Try our mobile app

Published: 2022-02-10 15:34:10 ET
<<<  go to CYBR company page
EX-99.1 2 exhibit_99-1.htm EXHIBIT 99.1

Exhibit 99.1


CyberArk Announces Record Fourth Quarter and Full Year 2021 Results

Record fourth quarter revenue of $151.3 million; Record full year revenue of $502.9 million
Subscription Bookings Mix of 71% in the fourth quarter; 66% for the full year 2021
Subscription Portion of Annual Recurring Revenue (ARR) of $183 million with Growth Accelerating to 146%
Total ARR of $393 million with Growth Accelerating to 44%
Subscription Transition Goals Now Expected to be Met in Second Quarter of 2022

Newton, Mass. and Petach Tikva, Israel – February 10, 2022–  CyberArk (NASDAQ: CYBR), the global leader in Identity Security, today announced record financial results for the fourth quarter and full year ended December 31, 2021.

“2021 was a historic year for CyberArk characterized by transformation, outperformance and acceleration,” said Udi Mokady, CyberArk Chairman and CEO. “As we moved through 2021, momentum continued to build culminating in a record fourth quarter. In the fourth quarter, we experienced a step function change in demand resulting in the largest sequential increase in ARR. In addition, subscription ARR growth accelerated to 146 percent, and total ARR growth accelerated to 44 percent, and we added a record number of new logos, signing more than 375 customers. We again exceeded our subscription bookings mix framework, and revenue beat our guidance range in the fourth quarter, demonstrating that our bookings were significantly above our guidance framework. Given our performance in 2021, we are confident we will hit our subscription transition target goal of reaching about 85 percent bookings mix in the second quarter of 2022. With the acceleration in our business in 2021, our excellence in execution and strong competitive stance, we are in a great position to deliver long-term profitable growth and increase shareholder value.”

     Financial Summary for the Fourth Quarter Ended December 31, 2021

Subscription revenue was $47.6 million in the fourth quarter of 2021, an increase of 142 percent from $19.6 million in the fourth quarter of 2020.

Maintenance and professional services revenue was $65.1 million in the fourth quarter of 2021, an increase of 6 percent from $61.4 million in the fourth quarter of 2020.

Total revenue was $151.3 million in the fourth quarter of 2021, up 5 percent from $144.5 million in the fourth quarter of 2020.

GAAP operating loss was $(11.8) million and non-GAAP operating income was $16.3 million in the fourth quarter of 2021.

GAAP net loss was $(16.9) million, or $(0.42) per basic and diluted share, in the fourth quarter of 2021. Non-GAAP net income was $11.8 million, or $0.28 per diluted share, in the fourth quarter of 2021.

Financial Summary for the Full Year Ended December 31, 2021

Subscription revenue was $134.6 million in the full year 2021, an increase of 139 percent from $56.4 million in the full year 2020.

Maintenance and professional services revenue was $252.6 million in the full year 2021, an increase of 9 percent from $231.9 million in the full year 2020.

Total revenue was $502.9 million in the full year 2021, up 8 percent from $464.4 million in the full year 2020.

GAAP operating loss was $(78.3) million and non-GAAP operating income was $23.9 million in the full year 2021.

GAAP net loss was $(83.9) million, or $(2.12) per basic and diluted share, in the full year 2021. Non-GAAP net income was $13.4 million, or $0.33 per diluted share, in the full year 2021.



Balance Sheet and Net Cash Provided by Operating Activities

As of December 31, 2021, CyberArk had $1.2 billion in cash, cash equivalents, marketable securities, and short-term deposits.

During the full year ended December 31, 2021, the Company generated $74.7 million in net cash provided by operating activities, compared to $106.8 million during the full year 2020.

As of December 31, 2021, total deferred revenue was $317.3 million, a 31 percent increase from $242.5 million at December 31, 2020.
 
Key Performance Indicators

Annual Recurring Revenue (ARR) was $393 million, an increase of 44 percent from $274 million at December 31, 2020.

o
The subscription portion of ARR was $183 million, representing 46 percent of total ARR at December 31, 2021. This represents an increase of 146 percent from $74 million, or 27 percent of total ARR at December 31, 2020.

o
The Maintenance portion of ARR was $210 million at December 31, 2021, compared to $199 million at December 31, 2020.

Recurring revenue was $102.9 million, an increase of 48 percent from $69.6 million for the fourth quarter of 2020. For the full year 2021, recurring revenue was $348.7 million, an increase of 41 percent from $247.3 million for the full year 2020.

71 percent of total license bookings were related to subscription bookings, compared with approximately 35 percent in the fourth quarter of 2020. For the full year 2021, 66 percent of total license bookings were related to subscription bookings, compared with approximately 35 percent for the full year 2020.

Added a record number of new logos, signing more than 375 customers during the fourth quarter of 2021.

Recent Developments

CyberArk published of its first annual Environmental, Social and Governance (ESG) report, highlighting the progress of its ESG program on key focus areas such as Business Ethics and Corporate Governance, Human Capital Management, Diversity, Equity and Inclusion (DEI) and Environmental Stewardship

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

Total revenue is expected to be in the range of $125.0 million and $133.0 million.

Non-GAAP operating loss is expected to be in the range of $(16.0) million to $(9.0) million.

Non-GAAP net loss per share is expected to be in the range of $(0.42) to $(0.25) per basic and diluted share.

o
Assumes 40.3 million weighted average basic and diluted shares.

Full Year 2022:

Total revenue is expected to be in the range of $582.0 million to $598.0 million.

Non-GAAP operating loss is expected to be in the range of $(34.0) million to $(20.0) million.

Non-GAAP net loss per share is expected to be in the range of $(0.98) to $(0.64) 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, $530.0 million to $536.0 million, representing growth of 35 percent to 36 percent from December 31, 2021.


 
Conference Call Information
 
In conjunction with this announcement, CyberArk will host a conference call on Thursday, February 10, 2022 at 8:30 a.m. Eastern Time (ET) to discuss the Company’s fourth quarter and year-end 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 9918439. 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 9918439. 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.
 


Financial Presentation
 
Beginning in the first quarter of 2021, CyberArk revised the presentation of its lines of revenue and cost of revenue. The Company believes that the revised categories for revenue and cost of revenue as presented on the income statement align with how management evaluates the business. In addition, this disclosure will increase transparency into the Company’s business and shift toward recurring revenues, providing investors with more visibility into the subscription transition program. Historical information by quarter for fiscal year 2020, which has been retroactively reclassified to reflect the new lines of revenue and cost of revenue, can be found in the PowerPoint presentation posted to CyberArk’s investor relations website. The new revenue lines consist of (a) Subscription revenue, which represents SaaS and self-hosted subscription revenue including the license portion of self-hosted subscription revenue and the ratable maintenance component of self-hosted subscription revenue, (b) Perpetual license revenue and (c) Maintenance and professional services revenue, which represents the maintenance component related to perpetual license sales and professional services revenue.
 
Non-GAAP Financial Measures
CyberArk believes that the use of non-GAAP gross profit, non-GAAP operating expense, non-GAAP operating income, non-GAAP net income 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, amortization of intangible assets related to acquisitions and acquisition related expenses.
 

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

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

Non-GAAP net income is calculated as GAAP net income (loss) excluding share-based compensation expense, facility exit and transition 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 and IP transfer.
 

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 and transition 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 IP transfer, 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 exits, 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, 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 costs and the tax effect of the non-GAAP adjustments and IP transfer. 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, performance or achievements to differ significantly from the results, 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: the duration and scope of the COVID-19 pandemic and the impact of the pandemic and actions taken in response, on global and regional economies and economic activity and the resulting impact on the demand for the Company’s solutions and on its expected revenue growth rates and costs; the Company’s ability to adjust its operations in response to impacts from the COVID-19 pandemic; difficulties predicting future financial results, including due to impacts from the COVID-19 pandemic; the Company’s continued transition of its business to a recurring revenue model in 2021; and the Company’s ability to complete the transition in the time frame expected; the Company’s ability to meet financial and operating targets during the transition period and after the transition is complete; changes to the drivers of the Company’s growth and our ability to adapt our solutions to IT security market demands; the Company’s ability to sell into existing and new industry verticals; the Company’s sales cycles and multiple licensing models may cause results to fluctuate; the Company’s ability to sell into existing customers; potential changes in the Company’s operating and net profit margins and the Company’s revenue growth rate; the Company’s ability to successfully find, complete, fully integrate and achieve the expected benefits of future acquisitions, including the Company’s ability to integrate and achieve the expected benefits of Idaptive; real or perceived shortcomings, defects or vulnerabilities in the Company’s solutions or internal network systems; the Company’s ability to hire, retain and motivate qualified personnel; the Company’s ability to expand its channel partnerships across existing and new geographies; the Company’s ability to further diversify its product deployments and licensing options; 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 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
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2020
   
2021
   
2020
   
2021
 
                         
Revenues:
                       
 Subscription
 
$
19,630
   
$
47,557
   
$
56,425
   
$
134,628
 
 Perpetual license
   
63,441
     
38,674
     
176,061
     
115,738
 
 Maintenance and professional services
   
61,448
     
65,089
     
231,945
     
252,551
 
                                 
       Total revenues
   
144,519
     
151,320
     
464,431
     
502,917
 
                                 
 Cost of revenues:
                               
 Subscription
   
5,289
     
8,123
     
17,513
     
25,837
 
 Perpetual license
   
1,365
     
979
     
4,925
     
3,904
 
 Maintenance and professional services
   
16,054
     
16,594
     
60,133
     
63,566
 
                                 
        Total cost of revenues
   
22,708
     
25,696
     
82,571
     
93,307
 
                                 
 Gross profit
   
121,811
     
125,624
     
381,860
     
409,610
 
                                 
 Operating expenses:
                               
 Research and development
   
26,659
     
40,747
     
95,426
     
142,121
 
 Sales and marketing
   
61,038
     
77,564
     
219,999
     
274,401
 
 General and administrative
   
15,325
     
19,162
     
60,429
     
71,425
 
                                 
        Total operating expenses
   
103,022
     
137,473
     
375,854
     
487,947
 
                                 
 Operating income (loss)
   
18,789
     
(11,849
)
   
6,006
     
(78,337
)
                                 
 Financial expense, net
   
(2,733
)
   
(3,245
)
   
(6,395
)
   
(12,992
)
                                 
 Income (loss) before taxes on income
   
16,056
     
(15,094
)
   
(389
)
   
(91,329
)
                                 
 Tax benefit (taxes on income)
   
(4,002
)
   
(1,793
)
   
(5,369
)
   
7,383
 
                                 
 Net income (loss)
 
$
12,054
   
$
(16,887
)
 
$
(5,758
)
 
$
(83,946
)
                                 
 Basic net income (loss) per ordinary share, net
 
$
0.31
   
$
(0.42
)
 
$
(0.15
)
 
$
(2.12
)
 Diluted net income (loss) per ordinary share, net
 
$
0.30
   
$
(0.42
)
 
$
(0.15
)
 
$
(2.12
)
                                 
Shares used in computing net income (loss)
                 
 per ordinary shares, basic
   
38,913,923
     
39,982,230
     
38,628,770
     
39,645,453
 
Shares used in computing net income (loss)
                 
 per ordinary shares, diluted
   
39,938,780
     
39,982,230
     
38,628,770
     
39,645,453
 


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

   
December 31,
   
December 31,
 
   
2020
   
2021
 
             
 ASSETS
           
             
 CURRENT ASSETS:
           
 Cash and cash equivalents
 
$
499,992
   
$
356,850
 
 Short-term bank deposits
   
256,143
     
369,645
 
 Marketable securities
   
196,856
     
199,933
 
 Trade receivables
   
93,128
     
113,211
 
 Prepaid expenses and other current assets
   
15,312
     
22,225
 
                 
 Total current assets
   
1,061,431
     
1,061,864
 
                 
 LONG-TERM ASSETS:
               
 Marketable securities
   
202,190
     
300,662
 
 Property and equipment, net
   
18,537
     
20,183
 
 Intangible assets, net
   
23,676
     
17,866
 
 Goodwill
   
123,717
     
123,717
 
 Other long-term assets
   
99,992
     
121,743
 
 Deferred tax asset
   
32,809
     
47,167
 
                 
 Total long-term assets
   
500,921
     
631,338
 
                 
 TOTAL ASSETS
 
$
1,562,352
   
$
1,693,202
 
                 
 LIABILITIES AND SHAREHOLDERS' EQUITY
               
                 
 CURRENT LIABILITIES:
               
 Trade payables
 
$
8,250
   
$
10,076
 
 Employees and payroll accruals
   
52,169
     
75,442
 
 Accrued expenses and other current liabilities
   
24,915
     
23,576
 
 Deferred revenues
   
161,679
     
230,908
 
                 
 Total current liabilities
   
247,013
     
340,002
 
                 
 LONG-TERM LIABILITIES:
               
 Convertible senior notes, net
   
502,302
     
520,094
 
 Deferred revenues
   
80,829
     
86,367
 
 Other long-term liabilities
   
24,920
     
20,227
 
                 
 Total long-term liabilities
   
608,051
     
626,688
 
                 
 TOTAL LIABILITIES
   
855,064
     
966,690
 
                 
 SHAREHOLDERS' EQUITY:
               
 Ordinary shares of NIS 0.01 par value
   
101
     
104
 
 Additional paid-in capital
   
481,992
     
588,937
 
 Accumulated other comprehensive income
   
4,175
     
397
 
 Retained earnings
   
221,020
     
137,074
 
                 
 Total shareholders' equity
   
707,288
     
726,512
 
                 
 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,562,352
   
$
1,693,202
 
 


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

   
Twelve Months Ended
 
   
December 31,
 
   
2020
   
2021
 
             
 Cash flows from operating activities:
           
 Net loss
 
$
(5,758
)
 
$
(83,946
)
 Adjustments to reconcile net loss to net cash
               
 provided by operating activities:
               
 Depreciation and amortization
   
15,475
     
14,228
 
 Amortization of premium and accretion of discount on marketable securities, net
   
3,068
     
7,532
 
 Share-based compensation
   
71,849
     
95,436
 
 Deferred income taxes, net
   
(1,988
)
   
(11,972
)
 Increase in trade receivables
   
(17,315
)
   
(20,083
)
 Amortization of debt discount and issuance costs
   
17,183
     
17,792
 
 Increase in prepaid expenses, other current and long-term assets and others
   
(20,487
)
   
(38,219
)
 Increase in trade payables
   
558
     
1,499
 
 Increase in short-term and long-term deferred revenues
   
45,397
     
74,767
 
 Increase in employees and payroll accruals
   
7,846
     
23,821
 
 Decrease in accrued expenses and other current and long-term liabilities
   
(9,059
)
   
(6,115
)
                 
 Net cash provided by operating activities
   
106,769
     
74,740
 
                 
 Cash flows from investing activities:
               
 Investment in short and long term deposits, net
   
(123,054
)
   
(105,069
)
 Investment in marketable securities
   
(405,193
)
   
(357,210
)
 Proceeds from sales and maturities of marketable securities
   
191,637
     
243,013
 
 Purchase of property and equipment
   
(7,174
)
   
(8,928
)
 Payments for business acquisitions, net of cash acquired
   
(68,603
)
   
-
 
                 
 Net cash used in investing activities
   
(412,387
)
   
(228,194
)
                 
 Cash flows from financing activities:
               
 Proceeds from (payment of) withholding tax related to employee stock plans
   
1,069
     
(789
)
 Proceeds from exercise of stock options
   
12,180
     
11,738
 
                 
 Net cash provided by financing activities
   
13,249
     
10,949
 
                 
 Decrease in cash, cash equivalents and restricted cash
   
(292,369
)
   
(142,505
)
                 
 Effect of exchange rate differences on cash and cash equivalents
   
-
     
(689
)
                 
 Cash, cash equivalents and restricted cash at the beginning of the period
   
792,413
     
500,044
 
                 
 Cash, cash equivalents and restricted cash at the end of the period
 
$
500,044
   
$
356,850
 



 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
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2020
   
2021
   
2020
   
2021
 
                         
 Net cash provided by operating activities
 
$
38,948
   
$
20,437
   
$
106,769
   
$
74,740
 
 Less:
                               
 Purchase of property and equipment
   
(2,237
)
   
(1,741
)
   
(7,174
)
   
(8,928
)
                                 
 Free cash flow
 
$
36,711
   
$
18,696
   
$
99,595
   
$
65,812
 
                                 
 GAAP net cash used in investing activities
   
(52,121
)
   
(96,339
)
   
(412,387
)
   
(228,194
)
 GAAP net cash provided by (used in) financing activities
   
6,084
     
(3,157
)
   
13,249
     
10,949
 

 Reconciliation of Gross Profit to Non-GAAP Gross Profit:

   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2020
   
2021
   
2020
   
2021
 
                         
 Gross profit
 
$
121,811
   
$
125,624
   
$
381,860
   
$
409,610
 
 Plus:
                               
 Share-based compensation (1)
   
2,409
     
3,167
     
8,734
     
11,158
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
-
     
70
     
-
     
242
 
 Amortization of intangible assets (2)
   
2,415
     
1,279
     
8,244
     
5,112
 
 Acquisition related expenses
   
-
     
-
     
447
     
-
 
                                 
 Non-GAAP gross profit
 
$
126,635
   
$
130,140
   
$
399,285
   
$
426,122
 

Reconciliation of Operating Expenses to Non-GAAP Operating Expenses:

             
   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2020
   
2021
   
2020
   
2021
 
                         
 Operating expenses
 
$
103,022
   
$
137,473
   
$
375,854
   
$
487,947
 
 Less:
                               
 Share-based compensation (1)
   
16,065
     
23,495
     
63,115
     
84,278
 
 Amortization of intangible assets (2)
   
205
     
175
     
683
     
698
 
 Acquisition related expenses
   
-
     
-
     
4,079
     
-
 
 Facility exit and transition costs
   
-
     
-
     
140
     
760
 
                                 
 Non-GAAP operating expenses
 
$
86,752
   
$
113,803
   
$
307,837
   
$
402,211
 

Reconciliation of Operating Income (loss) to Non-GAAP Operating Income:
             
                         
   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2020
   
2021
   
2020
   
2021
 
                         
 Operating income (loss)
 
$
18,789
   
$
(11,849
)
 
$
6,006
   
$
(78,337
)
 Plus:
                               
 Share-based compensation (1)
   
18,474
     
26,662
     
71,849
     
95,436
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
-
     
70
     
-
     
242
 
 Amortization of intangible assets (2)
   
2,620
     
1,454
     
8,927
     
5,810
 
 Acquisition related expenses
   
-
     
-
     
4,526
     
-
 
 Facility exit and transition costs
   
-
     
-
     
140
     
760
 
                                 
 Non-GAAP operating income
 
$
39,883
   
$
16,337
   
$
91,448
   
$
23,911
 



Reconciliation of Net Income (Loss) to Non-GAAP Net Income:
                   
                         
   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2020
   
2021
   
2020
   
2021
 
                         
 Net income (loss)
 
$
12,054
   
$
(16,887
)
 
$
(5,758
)
 
$
(83,946
)
 Plus:
                               
 Share-based compensation (1)
   
18,474
     
26,662
     
71,849
     
95,436
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
-
     
70
     
-
     
242
 
 Amortization of intangible assets (2)
   
2,620
     
1,454
     
8,927
     
5,810
 
 Acquisition related expenses
   
-
     
-
     
4,526
     
-
 
 Facility exit and transition costs
   
-
     
-
     
140
     
760
 
 Amortization of debt discount and issuance costs
   
4,352
     
4,505
     
17,183
     
17,790
 
 Taxes on income related to non-GAAP adjustments
   
(4,851
)
   
(4,045
)
   
(20,807
)
   
(22,682
)
 Intra-entity IP transfer tax effect, net
   
-
     
-
     
5,036
     
-
 
                                 
 Non-GAAP net income
 
$
32,649
   
$
11,759
   
$
81,096
   
$
13,410
 
                                 
 Non-GAAP net income per share
                               
 Basic
 
$
0.84
   
$
0.29
   
$
2.10
   
$
0.34
 
 Diluted
 
$
0.82
   
$
0.28
   
$
2.05
   
$
0.33
 
                                 
 Weighted average number of shares
                               
 Basic
   
38,913,923
     
39,982,230
     
38,628,770
     
39,645,453
 
 Diluted
   
39,938,780
     
41,622,091
     
39,553,203
     
40,804,053
 

 (1) Share-based Compensation :

                       
   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2020
   
2021
   
2020
   
2021
 
                         
 Cost of revenues - Subscription
 
$
112
   
$
309
   
$
540
   
$
853
 
 Cost of revenues - Perpetual license
   
57
     
66
     
177
     
234
 
 Cost of revenues - Maintenance and Professional services
   
2,240
     
2,792
     
8,017
     
10,071
 
 Research and development
   
4,085
     
5,620
     
14,691
     
20,498
 
 Sales and marketing
   
6,996
     
10,926
     
28,220
     
38,546
 
 General and administrative
   
4,984
     
6,949
     
20,204
     
25,234
 
                                 
 Total share-based compensation
 
$
18,474
   
$
26,662
   
$
71,849
   
$
95,436
 

 (2) Amortization of intangible assets :

                       
   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2020
   
2021
   
2020
   
2021
 
                         
 Cost of revenues - Subscription
 
$
2,140
   
$
1,157
   
$
6,856
   
$
4,468
 
 Cost of revenues - Perpetual license
   
275
     
122
     
1,388
     
644
 
 Sales and marketing
   
205
     
175
     
683
     
698
 
                                 
 Total amortization of intangible assets
 
$
2,620
   
$
1,454
   
$
8,927
   
$
5,810
 

    (3) Classified as Cost of revenues - Subscription.