Close

Form 6-K CyberArk Software Ltd. For: May 12

May 12, 2022 4:07 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 May 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 May 12, 2022, CyberArk Software Ltd. (the “Company”), issued a press release entitled “CyberArk Announces Strong First 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: May 12, 2022
By:
/s/ Joshua Siegel
 
   
Name: Joshua Siegel
 
   
Title:   Chief Financial Officer
 
 
3


EXHIBIT INDEX

Exhibit
  
Description
   

 

4


Exhibit 99.1


CyberArk Announces Strong First Quarter 2022 Results
Total revenue of $127.6 million
Subscription Portion of Annual Recurring Revenue (ARR) of $219 million with Growth Accelerating to 149%
Total ARR of $427 million with Growth Accelerating to 48%
Subscription Bookings Mix of 86% in the first quarter; Reaches Bookings Mix Target for Subscription Transition
Full Year ARR Guidance Range Increased to $535 million to $541 million

Newton, Mass. and Petach Tikva, Israel – May 12, 2022–  CyberArk (NASDAQ: CYBR), the global leader in Identity Security, today announced strong financial results for the first quarter ended March 31, 2022.

“We had an excellent start to 2022 and our business continued to accelerate,” said Udi Mokady, CyberArk Chairman and CEO. “Great execution, robust demand and strong industry tailwinds resulted in subscription ARR reaching $219 million with growth accelerating to nearly 150 percent and total ARR reaching $427 million with growth accelerating to 48 percent year-over-year. Driven by continued strong demand for our Identity Security platform, our subscription bookings mix reached 86 percent in the first quarter, beating our guidance framework and passing our transition target for subscription bookings mix of 85 percent in just five quarters from the start of the transition. Digital transformation, the adoption of Zero Trust and attacker innovation contributed to our momentum and another great bookings quarter with our growth rate further accelerating off an incredible fourth quarter of 2021. A key contributor to our bookings growth was a particularly strong quarter for new business with nearly 250 new logos, a record for a first quarter. With our momentum from 2021 continuing in the first quarter, we are confidently raising our full year guidance for ARR. We are well positioned to deliver against a multi-year durable growth opportunity, which we believe will increase shareholder value.”

     Financial Summary for the First Quarter Ended March 31, 2022

Subscription revenue was $51.9 million in the first quarter of 2022, an increase of 110 percent from $24.7 million in the first quarter of 2021.

Maintenance and professional services revenue was $65.1 million in the first quarter of 2022, compared to $61.3 million in the first quarter of 2021.

Perpetual license revenue was $10.6 million in the first quarter of 2022, compared to $26.7 million in the first quarter of 2021.

Total revenue was $127.6 million in the first quarter of 2022, up 13 percent from $112.8 million in the first quarter of 2021.

GAAP operating loss was $(41.1) million and non-GAAP operating loss was $(11.8) million in the first quarter of 2022.

GAAP net loss was $(37.8) million, or $(0.94) per basic and diluted share, in the first quarter of 2022. Non-GAAP net loss was $(11.9) million, or $(0.30) per basic and diluted share, in the first quarter of 2022.



Balance Sheet and Net Cash Provided by Operating Activities

As of March 31, 2022, CyberArk had $1.2 billion in cash, cash equivalents, marketable securities, and short-term deposits.

During the first quarter of 2022, the Company generated $25.0 million in net cash provided by operating activities.

As of March 31, 2022, total deferred revenue was $345.2 million, a 33 percent increase from $259.7 million at March 31, 2021.
 
Key Business Highlights

Annual Recurring Revenue (ARR) was $427 million, with growth accelerating to 48 percent from $288 million at March 31, 2021.

o
The subscription portion of ARR was $219 million, 51 percent of total ARR at March 31, 2022. This represents an increase of 149 percent from $88 million, or 31 percent of total ARR at March 31, 2021.

o
The Maintenance portion of ARR was $208 million at March 31, 2022, compared to $201 million at March 31, 2021.

Recurring revenue was $106.9 million, an increase of 40 percent from $76.3 million for the first quarter of 2021.

86 percent of total license bookings were related to subscription bookings, compared with approximately 51 percent in the first quarter of 2021.

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

Business Outlook
Based on information available as of May 12, 2022, CyberArk is issuing guidance for the second quarter and full year 2022 as indicated below.
 
Second Quarter 2022:

Total revenue is expected to be in the range of $135.0 million and $141.0 million.

Non-GAAP operating loss is expected to be in the range of $(14.5) million to $(9.5) million.

Non-GAAP net loss per share is expected to be in the range of $(0.37) to $(0.25) per basic and diluted share.

o
Assumes 40.6 million weighted average basic and diluted shares.

Full Year 2022:

Total revenue is expected to be in the range of $583.5 million to $598.5 million.

Non-GAAP operating loss is expected to be in the range of $(33.5) million to $(20.5) million.

Non-GAAP net loss per share is expected to be in the range of $(0.92) to $(0.60) 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 $535.0 million to $541.0 million, representing growth of 36 percent to 38 percent from December 31, 2021.

Conference Call Information
 
In conjunction with this announcement, CyberArk will host a conference call on Thursday, May 12, 2022 at 8:00 a.m. Eastern Time (ET) to discuss the Company’s first quarter financial results and its business outlook. To access this call, dial +1 (833) 968-2251 (U.S.) or +1 (778) 560-2670 (international). The conference ID is 8455417. 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) 585-8367 (U.S.) or +1 (416) 621-4642 (international). The replay pass code is 8455417. 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 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, 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, 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, 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 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, 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 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.
 
###

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
 
 
 
March 31,
 
 
 
2021
   
2022
 
 
           
Revenues:
           
 Subscription
 
$
24,727
   
$
51,950
 
 Perpetual license
   
26,694
     
10,557
 
 Maintenance and professional services
   
61,341
     
65,055
 
 
               
       Total revenues
   
112,762
     
127,562
 
 
               
 Cost of revenues:
               
 Subscription
   
5,210
     
9,197
 
 Perpetual license
   
1,004
     
892
 
 Maintenance and professional services
   
14,718
     
17,945
 
 
               
        Total cost of revenues
   
20,932
     
28,034
 
 
               
 Gross profit
   
91,830
     
99,528
 
 
               
 Operating expenses:
               
 Research and development
   
29,737
     
43,443
 
 Sales and marketing
   
61,440
     
77,433
 
 General and administrative
   
15,999
     
19,736
 
 
               
        Total operating expenses
   
107,176
     
140,612
 
 
               
 Operating loss
   
(15,346
)
   
(41,084
)
 
               
 Financial income (expense), net
   
(2,906
)
   
1,056
 
 
               
 Loss before taxes on income
   
(18,252
)
   
(40,028
)
 
               
 Tax benefit
   
3,057
     
2,217
 
 
               
 Net loss
 
$
(15,195
)
 
$
(37,811
)
 
               
 Basic loss per ordinary share, net
 
$
(0.39
)
 
$
(0.94
)
 Diluted loss per ordinary share, net
 
$
(0.39
)
 
$
(0.94
)
 
               
 Shares used in computing net loss
               
 per ordinary shares, basic
   
39,175,052
     
40,169,333
 
 Shares used in computing net loss
               
 per ordinary shares, diluted
   
39,175,052
     
40,169,333
 
 

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

 
 
December 31,
   
March 31,
 
 
 
2021
   
2022
 
 
           
 ASSETS
           
 
           
 CURRENT ASSETS:
           
 Cash and cash equivalents
 
$
356,850
   
$
347,852
 
 Short-term bank deposits
   
369,645
     
353,063
 
 Marketable securities
   
199,933
     
259,748
 
 Trade receivables
   
113,211
     
76,372
 
 Prepaid expenses and other current assets
   
22,225
     
25,072
 
 
               
 Total current assets
   
1,061,864
     
1,062,107
 
 
               
 LONG-TERM ASSETS:
               
 Marketable securities
   
300,662
     
262,314
 
 Property and equipment, net
   
20,183
     
19,409
 
 Intangible assets, net
   
17,866
     
23,153
 
 Goodwill
   
123,717
     
135,526
 
 Other long-term assets
   
121,743
     
149,623
 
 Deferred tax asset
   
47,167
     
59,481
 
 
               
 Total long-term assets
   
631,338
     
649,506
 
 
               
 TOTAL ASSETS
 
$
1,693,202
   
$
1,711,613
 
 
               
 LIABILITIES AND SHAREHOLDERS' EQUITY
               
 
               
 CURRENT LIABILITIES:
               
 Trade payables
 
$
10,076
   
$
11,232
 
 Employees and payroll accruals
   
75,442
     
53,028
 
 Accrued expenses and other current liabilities
   
23,576
     
26,913
 
 Deferred revenues
   
230,908
     
254,613
 
 
               
 Total current liabilities
   
340,002
     
345,786
 
 
               
 LONG-TERM LIABILITIES:
               
 Convertible senior notes, net
   
520,094
     
567,108
 
 Deferred revenues
   
86,367
     
90,595
 
 Other long-term liabilities
   
20,227
     
38,442
 
 
               
 Total long-term liabilities
   
626,688
     
696,145
 
 
               
 TOTAL LIABILITIES
   
966,690
     
1,041,931
 
 
               
 SHAREHOLDERS' EQUITY:
               
 Ordinary shares of NIS 0.01 par value
   
104
     
105
 
 Additional paid-in capital
   
588,937
     
551,299
 
 Accumulated other comprehensive income (loss)
   
397
     
(7,588
)
 Retained earnings
   
137,074
     
125,866
 
 
               
 Total shareholders' equity
   
726,512
     
669,682
 
 
               
 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,693,202
   
$
1,711,613
 


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

 
 
Three Months Ended
 
 
 
March 31,
 
 
 
2021
   
2022
 
 
           
 Cash flows from operating activities:
           
 Net loss
 
$
(15,195
)
 
$
(37,811
)
 Adjustments to reconcile net loss to net cash provided by operating activities:
               
 Depreciation and amortization
   
3,370
     
3,884
 
 Amortization of premium and accretion of discount on marketable securities, net
   
1,789
     
1,877
 
 Share-based compensation
   
19,297
     
27,278
 
 Deferred income taxes, net
   
(5,121
)
   
(4,238
)
 Decrease in trade receivables
   
26,412
     
36,839
 
 Amortization of debt discount and issuance costs
   
4,390
     
744
 
 Decrease (increase) in prepaid expenses, other current and long-term assets and others
   
444
     
(8,675
)
 Increase (decrease) in trade payables
   
(1,783
)
   
1,298
 
 Increase in short-term and long-term deferred revenues
   
17,174
     
27,933
 
 Decrease in employees and payroll accruals
   
(12,312
)
   
(21,588
)
 Decrease in accrued expenses and other current and long-term liabilities
   
(4,490
)
   
(2,557
)
 
               
 Net cash provided by operating activities
   
33,975
     
24,984
 
 
               
 Cash flows from investing activities:
               
 Proceeds from (investment in) short and long term deposits, net
   
(1,313
)
   
16,026
 
 Investment in marketable securities and other
   
(77,158
)
   
(104,477
)
 Proceeds from sales and maturities of marketable securities
   
55,978
     
69,905
 
 Purchase of property and equipment
   
(2,665
)
   
(2,013
)
 Payments for business acquisitions, net of cash acquired
   
-
     
(12,987
)
 
               
 Net cash used in investing activities
   
(25,158
)
   
(33,546
)
 
               
 Cash flows from financing activities:
               
 Proceeds from (payment of) withholding tax related to employee stock plans
   
1,411
     
(620
)
 Proceeds from exercise of stock options
   
4,961
     
1,100
 
 
               
 Net cash provided by financing activities
   
6,372
     
480
 
 
               
 Increase (decrease) in cash, cash equivalents and restricted cash
   
15,189
     
(8,082
)
 
               
 Effect of exchange rate differences on cash and cash equivalents
   
-
     
(916
)
 
               
 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
 
$
515,233
   
$
347,852
 


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 operating activities to Free cash flow:
 
 
 
 
 

 
 
Three Months Ended
 
 
 
March 31,
 
 
 
2021
   
2022
 
 
           
 Net cash provided by operating activities
 
$
33,975
   
$
24,984
 
 Less:
               
 Purchase of property and equipment
   
(2,665
)
   
(2,013
)
 
               
 Free cash flow
 
$
31,310
   
$
22,971
 
 
               
 GAAP net cash used in investing activities
   
(25,158
)
   
(33,546
)
 GAAP net cash provided by financing activities
   
6,372
     
480
 

Reconciliation of Gross Profit to Non-GAAP Gross Profit:
 
 
 
 
 
 

 
 
Three Months Ended
 
 
 
March 31,
 
 
 
2021
   
2022
 
 
           
 Gross profit
 
$
91,830
   
$
99,528
 
 Plus:
               
 Share-based compensation (1)
   
2,395
     
3,190
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
47
     
88
 
 Amortization of intangible assets (2)
   
1,278
     
1,278
 
 
               
 Non-GAAP gross profit
 
$
95,550
   
$
104,084
 

Reconciliation of Operating Expenses to Non-GAAP Operating Expenses:
 
 
 
 
 

 
 
Three Months Ended
 
 
 
March 31,
 
 
 
2021
   
2022
 
 
           
 Operating expenses
 
$
107,176
   
$
140,612
 
 Less:
               
 Share-based compensation (1)
   
16,902
     
24,088
 
 Amortization of intangible assets (2)
   
174
     
152
 
 Acquisition related expenses
   
-
     
478
 
 
               
 Non-GAAP operating expenses
 
$
90,100
   
$
115,894
 

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

 
 
Three Months Ended
 
 
 
March 31,
 
 
 
2021
   
2022
 
 
     
 Operating loss
 
$
(15,346
)
 
$
(41,084
)
 Plus:
               
 Share-based compensation (1)
   
19,297
     
27,278
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
47
     
88
 
 Amortization of intangible assets (2)
   
1,452
     
1,430
 
 Acquisition related expenses
   
-
     
478
 
 
               
 Non-GAAP operating income (loss)
 
$
5,450
   
$
(11,810
)



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

 
 
Three Months Ended
 
 
 
March 31,
 
 
 
2021
   
2022
 
 
     
 Net loss
 
$
(15,195
)
 
$
(37,811
)
 Plus:
               
 Share-based compensation (1)
   
19,297
     
27,278
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
47
     
88
 
 Amortization of intangible assets (2)
   
1,452
     
1,430
 
 Acquisition related expenses
   
-
     
478
 
 Amortization of debt discount and issuance costs
   
4,390
     
744
 
 Taxes on income related to non-GAAP adjustments
   
(6,159
)
   
(4,111
)
 
               
 Non-GAAP net income (loss)
 
$
3,832
   
$
(11,904
)
 
               
 Non-GAAP net income (loss) per share
               
 Basic
 
$
0.10
   
$
(0.30
)
 Diluted
 
$
0.09
   
$
(0.30
)
 
               
 Weighted average number of shares
               
 Basic
   
39,175,052
     
40,169,333
 
 Diluted
   
40,491,989
     
40,169,333
 

(1) Share-based Compensation:
 
 
 
 
 
 

 
 
Three Months Ended
 
 
 
March 31,
 
 
 
2021
   
2022
 
 
           
 Cost of revenues - Subscription
 
$
254
   
$
376
 
 Cost of revenues - Perpetual license
   
54
     
30
 
 Cost of revenues - Maintenance and Professional services
   
2,087
     
2,784
 
 Research and development
   
4,350
     
6,050
 
 Sales and marketing
   
7,498
     
11,400
 
 General and administrative
   
5,054
     
6,638
 
 
               
 Total share-based compensation
 
$
19,297
   
$
27,278
 

(2) Amortization of intangible assets:
 
 
 
 
 
 

 
 
Three Months Ended
 
 
 
March 31,
 
 
 
2021
   
2022
 
 
           
 Cost of revenues - Subscription
 
$
1,089
   
$
1,208
 
 Cost of revenues - Perpetual license
   
189
     
70
 
 Sales and marketing
   
174
     
152
 
 
               
 Total amortization of intangible assets
 
$
1,452
   
$
1,430
 

(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