Try our mobile app

Published: 2022-11-03 16:03:21 ET
<<<  go to CYBR company page
EX-99.1 2 exhibit_99-1.htm EXHIBIT 99.1

Exhibit 99.1


CyberArk Announces Strong Third Quarter 2022 Results
Subscription Portion of Annual Recurring Revenue (ARR) of $301 million; Growth of 117%
Total ARR of $512 million; Growth Accelerating to 49%
Subscription Revenue of $74.2 million; Growth of 110%
Total Revenue of $152.7 million; Growth Accelerating to 26%
Net Cash Flow from Operating Activities of $29.2 million for Nine Months Ended September 30, 2022
Full Year ARR Guidance Range Increased to a Range of $552 million to $558 million

Newton, Mass. and Petach Tikva, Israel – November 3, 2022 – CyberArk (NASDAQ: CYBR), the global leader in Identity Security, today announced strong financial results for the third quarter ended September 30, 2022.

“Strong demand for our Identity Security platform centered on intelligent privilege controls continues to fuel our growth and demonstrates the durability of demand for our solutions,” said Udi Mokady, CyberArk Chairman and CEO. “Digital transformation, the adoption of Zero Trust strategies and the heightened threat landscape are pushing identity security to the top of priority lists for Chief Information Security Officers. Our execution, combined with strong secular trends, resulted in total Annual Recurring Revenue reaching $512 million with year over year growth in ARR accelerating for the third consecutive quarter to 49 percent. We also experienced the highest ever sequential increase in subscription ARR. We remain confident in our ability to deliver against our tremendous growth opportunity with strong cash flow and profitability. Given the strength of our results year to date, we are again significantly raising our full year ARR guidance to 41 percent growth at the midpoint.”

Financial Summary for the Third Quarter Ended September 30, 2022

Subscription revenue was $74.2 million in the third quarter of 2022, an increase of 110 percent from $35.3 million in the third quarter of 2021.

Maintenance and professional services revenue was $64.6 million in the third quarter of 2022, compared to $63.3 million in the third quarter of 2021.

Perpetual license revenue was $13.8 million in the third quarter of 2022, compared to $23.0 million in the third quarter of 2021.

Total revenue was $152.7 million in the third quarter of 2022, with growth accelerating to 26 percent from $121.6 million in the third quarter of 2021.

GAAP operating loss was $(39.3) million and non-GAAP operating loss was $(4.0) million in the third quarter of 2022.

GAAP net loss was $(32.7) million, or $(0.80) per basic and diluted share, in the third quarter of 2022. Non-GAAP net loss was $(2.3) million, or $(0.06) per basic and diluted share, in the third quarter of 2022.

Balance Sheet and Net Cash Provided by Operating Activities

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

During the first nine months of 2022, the Company generated $29.2 million in net cash provided by operating activities.

As of September 30, 2022, total deferred revenue was $376.1 million, a 34 percent increase from $280.9 million at September 30, 2021.
 

Key Business Highlights

Annual Recurring Revenue (ARR) was $512 million, an increase of 49 percent from $344 million at September 30, 2021.

o
The subscription portion of ARR was $301 million, or 59 percent of total ARR at September 30, 2022. This represents an increase of 117 percent from $139 million, or 40 percent of total ARR, at September 30, 2021.

o
The Maintenance portion of ARR was $211 million at September 30, 2022, compared to $206 million at September 30, 2021.

Recurring revenue was $128.5 million, an increase of 44 percent from $88.9 million for the third quarter of 2021.

Added a strong number of new logos in the quarter, signing nearly 230 new customers during the third quarter of 2022.

87 percent of total license bookings were related to subscription bookings, compared to approximately 72 percent in the third quarter of 2021.

Recent Developments

CyberArk announces appointment of Peretz Regev as Chief Product Officer, bringing more than 20 years of senior leadership and product engineering experience to CyberArk.

CyberArk won the 2022 SC Award for Best Identity Management Solution, recognizing our Identity Security Platform’s leading position.

CyberArk publishes its Second Annual Environmental, Social and Governance (ESG) Report.

Business Outlook
Based on information available as of November 3, 2022, CyberArk is issuing guidance for the fourth quarter and full year 2022 as indicated below.
 
Fourth Quarter 2022:

Total revenue is expected to be in the range of $169.9 million and $176.9 million.

Non-GAAP operating income is expected to be in the range of $2.0 million to $8.0 million.

Non-GAAP net income per share is expected to be in the range of $0.07 to $0.20 per diluted share.

o
Assumes 45.8 million weighted average diluted shares.

Full Year 2022:

Total revenue is expected to be in the range of $592.5 million to $599.5 million.

Non-GAAP operating loss is expected to be in the range of $(24.5) million to $(18.5) million.

Non-GAAP net loss per share is expected to be in the range of $(0.54) to $(0.39) 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 $552 million to $558 million, representing growth of 40 percent to 42 percent from December 31, 2021.

Conference Call Information
 
In conjunction with this announcement, CyberArk will host a conference call on Thursday, November 3, 2022 at 8:00 a.m. Eastern Time (ET) to discuss the Company’s third 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 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, the tax effect of non-GAAP adjustments and unrealized gain from investment in private held companies.
 

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, 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, unrealized gain from investment in private held companies 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; 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
ir@cyberark.com

Media Contact:
Liz Campbell
CyberArk
Phone: +1-617-558-2191
press@cyberark.com


 CYBERARK SOFTWARE LTD.
 Consolidated Statements of Operations
 U.S. dollars in thousands (except per share data)
(Unaudited)

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2021
   
2022
   
2021
   
2022
 
                         
Revenues:
                       
 Subscription
 
$
35,290
   
$
74,249
   
$
87,071
   
$
192,198
 
 Perpetual license
   
23,041
     
13,790
     
77,064
     
35,385
 
 Maintenance and professional services
   
63,270
     
64,631
     
187,462
     
194,976
 
                                 
       Total revenues
   
121,601
     
152,670
     
351,597
     
422,559
 
                                 
 Cost of revenues:
                               
 Subscription
   
6,457
     
12,214
     
17,714
     
32,487
 
 Perpetual license
   
936
     
703
     
2,925
     
1,980
 
 Maintenance and professional services
   
16,022
     
19,548
     
46,972
     
56,751
 
                                 
        Total cost of revenues
   
23,415
     
32,465
     
67,611
     
91,218
 
                                 
 Gross profit
   
98,186
     
120,205
     
283,986
     
331,341
 
                                 
 Operating expenses:
                               
 Research and development
   
38,014
     
48,437
     
101,374
     
138,844
 
 Sales and marketing
   
69,596
     
90,298
     
196,837
     
254,536
 
 General and administrative
   
18,305
     
20,738
     
52,263
     
60,342
 
                                 
        Total operating expenses
   
125,915
     
159,473
     
350,474
     
453,722
 
                                 
 Operating loss
   
(27,729
)
   
(39,268
)
   
(66,488
)
   
(122,381
)
                                 
 Financial income (expense), net
   
(3,686
)
   
3,641
     
(9,747
)
   
6,269
 
                                 
 Loss before taxes on income
   
(31,415
)
   
(35,627
)
   
(76,235
)
   
(116,112
)
                                 
 Tax benefit
   
2,309
     
2,902
     
9,176
     
7,948
 
                                 
 Net loss
 
$
(29,106
)
 
$
(32,725
)
 
$
(67,059
)
 
$
(108,164
)
                                 
 Basic loss per ordinary share, net
 
$
(0.73
)
 
$
(0.80
)
 
$
(1.70
)
 
$
(2.67
)
 Diluted loss per ordinary share, net
 
$
(0.73
)
 
$
(0.80
)
 
$
(1.70
)
 
$
(2.67
)
                                 
Shares used in computing net loss
                         
 per ordinary shares, basic
   
39,848,343
     
40,834,640
     
39,531,960
     
40,488,909
 
Shares used in computing net loss
                         
 per ordinary shares, diluted
   
39,848,343
     
40,834,640
     
39,531,960
     
40,488,909
 


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


   
December 31,
   
September 30,
 
   
2021
   
2022
 
             
 ASSETS
           
             
 CURRENT ASSETS:
           
 Cash and cash equivalents
 
$
356,850
   
$
324,533
 
 Short-term bank deposits
   
369,645
     
323,618
 
 Marketable securities
   
199,933
     
301,341
 
 Trade receivables
   
113,211
     
89,346
 
 Prepaid expenses and other current assets
   
22,225
     
22,807
 
                 
 Total current assets
   
1,061,864
     
1,061,645
 
                 
 LONG-TERM ASSETS:
               
 Marketable securities
   
300,662
     
237,063
 
 Property and equipment, net
   
20,183
     
22,347
 
 Intangible assets, net
   
17,866
     
29,366
 
 Goodwill
   
123,717
     
154,506
 
 Other long-term assets
   
121,743
     
168,083
 
 Deferred tax asset
   
47,167
     
72,458
 
                 
 Total long-term assets
   
631,338
     
683,823
 
                 
 TOTAL ASSETS
 
$
1,693,202
   
$
1,745,468
 
                 
 LIABILITIES AND SHAREHOLDERS' EQUITY
               
                 
 CURRENT LIABILITIES:
               
 Trade payables
 
$
10,076
   
$
10,416
 
 Employees and payroll accruals
   
75,442
     
63,314
 
 Accrued expenses and other current liabilities
   
23,576
     
35,964
 
 Deferred revenues
   
230,908
     
288,847
 
                 
 Total current liabilities
   
340,002
     
398,541
 
                 
 LONG-TERM LIABILITIES:
               
 Convertible senior notes, net
   
520,094
     
568,597
 
 Deferred revenues
   
86,367
     
87,242
 
 Other long-term liabilities
   
20,227
     
34,773
 
                 
 Total long-term liabilities
   
626,688
     
690,612
 
                 
 TOTAL LIABILITIES
   
966,690
     
1,089,153
 
                 
 SHAREHOLDERS' EQUITY:
               
 Ordinary shares of NIS 0.01 par value
   
104
     
107
 
 Additional paid-in capital
   
588,937
     
621,316
 
 Accumulated other comprehensive income (loss)
   
397
     
(20,621
)
 Retained earnings
   
137,074
     
55,513
 
                 
 Total shareholders' equity
   
726,512
     
656,315
 
                 
 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,693,202
   
$
1,745,468
 


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

   
Nine Months Ended
 
   
September 30,
 
   
2021
   
2022
 
             
 Cash flows from operating activities:
           
 Net loss
 
$
(67,059
)
 
$
(108,164
)
 Adjustments to reconcile net loss to net cash
               
 provided by operating activities:
               
 Depreciation and amortization
   
10,523
     
11,883
 
 Amortization of premium and accretion of discount on marketable securities, net
   
5,593
     
3,976
 
 Share-based compensation
   
68,774
     
88,593
 
 Deferred income taxes, net
   
(11,928
)
   
(14,267
)
 Decrease in trade receivables
   
11,681
     
23,865
 
 Amortization of debt discount and issuance costs
   
13,285
     
2,234
 
 Increase in prepaid expenses, other current and long-term assets and others
   
(14,049
)
   
(16,988
)
 Increase in trade payables
   
1,628
     
509
 
 Increase in short-term and long-term deferred revenues
   
38,353
     
58,814
 
 Increase (decrease) in employees and payroll accruals
   
3,385
     
(16,285
)
 Decrease in accrued expenses and other current and long-term liabilities
   
(5,883
)
   
(4,959
)
                 
 Net cash provided by operating activities
   
54,303
     
29,211
 
                 
 Cash flows from investing activities:
               
 Proceeds from (investment in) short and long term deposits, net
   
(73,832
)
   
43,585
 
 Investment in marketable securities and other
   
(221,347
)
   
(318,566
)
 Proceeds from sales and maturities of marketable securities
   
170,511
     
256,899
 
 Purchase of property and equipment
   
(7,187
)
   
(8,778
)
 Payments for business acquisitions, net of cash acquired
   
-
     
(41,285
)
                 
 Net cash used in investing activities
   
(131,855
)
   
(68,145
)
                 
 Cash flows from financing activities:
               
 Proceeds from (payment of) withholding tax related to employee stock plans
   
4,498
     
(811
)
 Proceeds from exercise of stock options
   
9,608
     
1,729
 
 Proceeds in connection with employees stock purchase plan
   
-
     
12,322
 
 Payments of contingent consideration related to acquisitions
   
-
     
(1,578
)
                 
 Net cash provided by financing activities
   
14,106
     
11,662
 
                 
 Decrease in cash, cash equivalents and restricted cash
   
(63,446
)
   
(27,272
)
                 
 Effect of exchange rate differences on cash, cash equivalents and restricted cash
   
(788
)
   
(5,045
)
                 
 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
 
$
435,810
   
$
324,533
 


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
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2021
   
2022
   
2021
   
2022
 
                         
 Net cash provided by operating activities
 
$
4,801
   
$
18,481
   
$
54,303
   
$
29,211
 
 Less:
                               
 Purchase of property and equipment
   
(2,862
)
   
(4,618
)
   
(7,187
)
   
(8,778
)
                                 
 Free cash flow
 
$
1,939
   
$
13,863
   
$
47,116
   
$
20,433
 
                                 
 GAAP net cash used in investing activities
   
(2,068
)
   
(72,380
)
   
(131,855
)
   
(68,145
)
 GAAP net cash provided by (used in) financing activities
   
6,648
     
(1,602
)
   
14,106
     
11,662
 

Reconciliation of Gross Profit to Non-GAAP Gross Profit:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2021
   
2022
   
2021
   
2022
 
                         
 Gross profit
 
$
98,186
   
$
120,205
   
$
283,986
   
$
331,341
 
 Plus:
                               
 Share-based compensation (1)
   
2,984
     
4,030
     
7,991
     
10,962
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
65
     
88
     
172
     
264
 
 Amortization of intangible assets (2)
   
1,277
     
1,639
     
3,833
     
4,339
 
                                 
 Non-GAAP gross profit
 
$
102,512
   
$
125,962
   
$
295,982
   
$
346,906
 

Reconciliation of Operating Expenses to Non-GAAP Operating Expenses:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2021
   
2022
   
2021
   
2022
 
                         
 Operating expenses
 
$
125,915
   
$
159,473
   
$
350,474
   
$
453,722
 
 Less:
                               
 Share-based compensation (1)
   
23,358
     
27,712
     
60,783
     
77,631
 
 Amortization of intangible assets (2)
   
175
     
154
     
523
     
458
 
 Acquisition related expenses
   
-
     
1,653
     
-
     
2,244
 
 Facility exit and transition costs
   
-
     
-
     
760
     
-
 
                                 
 Non-GAAP operating expenses
 
$
102,382
   
$
129,954
   
$
288,408
   
$
373,389
 

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

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2021
   
2022
   
2021
   
2022
 
                         
 Operating loss
 
$
(27,729
)
 
$
(39,268
)
 
$
(66,488
)
 
$
(122,381
)
 Plus:
                               
 Share-based compensation (1)
   
26,342
     
31,742
     
68,774
     
88,593
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
65
     
88
     
172
     
264
 
 Amortization of intangible assets (2)
   
1,452
     
1,793
     
4,356
     
4,797
 
 Acquisition related expenses
   
-
     
1,653
     
-
     
2,244
 
 Facility exit and transition costs
   
-
     
-
     
760
     
-
 
                                 
 Non-GAAP operating income (loss)
 
$
130
   
$
(3,992
)
 
$
7,574
   
$
(26,483
)



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

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2021
   
2022
   
2021
   
2022
 
                         
 Net loss
 
$
(29,106
)
 
$
(32,725
)
 
$
(67,059
)
 
$
(108,164
)
 Plus:
                               
 Share-based compensation (1)
   
26,342
     
31,742
     
68,774
     
88,593
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
65
     
88
     
172
     
264
 
 Amortization of intangible assets (2)
   
1,452
     
1,793
     
4,356
     
4,797
 
 Acquisition related expenses
   
-
     
1,653
     
-
     
2,244
 
 Facility exit and transition costs
   
-
     
-
     
760
     
-
 
 Amortization of debt discount and issuance costs
   
4,467
     
746
     
13,285
     
2,234
 
 Unrealized Gain from investment in private held companies
   
-
     
(324
)
   
-
     
(324
)
 Taxes on income related to non-GAAP adjustments
   
(5,651
)
   
(5,307
)
   
(18,637
)
   
(14,629
)
                                 
 Non-GAAP net income (loss)
 
$
(2,431
)
 
$
(2,334
)
 
$
1,651
   
$
(24,985
)
                                 
 Non-GAAP net income (loss) per share
                               
 Basic
 
$
(0.06
)
 
$
(0.06
)
 
$
0.04
   
$
(0.62
)
 Diluted
 
$
(0.06
)
 
$
(0.06
)
 
$
0.04
   
$
(0.62
)
                                 
 Weighted average number of shares
                               
 Basic
   
39,848,343
     
40,834,640
     
39,531,960
     
40,488,909
 
 Diluted
   
39,848,343
     
40,834,640
     
40,609,680
     
40,488,909
 

 (1) Share-based Compensation:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2021
   
2022
   
2021
   
2022
 
                         
 Cost of revenues - Subscription
 
$
216
   
$
634
   
$
544
   
$
1,527
 
 Cost of revenues - Perpetual license
   
54
     
42
     
168
     
103
 
 Cost of revenues - Maintenance and Professional services
   
2,714
     
3,354
     
7,279
     
9,332
 
 Research and development
   
5,591
     
6,983
     
14,878
     
19,787
 
 Sales and marketing
   
10,856
     
13,654
     
27,620
     
37,415
 
 General and administrative
   
6,911
     
7,075
     
18,285
     
20,429
 
                                 
 Total share-based compensation
 
$
26,342
   
$
31,742
   
$
68,774
   
$
88,593
 

 (2) Amortization of intangible assets:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2022
   
2022
   
2021
   
2022
 
                         
 Cost of revenues - Subscription
 
$
1,111
   
$
1,598
   
$
3,311
   
$
4,231
 
 Cost of revenues - Perpetual license
   
166
     
41
     
522
     
108
 
 Sales and marketing
   
175
     
154
     
523
     
458
 
                                 
 Total amortization of intangible assets
 
$
1,452
   
$
1,793
   
$
4,356
   
$
4,797
 

(3) Classified as Cost of revenues - Subscription.