• |
Subscription revenue was $122.9 million in the third quarter of 2023, an increase of 65 percent from $74.2 million in the third quarter of 2022.
|
• |
Maintenance and professional services revenue was $64.3 million in the third quarter of 2023, compared to $64.6 million in the third quarter of 2022.
|
• |
Perpetual license revenue was $4.1 million in the third quarter of 2023, compared to $13.8 million in the third quarter of 2022.
|
• |
Total revenue was $191.2 million in the third quarter of 2023, up 25 percent from $152.7 million in the third quarter of 2022, outperforming guidance.
|
• |
GAAP operating loss was $(25.7) million and non-GAAP operating income was $16.9 million in the third quarter of 2023, outperforming guidance.
|
• |
GAAP net loss was $(14.6) million, or $(0.35) per basic and diluted share, in the third quarter of 2023. Non-GAAP net income was $19.6 million, or $0.42 per diluted share, in the third quarter of 2023, outperforming guidance.
|
• |
As of September 30, 2023, CyberArk had $1.2 billion in cash, cash equivalents, marketable securities, and short-term deposits.
|
• |
During the nine months ended September 30, 2023, the Company’s net cash provided by operating activities was $9.3 million.
|
• |
As of September 30, 2023, total deferred revenue was $423.1 million, a 12 percent increase from $376.1 million at September 30, 2022.
|
• |
Annual Recurring Revenue (ARR) was $705 million, an increase of 38 percent from $512 million at September 30, 2022.
|
o |
The Subscription portion of ARR was $504 million, or 72 percent of total ARR at September 30, 2023. This represents an increase of 68 percent from $301 million, or 59 percent of total ARR, at September 30, 2022.
|
o |
The Maintenance portion of ARR was $200 million at September 30, 2023, compared to $211 million at September 30, 2022.
|
• |
Recurring revenue in the third quarter was $174.4 million, an increase of 36 percent from $128.5 million for the third quarter of 2022.
|
• |
CyberArk was named a Leader in 2023 Gartner Magic Quadrant for Privileged Access Management.(1) CyberArk is recognized in this report for the fifth consecutive time.
|
• |
CyberArk launched Artificial Intelligence Center of Excellence to combat attacker innovation with identity security innovation.
|
• |
CyberArk was named a Leader in The Forrester Wave™: Privileged Identity Management, Q4 2023,(2) receiving the top score in the ‘Current Offering’ category as well as the highest possible score in 16 criteria
including: least privilege access, just-in-time access, development and DevOps support, threat detection and response, innovation and partner ecosystem.
|
• |
Total revenue is expected to be in the range of $206.5 million and $211.5 million, representing growth of 22 percent to 25 percent compared to the fourth quarter of 2022.
|
• |
Non-GAAP operating income is expected to be in the range of $19.0 million to $23.0 million.
|
• |
Non-GAAP net income per share is expected to be in the range of $0.41 to $0.50 per diluted share.
|
o |
Assumes 47.1 million weighted average diluted shares.
|
• |
Total revenue is expected to be in the range of $735.3 million to $740.3 million, representing growth of 24 percent to 25 percent compared to the full year 2022.
|
• |
Non-GAAP operating income is expected to be in the range of $17.7 million to $21.7 million.
|
• |
Non-GAAP net income per share is expected to be in the range of $0.72 to $0.80 per diluted share.
|
o |
Assumes 46.5 million weighted average diluted shares.
|
• |
ARR as of December 31, 2023 is expected to be in the range of $758 million to $768 million, representing growth of 33 percent to 35 percent from December 31, 2022.
|
(1) |
Gartner® Magic Quadrant™ for Privileged Access Management, by Felix Gaehtgens, James Hoover, Michael Kelley, Brian Guthrie, Abhyuday Data, 5 September 2023
|
(2) |
The Forrester Wave™: Privileged Identity Management, Q4 2023 by Geoff Cairns, October 11, 2023
|
• |
Annual Recurring Revenue (ARR) is defined as the annualized value of active SaaS, self-hosted subscription and maintenance contracts related to perpetual licenses in effect at the end of the reported period.
|
• |
Subscription portion of ARR is defined as the annualized value of active SaaS and self-hosted subscription 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 ARR is defined as the annualized value of active maintenance contracts related to perpetual licenses. The Maintenance portion of ARR excludes SaaS and self-hosted subscription contracts in effect at the end of the
reported period.
|
• |
Recurring Revenue is defined as revenue derived from SaaS and self-hosted subscription contracts, and maintenance contracts related to perpetual licenses during the reported period.
|
• |
Non-GAAP gross profit is calculated as GAAP gross profit excluding share-based compensation expense, amortization of intangible assets related to acquisitions, and impairment of capitalized software development costs.
|
• |
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, impairment of capitalized software development 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, acquisition related expenses, amortization of intangible assets related to acquisitions, impairment of capitalized software development
costs, amortization of debt discount and issuance costs, gain from investment in privately held companies, 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.
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2022
|
2023
|
2022
|
2023
|
|||||||||||||
Revenues:
|
||||||||||||||||
Subscription
|
$
|
74,249
|
$
|
122,879
|
$
|
192,198
|
$
|
321,766
|
||||||||
Perpetual license
|
13,790
|
4,056
|
35,385
|
13,028
|
||||||||||||
Maintenance and professional services
|
64,631
|
64,301
|
194,976
|
193,990
|
||||||||||||
Total revenues
|
152,670
|
191,236
|
422,559
|
528,784
|
||||||||||||
Cost of revenues:
|
||||||||||||||||
Subscription
|
12,214
|
21,281
|
32,487
|
54,859
|
||||||||||||
Perpetual license
|
703
|
642
|
1,980
|
1,173
|
||||||||||||
Maintenance and professional services
|
19,548
|
19,816
|
56,751
|
60,446
|
||||||||||||
Total cost of revenues
|
32,465
|
41,739
|
91,218
|
116,478
|
||||||||||||
Gross profit
|
120,205
|
149,497
|
331,341
|
412,306
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development
|
48,437
|
51,733
|
138,844
|
157,653
|
||||||||||||
Sales and marketing
|
90,298
|
98,859
|
254,536
|
299,376
|
||||||||||||
General and administrative
|
20,738
|
24,642
|
60,342
|
67,038
|
||||||||||||
Total operating expenses
|
159,473
|
175,234
|
453,722
|
524,067
|
||||||||||||
Operating loss
|
(39,268
|
)
|
(25,737
|
)
|
(122,381
|
)
|
(111,761
|
)
|
||||||||
Financial income, net
|
3,641
|
12,424
|
6,269
|
33,912
|
||||||||||||
Loss before taxes on income
|
(35,627
|
)
|
(13,313
|
)
|
(116,112
|
)
|
(77,849
|
)
|
||||||||
Tax benefit (taxes on income)
|
2,902
|
(1,296
|
)
|
7,948
|
2,434
|
|||||||||||
Net loss
|
$
|
(32,725
|
)
|
$
|
(14,609
|
)
|
$
|
(108,164
|
)
|
$
|
(75,415
|
)
|
||||
Basic loss per ordinary share
|
$
|
(0.80
|
)
|
$
|
(0.35
|
)
|
$
|
(2.67
|
)
|
$
|
(1.82
|
)
|
||||
Diluted loss per ordinary share
|
$
|
(0.80
|
)
|
$
|
(0.35
|
)
|
$
|
(2.67
|
)
|
$
|
(1.82
|
)
|
||||
Shares used in computing net loss per ordinary shares, basic
|
40,834,640
|
41,899,371
|
40,488,909
|
41,539,052
|
||||||||||||
|
||||||||||||||||
Shares used in computing net loss per ordinary shares, diluted
|
40,834,640
|
41,899,371
|
40,488,909
|
41,539,052
|
December 31,
|
September 30,
|
|||||||
2022
|
2023
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
347,338
|
$
|
372,196
|
||||
Short-term bank deposits
|
305,843
|
284,461
|
||||||
Marketable securities
|
301,101
|
249,539
|
||||||
Trade receivables
|
120,817
|
118,983
|
||||||
Prepaid expenses and other current assets
|
22,482
|
26,308
|
||||||
Total current assets
|
1,097,581
|
1,051,487
|
||||||
LONG-TERM ASSETS:
|
||||||||
Marketable securities
|
227,748
|
322,026
|
||||||
Property and equipment, net
|
23,474
|
17,814
|
||||||
Intangible assets, net
|
27,508
|
22,050
|
||||||
Goodwill
|
153,241
|
153,241
|
||||||
Other long-term assets
|
217,040
|
213,243
|
||||||
Deferred tax asset
|
72,809
|
85,005
|
||||||
Total long-term assets
|
721,820
|
813,379
|
||||||
TOTAL ASSETS
|
$
|
1,819,401
|
$
|
1,864,866
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables
|
$
|
13,642
|
$
|
12,624
|
||||
Employees and payroll accruals
|
77,328
|
70,750
|
||||||
Accrued expenses and other current liabilities
|
33,584
|
33,022
|
||||||
Deferred revenues
|
327,918
|
357,282
|
||||||
Total current liabilities
|
452,472
|
473,678
|
||||||
LONG-TERM LIABILITIES:
|
||||||||
Convertible senior notes, net
|
569,344
|
571,590
|
||||||
Deferred revenues
|
80,524
|
65,773
|
||||||
Other long-term liabilities
|
38,917
|
33,376
|
||||||
Total long-term liabilities
|
688,785
|
670,739
|
||||||
TOTAL LIABILITIES
|
1,141,257
|
1,144,417
|
||||||
SHAREHOLDERS' EQUITY:
|
||||||||
Ordinary shares of NIS 0.01 par value
|
107
|
110
|
||||||
Additional paid-in capital
|
660,289
|
774,882
|
||||||
Accumulated other comprehensive income (loss)
|
(15,560
|
)
|
(12,436
|
)
|
||||
Retained earnings (accumulated deficit)
|
33,308
|
(42,107
|
)
|
|||||
Total shareholders' equity
|
678,144
|
720,449
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
1,819,401
|
$
|
1,864,866
|
Nine Months Ended
|
||||||||
September 30,
|
||||||||
2022
|
2023
|
|||||||
Cash flows from operating activities:
|
||||||||
Net loss
|
$
|
(108,164
|
)
|
$
|
(75,415
|
)
|
||
Adjustments to reconcile net loss to net cash
|
||||||||
provided by operating activities:
|
||||||||
Depreciation and amortization
|
11,883
|
15,097
|
||||||
Amortization of premium and accretion of discount on marketable securities, net
|
3,976
|
(2,724
|
)
|
|||||
Share-based compensation
|
88,593
|
102,565
|
||||||
Deferred income taxes, net
|
(14,267
|
)
|
(10,763
|
)
|
||||
Decrease in trade receivables
|
23,865
|
1,834
|
||||||
Amortization of debt discount and issuance costs
|
2,234
|
2,245
|
||||||
Increase in prepaid expenses, other current and long-term assets and others
|
(19,769
|
)
|
(22,564
|
)
|
||||
Changes in operating lease right-of-use assets
|
2,781
|
5,495
|
||||||
Increase (decrease) in trade payables
|
509
|
(980
|
)
|
|||||
Increase in short-term and long-term deferred revenues
|
58,814
|
14,613
|
||||||
Decrease in employees and payroll accruals
|
(16,285
|
)
|
(13,579
|
)
|
||||
Increase in accrued expenses and other current and long-term liabilities
|
2,259
|
669
|
||||||
Changes in operating lease liabilities
|
(7,218
|
)
|
(7,187
|
)
|
||||
Net cash provided by operating activities
|
29,211
|
9,306
|
||||||
Cash flows from investing activities:
|
||||||||
Investment in short and long term deposits
|
(320,320
|
)
|
(204,461
|
)
|
||||
Proceeds from short and long term deposits
|
363,905
|
243,630
|
||||||
Investment in marketable securities and other
|
(318,566
|
)
|
(322,049
|
)
|
||||
Proceeds from sales and maturities of marketable securities and other
|
256,899
|
285,445
|
||||||
Purchase of property and equipment
|
(8,778
|
)
|
(4,253
|
)
|
||||
Payments for business acquisitions, net of cash acquired
|
(41,285
|
)
|
-
|
|||||
Net cash used in investing activities
|
(68,145
|
)
|
(1,688
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Proceeds from (payment of) withholding tax related to employee stock plans
|
(811
|
)
|
3,210
|
|||||
Proceeds from exercise of stock options
|
1,729
|
4,209
|
||||||
Proceeds in connection with employees stock purchase plan
|
12,322
|
11,776
|
||||||
Payments of contingent consideration related to acquisitions
|
(1,578
|
)
|
-
|
|||||
Net cash provided by financing activities
|
11,662
|
19,195
|
||||||
Increase (decrease) in cash, cash equivalents
|
(27,272
|
)
|
26,813
|
|||||
Effect of exchange rate differences on cash, cash equivalents
|
(5,045
|
)
|
(1,955
|
)
|
||||
Cash and cash equivalents at the beginning of the period
|
356,850
|
347,338
|
||||||
Cash and cash equivalents at the end of the period
|
$
|
324,533
|
$
|
372,196
|
Reconciliation of Net cash provided by operating activities to Free cash flow:
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2022
|
2023
|
2022
|
2023
|
|||||||||||||
Net cash provided by operating activities
|
$
|
18,481
|
$
|
14,353
|
$
|
29,211
|
$
|
9,306
|
||||||||
Less:
|
||||||||||||||||
Purchase of property and equipment
|
(4,618
|
)
|
(731
|
)
|
(8,778
|
)
|
(4,253
|
)
|
||||||||
Free cash flow
|
$
|
13,863
|
$
|
13,622
|
$
|
20,433
|
$
|
5,053
|
||||||||
GAAP net cash used in investing activities
|
(72,380
|
)
|
(42,788
|
)
|
(68,145
|
)
|
(1,688
|
)
|
||||||||
GAAP net cash provided by (used in) financing activities
|
(1,602
|
)
|
5,510
|
11,662
|
19,195
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2022
|
2023
|
2022
|
2023
|
|||||||||||||
Gross profit
|
$
|
120,205
|
$
|
149,497
|
$
|
331,341
|
$
|
412,306
|
||||||||
Plus:
|
||||||||||||||||
Share-based compensation (1)
|
4,030
|
4,780
|
10,962
|
13,112
|
||||||||||||
Amortization of share-based compensation capitalized in software development costs (3)
|
88
|
103
|
264
|
309
|
||||||||||||
Amortization of intangible assets (2)
|
1,639
|
1,704
|
4,339
|
5,113
|
||||||||||||
Impairment of capitalized software development costs
|
-
|
2,067
|
-
|
2,067
|
||||||||||||
Non-GAAP gross profit
|
$
|
125,962
|
$
|
158,151
|
$
|
346,906
|
$
|
432,907
|
Reconciliation of Operating Expenses to Non-GAAP Operating Expenses:
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2022
|
2023
|
2022
|
2023
|
|||||||||||||
Operating expenses
|
$
|
159,473
|
$
|
175,234
|
$
|
453,722
|
$
|
524,067
|
||||||||
Less:
|
||||||||||||||||
Share-based compensation (1)
|
27,712
|
33,821
|
77,631
|
89,454
|
||||||||||||
Amortization of intangible assets (2)
|
154
|
139
|
458
|
410
|
||||||||||||
Acquisition related expenses
|
1,653
|
-
|
2,244
|
-
|
||||||||||||
Non-GAAP operating expenses
|
$
|
129,954
|
$
|
141,274
|
$
|
373,389
|
$
|
434,203
|
Reconciliation of Operating Loss to Non-GAAP Operating Income (Loss):
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2022
|
2023
|
2022
|
2023
|
|||||||||||||
Operating loss
|
$
|
(39,268
|
)
|
$
|
(25,737
|
)
|
$
|
(122,381
|
)
|
$
|
(111,761
|
)
|
||||
Plus:
|
||||||||||||||||
Share-based compensation (1)
|
31,742
|
38,601
|
88,593
|
102,566
|
||||||||||||
Amortization of share-based compensation capitalized in software development costs (3)
|
88
|
103
|
264
|
309
|
||||||||||||
Amortization of intangible assets (2)
|
1,793
|
1,843
|
4,797
|
5,523
|
||||||||||||
Acquisition related expenses
|
1,653
|
-
|
2,244
|
-
|
||||||||||||
Impairment of capitalized software development costs
|
-
|
2,067
|
-
|
2,067
|
||||||||||||
Non-GAAP operating income (loss)
|
$
|
(3,992
|
)
|
$
|
16,877
|
$
|
(26,483
|
)
|
$
|
(1,296
|
)
|
Reconciliation of Net Loss to Non-GAAP Net Income (loss):
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2022
|
2023
|
2022
|
2023
|
|||||||||||||
Net loss
|
$
|
(32,725
|
)
|
$
|
(14,609
|
)
|
$
|
(108,164
|
)
|
$
|
(75,415
|
)
|
||||
Plus:
|
||||||||||||||||
Share-based compensation (1)
|
31,742
|
38,601
|
88,593
|
102,566
|
||||||||||||
Amortization of share-based compensation capitalized in software development costs (3)
|
88
|
103
|
264
|
309
|
||||||||||||
Amortization of intangible assets (2)
|
1,793
|
1,843
|
4,797
|
5,523
|
||||||||||||
Acquisition related expenses
|
1,653
|
-
|
2,244
|
-
|
||||||||||||
Amortization of debt discount and issuance costs
|
746
|
748
|
2,234
|
2,244
|
||||||||||||
Unrealized Gain from investment in privately held companies
|
(324
|
)
|
(250
|
)
|
(324
|
)
|
(544
|
)
|
||||||||
Impairment of capitalized software development costs
|
-
|
2,067
|
-
|
2,067
|
||||||||||||
Taxes on income related to non-GAAP adjustments
|
(5,307
|
)
|
(8,894
|
)
|
(14,629
|
)
|
(22,808
|
)
|
||||||||
Non-GAAP net income (loss)
|
$
|
(2,334
|
)
|
$
|
19,609
|
$
|
(24,985
|
)
|
$
|
13,942
|
||||||
Non-GAAP net income (loss) per share
|
||||||||||||||||
Basic
|
$
|
(0.06
|
)
|
$
|
0.47
|
$
|
(0.62
|
)
|
$
|
0.34
|
||||||
Diluted
|
$
|
(0.06
|
)
|
$
|
0.42
|
$
|
(0.62
|
)
|
$
|
0.30
|
||||||
Weighted average number of shares
|
||||||||||||||||
Basic
|
40,834,640
|
41,899,371
|
40,488,909
|
41,539,052
|
||||||||||||
Diluted
|
40,834,640
|
46,641,527
|
40,488,909
|
46,134,041
|
(1) Share-based Compensation :
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2022
|
2023
|
2022
|
2023
|
|||||||||||||
Cost of revenues - Subscription
|
$
|
634
|
$
|
1,149
|
$
|
1,527
|
$
|
2,959
|
||||||||
Cost of revenues - Perpetual license
|
42
|
11
|
103
|
30
|
||||||||||||
Cost of revenues - Maintenance and Professional services
|
3,354
|
3,620
|
9,332
|
10,123
|
||||||||||||
Research and development
|
6,983
|
7,867
|
19,787
|
21,797
|
||||||||||||
Sales and marketing
|
13,654
|
15,800
|
37,415
|
43,990
|
||||||||||||
General and administrative
|
7,075
|
10,154
|
20,429
|
23,667
|
||||||||||||
Total share-based compensation
|
$
|
31,742
|
$
|
38,601
|
$
|
88,593
|
$
|
102,566
|
(2) Amortization of intangible assets :
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2022
|
2023
|
2022
|
2023
|
|||||||||||||
Cost of revenues - Subscription
|
$
|
1,598
|
$
|
1,704
|
$
|
4,231
|
$
|
5,113
|
||||||||
Cost of revenues - Perpetual license
|
41
|
-
|
108
|
-
|
||||||||||||
Sales and marketing
|
154
|
139
|
458
|
410
|
||||||||||||
Total amortization of intangible assets
|
$
|
1,793
|
$
|
1,843
|
$
|
4,797
|
$
|
5,523
|
(3) Classified as Cost of revenues - Subscription.
|