
 
CyberArk Software Ltd.
(Translation of registrant’s name into English)  
 

 
CyberArk Software Ltd.
9 Hapsagot St.
Park Ofer 2, POB 3143
Petach-Tikva, 4951041 Israel
 (Address of principal executive offices)  



Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
 
Form 20-F  ⌧            Form 40-F  ☐
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  ☐
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  ☐
 

 
EXPLANATORY NOTE

On August 10, 2022, CyberArk Software Ltd. (the “Company”), issued a press release entitled “CyberArk Announces Strong Second Quarter 2022 Results.” A copy of this press release is furnished as Exhibit 99.1 herewith.

Other than as indicated below, the information in this Form 6-K (including in Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act.

The U.S. GAAP financial information contained in (i) the consolidated balance sheets, (ii) consolidated statements of operations and (iii) consolidated statement of cash flows included in the press release attached as Exhibit 99.1 to this Report on Form 6-K are hereby incorporated by reference into the Company’s Registration Statements on Form S-8 (File Nos. 333-200367, 333- 202850, 333-216755, 333-223729, 333-230269, 333-236909, 333-254152, 333-254154 and 333-263436).

2


SIGNATURE
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
 
 
 
CYBERARK SOFTWARE LTD.
       
Date: August 10, 2022
 
 
 
By:
 
/s/ Joshua Siegel
 
 
 
 
 
 
Name: Joshua Siegel
 
 
 
 
 
 
Title:   Chief Financial Officer
 
3


EXHIBIT INDEX

Exhibit
  
Description
   

 

4


Exhibit 99.1


CyberArk Announces Strong Second Quarter 2022 Results
Subscription Portion of Annual Recurring Revenue (ARR) of $255 million with Growth of 133%
Total ARR of $465 million with Growth of 48%
Subscription Revenue of $66.0 million with Growth Accelerating to 144%
Total Revenue of $142.3 million Exceeds Guidance Range; Growth Accelerating to 21%
Full Year ARR Guidance Range Increased to a Range of $543 million to $549 million

Newton, Mass. and Petach Tikva, Israel – August 10, 2022–  CyberArk (NASDAQ: CYBR), the global leader in Identity Security, today announced strong financial results for the second quarter ended June 30, 2022.

“We had an outstanding second quarter with momentum continuing to build for our Identity Security platform,” said Udi Mokady, CyberArk Chairman and CEO. “Robust demand, great execution and strong industry tailwinds drove the strength in our bookings. This resulted in 48 percent year-over-year growth in total ARR and in a 133 percent year-over-year growth in Subscription ARR, led by strong demand for our SaaS solutions. Our Identity Security platform centered on intelligent privilege controls is resonating with customers, who are turning to CyberArk as a trusted partner to secure all identities from workforce to privileged users to machines. The power of our land and expand strategy was demonstrated by another strong new business quarter, with nearly 250 new logos, as well as increased velocity of add on and cross sell activity in our customer base. Our Identity Security platform and subscription business model are unlocking transformational value for our customers and for CyberArk. Based on our performance in the first half of 2022, we are raising our full year guidance for total revenue and ARR and have increased confidence that we can deliver against the multi-year durable growth opportunity with strong cash flow and profitability.”

Financial Summary for the Second Quarter Ended June 30, 2022

Subscription revenue was $66.0 million in the second quarter of 2022, an increase of 144 percent from $27.1 million in the second quarter of 2021.

Maintenance and professional services revenue was $65.3 million in the second quarter of 2022, compared to $62.9 million in the second quarter of 2021.

Perpetual license revenue was $11.0 million in the second quarter of 2022, compared to $27.3 million in the second quarter of 2021.

Total revenue was $142.3 million in the second quarter of 2022, up 21 percent from $117.2 million in the second quarter of 2021.

GAAP operating loss was $(42.0) million and non-GAAP operating loss was $(10.7) million in the second quarter of 2022.

GAAP net loss was $(37.6) million, or $(0.93) per basic and diluted share, in the second quarter of 2022. Non-GAAP net loss was $(10.7) million, or $(0.27) per basic and diluted share, in the second quarter of 2022.

Balance Sheet and Net Cash Provided by Operating Activities

As of June 30, 2022, CyberArk had $1.2 billion in cash, cash equivalents, marketable securities, and short-term deposits.

During the first six months of 2022, the Company generated $10.7 million in net cash provided by operating activities.

As of June 30, 2022, total deferred revenue was $352.1 million, a 28 percent increase from $275.0 million at June 30, 2021.
 

 
Key Business Highlights

Annual Recurring Revenue (ARR) was $465 million, an increase of 48 percent from $315 million at June 30, 2021.

o
The subscription portion of ARR was $255 million, or 55 percent of total ARR at June 30, 2022. This represents an increase of 133 percent from $109 million, or 35 percent of total ARR, at June 30, 2021.

o
The Maintenance portion of ARR was $210 million at June 30, 2022, compared to $206 million at June 30, 2021.

Recurring revenue was $120.4 million, an increase of 49 percent from $80.6 million for the second quarter of 2021.

Added a strong number of new logos in the quarter, signing nearly 250 customers during the second quarter of 2022.

88 percent of total license bookings were related to subscription bookings, compared with approximately 65 percent in the second quarter of 2021.

Recent Developments

CyberArk was named a Leader in the 2022 Gartner® Magic Quadrant™ for Privileged Access Management(1). The company was positioned both highest in ability to execute and furthest in completeness of vision for the fourth time in a row.

CyberArk launched Secrets Hub for AWS Secrets Manager, a SaaS solution that allows customers to centrally manage and rotate secrets used by developers in a cloud-native experience without any changes to their workflow.

CyberArk advanced the Identity Security market with solutions centered on intelligent privilege controls, seamlessly securing access for all identities, and flexibly automating the identity lifecycle, with continuous threat detection and protection with a unified approach

Business Outlook
Based on information available as of August 10, 2022, CyberArk is issuing guidance for the third quarter and full year 2022 as indicated below.
 
Third Quarter 2022:

Total revenue is expected to be in the range of $147.0 million and $153.0 million.

Non-GAAP operating loss is expected to be in the range of $(11.0) million to $(6.0) million.

Non-GAAP net loss per share is expected to be in the range of $(0.27) to $(0.14) per basic and diluted share.

o
Assumes 41.4 million weighted average basic and diluted shares.

Full Year 2022:

Total revenue is expected to be in the range of $589.0 million to $601.0 million.

Non-GAAP operating loss is expected to be in the range of $(30.5) million to $(20.5) million.

Non-GAAP net loss per share is expected to be in the range of $(0.82) to $(0.57) per basic and diluted share.

o
Assumes 40.7 million weighted average basic and diluted shares.

ARR as of December 31, 2022 is expected to be in the range of $543.0 million to $549.0 million, representing growth of 38 percent to 40 percent from December 31, 2021.


(1)
Gartner®, Magic Quadrant™ for Privileged Access Management, by Michael Kelley, James Hoover, Felix Gaehtgens, Abhyuday Data, 19th July 2022.
 

 
Conference Call Information
 
In conjunction with this announcement, CyberArk will host a conference call on Wednesday, August 10, 2022 at 8:30 a.m. Eastern Time (ET) to discuss the Company’s second quarter financial results and its business outlook. To access this call, dial +1 (888) 330-2455 (U.S.) or +1 (240) 789-2717 (international). The conference ID is 6515982. Additionally, a live webcast of the conference call will be available via the “Investor Relations” section of the company’s website at www.cyberark.com.

Following the conference call, a replay will be available for one week at +1 (800) 770-2030 (U.S.) or +1 (647) 362-9199 (international). The replay pass code is 6515982. An archived webcast of the conference call will also be available in the “Investor Relations” section of the company’s website at www.cyberark.com.

About CyberArk                                                                                                       
CyberArk (NASDAQ: CYBR) is the global leader in Identity Security. Centered on privileged access management, CyberArk provides the most comprehensive security offering for any identity – human or machine – across business applications, distributed workforces, hybrid cloud workloads and throughout the DevOps lifecycle. The world’s leading organizations trust CyberArk to help secure their most critical assets. To learn more about CyberArk, visit https://www.cyberark.com, read the CyberArk blogs or follow on Twitter via @CyberArkLinkedIn or Facebook.

Copyright © 2022 CyberArk Software. All Rights Reserved. All other brand names, product names, or trademarks belong to their respective holders.

Key Performance Indicators and Non-GAAP Financial Measures

Annual Recurring Revenue (ARR)

Annual Recurring Revenue (ARR) is defined as the annualized value of active SaaS, subscription or term-based license and maintenance contracts related to perpetual licenses in effect at the end of the reported period.
 
Subscription Portion of Annual Recurring Revenue

Subscription portion of ARR is defined as the annualized value of active SaaS and subscription or term-based license contracts in effect at the end of the reported period. The subscription portion of ARR excludes maintenance contracts related to perpetual licenses.
 
Maintenance Portion of Annual Recurring Revenue

Maintenance portion of ARR is defined as the annualized value of active maintenance contracts related to perpetual licenses. The Maintenance portion of ARR excludes SaaS and subscription or term-based license contracts in effect at the end of the reported period.
 
Recurring Revenue

Recurring Revenue is defined as revenue derived from SaaS and subscription or term-based license contracts, and maintenance contracts related to perpetual licenses during the reported period.
 

Non-GAAP Financial Measures
CyberArk believes that the use of non-GAAP gross profit, non-GAAP operating expense, non-GAAP operating income (loss), non-GAAP net income (loss) and free cash flow is helpful to our investors. These financial measures are not measures of the Company’s financial performance under U.S. GAAP and should not be considered as alternatives to gross profit, operating loss, net loss or net cash provided by (used in) operating activities or any other performance measures derived in accordance with GAAP.


Non-GAAP gross profit is calculated as GAAP gross profit excluding share-based compensation expense, and amortization of intangible assets related to acquisitions.
 

Non-GAAP operating expense is calculated as GAAP operating expenses excluding share-based compensation expense, facility exit costs, acquisition related expenses and amortization of intangible assets related to acquisitions.
 

Non-GAAP operating income (loss) is calculated as GAAP operating loss excluding share-based compensation expense, facility exit costs, acquisition related expenses and amortization of intangible assets related to acquisitions.
 

Non-GAAP net income (loss) is calculated as GAAP net loss excluding share-based compensation expense, facility exit costs, acquisition related expenses, amortization of intangible assets related to acquisitions, amortization of debt discount and issuance costs and the tax effect of non-GAAP adjustments.
 

Free cash flow is calculated as net cash provided by (used in) operating activities less purchase of property and equipment.
 
The Company believes that providing non-GAAP financial measures that are adjusted by, as applicable, share-based compensation expense, facility exit costs, acquisition related expenses, amortization of intangible assets related to acquisitions, non-cash interest expense related to the amortization of debt discount and issuance cost, the tax effect of the non-GAAP adjustments, and purchase of property and equipment allows for more meaningful comparisons of its period to period operating results. Share-based compensation expense has been, and will continue to be for the foreseeable future, a significant recurring expense in the Company’s business and an important part of the compensation provided to its employees. Share based compensation expense has varying available valuation methodologies, subjective assumptions and a variety of equity instruments that can impact a company’s non-cash expense. The Company believes that expenses related to its facility exit costs, acquisitions, amortization of intangible assets related to acquisitions and non-cash interest expense related to the amortization of debt discount and issuance costs do not reflect the performance of its core business and impact period-to-period comparability. The Company believes free cash flow is a liquidity measure that, after the purchase of property and equipment, provides useful information about the amount of cash generated by the business. 
 
Non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in the Company’s industry, as other companies in the industry may calculate non-GAAP financial results differently, particularly related to non-recurring, unusual items. In addition, there are limitations in using non-GAAP financial measures as they exclude expenses that may have a material impact on the Company’s reported financial results. The presentation of non-GAAP financial information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with U.S. GAAP. CyberArk urges investors to review the reconciliation of its non-GAAP financial measures to the comparable U.S. GAAP financial measures included below, and not to rely on any single financial measure to evaluate its business.

Guidance for non-GAAP financial measures excludes, as applicable, share-based compensation expense, acquisition related expenses, amortization of intangible assets related to acquisitions, non-cash interest expense related to the amortization of debt discount and issuance costs and the tax effect of the non-GAAP adjustments. A reconciliation of the non-GAAP financial measures guidance to the corresponding GAAP measures is not available on a forward-looking basis due to the uncertainty regarding, and the potential variability and significance of, the amounts of share-based compensation expense, amortization of intangible assets related to acquisitions, and the non-recurring expenses that are excluded from the guidance. Accordingly, a reconciliation of the non-GAAP financial measures guidance to the corresponding GAAP measures for future periods is not available without unreasonable effort.
 


Cautionary Language Concerning Forward-Looking Statements
 
This release contains forward-looking statements, which express the current beliefs and expectations of CyberArk’s (the “Company”) management. In some cases, forward-looking statements may be identified by terminology such as “believe,” “may,” “estimate,” “continue,” “anticipate,” “intend,” “should,” “plan,” “expect,” “predict,” “potential” or the negative of these terms or other similar expressions.  Such statements involve a number of known and unknown risks and uncertainties that could cause the Company’s future results, levels of activity, performance or achievements to differ materially from the results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. Important factors that could cause or contribute to such differences include risks relating to: changes to the drivers of the Company’s growth and its ability to adapt its solutions to IT security market demands; the transition of the Company’s business to a subscription model that began in 2021 and its ability to complete its transition goals in the time frame expected; the Company’s sales cycles and multiple pricing and delivery models; unanticipated product vulnerabilities or cybersecurity breaches of the Company’s, or the Company’s customers’ or partners’ systems; an increase in competition within the Privileged Access Management and Identity Security markets; the Company’s ability to hire, train, retain and motivate qualified personnel; the Company’s ability to sell into existing and new customers and industry verticals; risks related to compliance with privacy and data protection laws and regulations; the Company’s history of incurring net losses and our ability to achieve profitability in the future; the duration and scope of the COVID-19 pandemic and its impact on global and regional economies and the resulting effect on the demand for the Company’s solutions and on its expected revenue growth rates and costs; the Company’s ability to find, complete, fully integrate or achieve the expected benefits of additional strategic acquisitions; reliance on third-party cloud providers for the Company’s operations and SaaS solutions; the Company’s ability to expand its sales and marketing efforts and expand its  channel partnerships across existing and new geographies; risks related to sales made to government entities; regulatory and geopolitical risks associated with global sales and operations (including the current conflict between Russia and Ukraine) and changes in regulatory requirements or fluctuations in currency exchange rates; the ability of the Company’s products to help customers achieve and maintain compliance with government regulations or industry standards; risks related to intellectual property claims or the Company’s ability to protect its proprietary technology and intellectual property rights; and other factors discussed under the heading “Risk Factors” in the Company’s most recent annual report on Form 20-F filed with the Securities and Exchange Commission. Forward-looking statements in this release are made pursuant to the safe harbor provisions contained in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements are made only as of the date hereof, and the Company undertakes no obligation to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise.
 
Gartner Disclaimers: Gartner and Magic Quadrant are registered trademarks of Gartner, Inc. and/or its affiliates in the U.S. and internationally and are used herein with permission. All rights reserved. 

Gartner does not endorse any vendor, product or service depicted in its research publications, and does not advise technology users to select only those vendors with the highest ratings or other designation. Gartner research publications consist of the opinions of Gartner’s research organization and should not be construed as statements of fact. Gartner disclaims all warranties, expressed or implied, with respect to this research, including any warranties of merchantability or fitness for a particular purpose.

###

Investor Contact:
Erica Smith
CyberArk
Phone:  +1 617-558-2132

Media Contact:
Liz Campbell
CyberArk
Phone: +1-617-558-2191


 CYBERARK SOFTWARE LTD.
 Consolidated Statements of Operations
 U.S. dollars in thousands (except per share data)
(Unaudited)
 
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2021
   
2022
   
2021
   
2022
 
                         
Revenues:
                       
 Subcription
 
$
27,054
   
$
65,999
   
$
51,781
   
$
117,949
 
 Perpetual license
   
27,329
     
11,038
     
54,023
     
21,595
 
 Maintenance and professional services
   
62,851
     
65,290
     
124,192
     
130,345
 
                                 
       Total revenues
   
117,234
     
142,327
     
229,996
     
269,889
 
                                 
 Cost of revenues:
                               
 Subcription
   
6,047
     
11,076
     
11,257
     
20,273
 
 Perpetual license
   
985
     
385
     
1,989
     
1,277
 
 Maintenance and professional services
   
16,232
     
19,258
     
30,950
     
37,203
 
                                 
        Total cost of revenues
   
23,264
     
30,719
     
44,196
     
58,753
 
                                 
 Gross profit
   
93,970
     
111,608
     
185,800
     
211,136
 
                                 
 Operating expenses:
                               
 Research and development
   
33,623
     
46,964
     
63,360
     
90,407
 
 Sales and marketing
   
65,801
     
86,805
     
127,241
     
164,238
 
 General and administrative
   
17,959
     
19,868
     
33,958
     
39,604
 
                                 
        Total operating expenses
   
117,383
     
153,637
     
224,559
     
294,249
 
                                 
 Operating loss
   
(23,413
)
   
(42,029
)
   
(38,759
)
   
(83,113
)
                                 
 Financial income (expense), net
   
(3,155
)
   
1,572
     
(6,061
)
   
2,628
 
                                 
 Loss before taxes on income
   
(26,568
)
   
(40,457
)
   
(44,820
)
   
(80,485
)
                                 
 Tax benefit
   
3,810
     
2,829
     
6,867
     
5,046
 
                                 
 Net loss
 
$
(22,758
)
 
$
(37,628
)
 
$
(37,953
)
 
$
(75,439
)
                                 
 Basic loss per ordinary share, net
 
$
(0.58
)
 
$
(0.93
)
 
$
(0.96
)
 
$
(1.87
)
 Diluted loss per ordinary share, net
 
$
(0.58
)
 
$
(0.93
)
 
$
(0.96
)
 
$
(1.87
)
                                 
 Shares used in computing net loss
                               
 per ordinary shares, basic
   
39,565,087
     
40,517,587
     
39,371,147
     
40,344,422
 
 Shares used in computing net loss
                               
 per ordinary shares, diluted
   
39,565,087
     
40,517,587
     
39,371,147
     
40,344,422
 
 

 CYBERARK SOFTWARE LTD.
 Consolidated Balance Sheets
 U.S. dollars in thousands
 (Unaudited)

   
December 31,
   
June 30,
 
   
2021
   
2022
 
             
 ASSETS
           
             
 CURRENT ASSETS:
           
 Cash and cash equivalents
 
$
356,850
   
$
381,527
 
 Short-term bank deposits
   
369,645
     
307,645
 
 Marketable securities
   
199,933
     
251,478
 
 Trade receivables
   
113,211
     
87,836
 
 Prepaid expenses and other current assets
   
22,225
     
25,197
 
                 
 Total current assets
   
1,061,864
     
1,053,683
 
                 
 LONG-TERM ASSETS:
               
 Marketable securities
   
300,662
     
269,034
 
 Property and equipment, net
   
20,183
     
19,557
 
 Intangible assets, net
   
17,866
     
21,578
 
 Goodwill
   
123,717
     
135,526
 
 Other long-term assets
   
121,743
     
160,805
 
 Deferred tax asset
   
47,167
     
67,270
 
                 
 Total long-term assets
   
631,338
     
673,770
 
                 
 TOTAL ASSETS
 
$
1,693,202
   
$
1,727,453
 
                 
 LIABILITIES AND SHAREHOLDERS' EQUITY
               
                 
 CURRENT LIABILITIES:
               
 Trade payables
 
$
10,076
   
$
11,302
 
 Employees and payroll accruals
   
75,442
     
62,776
 
 Accrued expenses and other current liabilities
   
23,576
     
36,377
 
 Deferred revenues
   
230,908
     
264,614
 
                 
 Total current liabilities
   
340,002
     
375,069
 
                 
 LONG-TERM LIABILITIES:
               
 Convertible senior notes, net
   
520,094
     
567,852
 
 Deferred revenues
   
86,367
     
87,484
 
 Other long-term liabilities
   
20,227
     
36,868
 
                 
 Total long-term liabilities
   
626,688
     
692,204
 
                 
 TOTAL LIABILITIES
   
966,690
     
1,067,273
 
                 
 SHAREHOLDERS' EQUITY:
               
 Ordinary shares of NIS 0.01 par value
   
104
     
107
 
 Additional paid-in capital
   
588,937
     
588,669
 
 Accumulated other comprehensive income (loss)
   
397
     
(16,834
)
 Retained earnings
   
137,074
     
88,238
 
                 
 Total shareholders' equity
   
726,512
     
660,180
 
                 
 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,693,202
   
$
1,727,453
 


 CYBERARK SOFTWARE LTD.
 Consolidated Statements of Cash Flows
 U.S. dollars in thousands
 (Unaudited)

   
Six Months Ended
 
   
June 30,
 
   
2021
   
2022
 
             
 Cash flows from operating activities:
           
 Net loss
 
$
(37,953
)
 
$
(75,439
)
 Adjustments to reconcile net loss to net cash
               
 provided by operating activities:
               
 Depreciation and amortization
   
6,889
     
7,729
 
 Amortization of premium and accretion of discount on marketable securities, net
   
3,624
     
3,319
 
 Share-based compensation
   
42,432
     
56,851
 
 Deferred income taxes, net
   
(9,177
)
   
(10,358
)
 Decrease in trade receivables
   
17,171
     
25,375
 
 Amortization of debt discount and issuance costs
   
8,818
     
1,488
 
 Increase in prepaid expenses, other current and long-term assets and others
   
(4,346
)
   
(13,244
)
 Increase (decrease) in trade payables
   
(616
)
   
1,382
 
 Increase in short-term and long-term deferred revenues
   
32,512
     
34,823
 
 Decrease in employees and payroll accruals
   
(1,368
)
   
(17,110
)
 Decrease in accrued expenses and other current and long-term liabilities
   
(8,484
)
   
(4,086
)
                 
 Net cash provided by operating activities
   
49,502
     
10,730
 
                 
 Cash flows from investing activities:
               
 Proceeds from (investment in) short and long term deposits, net
   
(75,115
)
   
59,307
 
 Investment in marketable securities and other
   
(155,981
)
   
(194,309
)
 Proceeds from sales and maturities of marketable securities
   
105,634
     
156,384
 
 Purchase of property and equipment
   
(4,325
)
   
(4,160
)
 Payments for business acquisitions, net of cash acquired
   
-
     
(12,987
)
                 
 Net cash provided by (used in) investing activities
   
(129,787
)
   
4,235
 
                 
 Cash flows from financing activities:
               
 Proceeds from withholding tax related to employee stock plans
   
1,116
     
3,316
 
 Proceeds from exercise of stock options
   
6,342
     
1,210
 
 Proceeds in connection with employees stock purchase plan
   
-
     
8,738
 
                 
 Net cash provided by financing activities
   
7,458
     
13,264
 
                 
 Increase (decrease) in cash, cash equivalents and restricted cash
   
(72,827
)
   
28,229
 
                 
 Effect of exchange rate differences on cash, cash equivalents and restricted cash
   
(326
)
   
(3,552
)
                 
 Cash, cash equivalents and restricted cash at the beginning of the period
   
500,044
     
356,850
 
                 
 Cash, cash equivalents and restricted cash at the end of the period
 
$
426,891
   
$
381,527
 



 CYBERARK SOFTWARE LTD.
 Reconciliation of GAAP Measures to Non-GAAP Measures
 U.S. dollars in thousands (except per share data)
(Unaudited)

 Reconciliation of Net cash provided by (used in) operating activities to Free cash flow:

   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2021
   
2022
   
2021
   
2022
 
                         
 Net cash provided by (used in) operating activities
 
$
15,527
   
$
(14,254
)
 
$
49,502
   
$
10,730
 
 Less:
                               
 Purchase of property and equipment
   
(1,660
)
   
(2,147
)
   
(4,325
)
   
(4,160
)
                                 
 Free cash flow
 
$
13,867
   
$
(16,401
)
 
$
45,177
   
$
6,570
 
                                 
 GAAP net cash provided by (used in) investing activities
   
(104,629
)
   
37,781
     
(129,787
)
   
4,235
 
 GAAP net cash provided by financing activities
   
1,086
     
12,784
     
7,458
     
13,264
 

 Reconciliation of Gross Profit to Non-GAAP Gross Profit:
                               

   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
     
2021
     
2022
     
2021
     
2022
 
                                 
 Gross profit
 
$
93,970
   
$
111,608
   
$
185,800
   
$
211,136
 
 Plus:
                               
 Share-based compensation (1)
   
2,612
     
3,742
     
5,007
     
6,932
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
60
     
88
     
107
     
176
 
 Amortization of intangible assets (2)
   
1,278
     
1,422
     
2,556
     
2,700
 
                                 
 Non-GAAP gross profit
 
$
97,920
   
$
116,860
   
$
193,470
   
$
220,944
 

 Reconciliation of Operating Expenses to Non-GAAP Operating Expenses:

   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
     
2021
     
2022
     
2021
     
2022
 
                                 
 Operating expenses
 
$
117,383
   
$
153,637
   
$
224,559
   
$
294,249
 
 Less:
                               
 Share-based compensation (1)
   
20,523
     
25,831
     
37,425
     
49,919
 
 Amortization of intangible assets (2)
   
174
     
152
     
348
     
304
 
 Acquisition related expenses
   
-
     
113
     
-
     
591
 
 Facility exit and transition costs
   
760
     
-
     
760
     
-
 
                                 
 Non-GAAP operating expenses
 
$
95,926
   
$
127,541
   
$
186,026
   
$
243,435
 

 Reconciliation of Operating Loss to Non-GAAP Operating Income (Loss):

   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
     
2021
     
2022
     
2021
     
2022
 
                                 
                                 
 Operating loss
 
$
(23,413
)
 
$
(42,029
)
 
$
(38,759
)
 
$
(83,113
)
 Plus:
                               
 Share-based compensation (1)
   
23,135
     
29,573
     
42,432
     
56,851
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
60
     
88
     
107
     
176
 
 Amortization of intangible assets (2)
   
1,452
     
1,574
     
2,904
     
3,004
 
 Acquisition related expenses
   
-
     
113
     
-
     
591
 
 Facility exit and transition costs
   
760
     
-
     
760
     
-
 
                                 
 Non-GAAP operating income (loss)
 
$
1,994
   
$
(10,681
)
 
$
7,444
   
$
(22,491
)



 
Reconciliation of Net Loss to Non-GAAP Net Income (Loss):

   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
     
2021
     
2022
     
2021
     
2022
 
                                 
 Net loss
 
$
(22,758
)
 
$
(37,628
)
 
$
(37,953
)
 
$
(75,439
)
 Plus:
                               
 Share-based compensation (1)
   
23,135
     
29,573
     
42,432
     
56,851
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
60
     
88
     
107
     
176
 
 Amortization of intangible assets (2)
   
1,452
     
1,574
     
2,904
     
3,004
 
 Acquisition related expenses
   
-
     
113
     
-
     
591
 
 Facility exit and transition costs
   
760
     
-
     
760
     
-
 
 Amortization of debt discount and issuance costs
   
4,428
     
744
     
8,818
     
1,488
 
 Taxes on income related to non-GAAP adjustments
   
(6,827
)
   
(5,211
)
   
(12,986
)
   
(9,322
)
                                 
 Non-GAAP net income (loss)
 
$
250
   
$
(10,747
)
 
$
4,082
   
$
(22,651
)
                                 
 Non-GAAP net income (loss) per share
                               
 Basic
 
$
0.01
   
$
(0.27
)
 
$
0.10
   
$
(0.56
)
 Diluted
 
$
0.01
   
$
(0.27
)
 
$
0.10
   
$
(0.56
)
                                 
 Weighted average number of shares
                               
 Basic
   
39,565,087
     
40,517,587
     
39,371,147
     
40,344,422
 
 Diluted
   
40,456,168
     
40,517,587
     
40,476,136
     
40,344,422
 

(1) Share-based Compensation:

   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
     
2021
     
2022
     
2021
     
2022
 
                                 
                                 
 Cost of revenues - Subscription
 
$
74
   
$
517
   
$
328
   
$
893
 
 Cost of revenues - Perpetual license
   
60
     
31
     
114
     
61
 
 Cost of revenues - Maintenance and Professional services
   
2,478
     
3,194
     
4,565
     
5,978
 
 Research and development
   
4,937
     
6,754
     
9,287
     
12,804
 
 Sales and marketing
   
9,266
     
12,361
     
16,764
     
23,761
 
 General and administrative
   
6,320
     
6,716
     
11,374
     
13,354
 
                                 
 Total share-based compensation
 
$
23,135
   
$
29,573
   
$
42,432
   
$
56,851
 

 (2) Amortization of intangible assets:

   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
     
2021
     
2022
     
2021
     
2022
 
                                 
 Cost of revenues - Subscription
 
$
1,111
   
$
1,425
   
$
2,200
   
$
2,633
 
 Cost of revenues - Perpetual license
   
167
     
(3
)
   
356
     
67
 
 Sales and marketing
   
174
     
152
     
348
     
304
 
                                 
 Total amortization of intangible assets
 
$
1,452
   
$
1,574
   
$
2,904
   
$
3,004
 

(3) Classified as Cost of revenues - Subscription.





Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings