Try our mobile app

Published: 2024-02-08 16:03:24 ET
<<<  go to CYBR company page
EX-99.1 2 exhibit_99-1.htm EXHIBIT 99.1


Exhibit 99.1



CyberArk Announces Strong Fourth Quarter and Full Year 2023 Results

Company Exceeds Expectations Across all Guided Metrics
Subscription Portion of Annual Recurring Revenue (ARR) of $582 million; Growth of 60% Year-over-Year
Total ARR of $774 million; Growth of 36% Year-over-Year
Subscription Revenue of $472.0 million for Full Year 2023; Growth of 68% Year-Over-Year
Record Total Revenue of $751.9 million for Full Year 2023; Growth Accelerates to 27% Year-Over-Year
Net Cash Provided by Operating Activities of $56.2 million for the Full Year 2023

Newton, Mass. and Petach Tikva, Israel – February 8, 2024 – CyberArk (NASDAQ: CYBR), the identity security company, today announced strong financial results for the fourth quarter and full year ended December 31, 2023.

“2023 was a momentous year for CyberArk and with our excellence in execution, we solidified our position as the leader in identity security,” said Matt Cohen, CyberArk's Chief Executive Officer. “Throughout the year, we consistently delivered strong results, including in the fourth quarter where top line growth accelerated, operating income and cash flow increased, and we again beat expectations across all guided metrics. Record demand for our SaaS solutions drove our subscription bookings mix to 95 percent in 2023 and recurring revenue reached 90 percent of our total revenue – we are now a fully recurring revenue company. The momentum in our business and our platform selling motion is demonstrated by our ARR reaching $774 million and growing 36 percent as well as our Subscription ARR reaching $582 million, growing 60 percent, with a record for net new Subscription ARR of $78 million in the fourth quarter. Our identity security platform is applying the right level of controls across all identities, human or machine, regardless of environment. In today’s threat landscape, our platform and security first approach are a business imperative, resulting in customers consolidating on our identity platform. With our execution in 2023, we enter 2024 in a position of strength, poised to continue to deliver durable growth, profitability, and cash flow.”

Financial Summary for the Fourth Quarter Ended December 31, 2023

Subscription revenue was $150.3 million in the fourth quarter of 2023, an increase of 70 percent from $88.5 million in the fourth quarter of 2022.

Maintenance and professional services revenue was $64.8 million in the fourth quarter of 2023, compared to $66.1 million in the fourth quarter of 2022.

Perpetual license revenue was $8.0 million in the fourth quarter of 2023, compared to $14.6 million in the fourth quarter of 2022.

Total revenue was $223.1 million in the fourth quarter of 2023, up 32 percent from $169.2 million in the fourth quarter of 2022, outperforming guidance.

GAAP operating loss was $(4.7) million, and non-GAAP operating income was $34.7 million in the fourth quarter of 2023, outperforming guidance.

GAAP net income was $8.9 million, or $0.20 per diluted share, in the fourth quarter of 2023. Non-GAAP net income was $38.1 million, or $0.81 per diluted share, in the fourth quarter of 2023, outperforming guidance.



Financial Summary for the Full Year Ended December 31, 2023

Subscription revenue was $472.0 million in the full year 2023, an increase of 68 percent from $280.6 million in the full year 2022.

Maintenance and professional services revenue was $258.8 million in the full year 2023, compared to $261.1 million in the full year 2022.

Perpetual license revenue was $21.0 million in the full year 2023, compared to $50.0 million in the full year 2022.

Total revenue was $751.9 million in the full year 2023, accelerating to 27 percent year over year growth from $591.7 million.

GAAP operating loss was $(116.5) million, and non-GAAP operating income was $33.5 million in the full year 2023.

GAAP net loss was $(66.5) million, or $(1.60) per basic and diluted share, in the full year 2023. Non-GAAP net income was $52.0 million, or $1.12 per diluted share, in the full year 2023.

Balance Sheet and Net Cash Provided by Operating Activities

As of December 31, 2023, CyberArk had $1.3 billion in cash, cash equivalents, marketable securities, and short-term deposits.

During the full year, 2023, the Company’s net cash provided by operating activities was $56.2 million.

As of December 31, 2023, total deferred revenue was $480.6 million, an 18 percent increase from $408.4 million at December 31, 2022.

Key Business Highlights

Annual Recurring Revenue (ARR) was $774 million, an increase of 36 percent from $570 million at December 31, 2022.

o
The Subscription portion of ARR was $582 million, or 75 percent of total ARR at December 31, 2023. This represents an increase of 60 percent from $364 million, or 64 percent of total ARR, at December 31, 2022.

o
The Maintenance portion of ARR was $192 million at December 31, 2023, compared to $206 million at December 31, 2022.

Recurring revenue in the fourth quarter was $201.5 million, an increase of 41 percent from $142.6 million for the fourth quarter of 2022. For the full year 2023, recurring revenue was $679.6 million, an increase of 36 percent from $498.3 million for the full year 2022.

Recent Developments

CyberArk was named an Overall Leader in the KuppingerCole Analysts AG 2023 “Leadership Compass: Cloud Infrastructure Entitlement Management (CIEM)”(1) report. The company’s leadership is based on the strength of the CyberArk Identity Security Platform and its innovative cloud security solutions.

CyberArk was named an Overall Leader in the KuppingerCole Analysts AG 2023 “Leadership Compass: Access Management”(2) report. The company’s overall leadership position is based on the strength of its CyberArk Identity offering across the report’s product, innovation and market categories.

CyberArk Elevates Passwordless Experience with new Passkeys Authentication for CyberArk Identity customers, furthering its commitment to help customers reduce credential theft and improve productivity.

CyberArk joined the Microsoft Security Copilot Partner Private Preview.



Business Outlook
Based on information available as of February 8, 2024, CyberArk is issuing guidance for the first quarter and full year 2024 as indicated below.
 
First Quarter 2024:

Total revenue is expected to be in the range of $209.0 million and $215.0 million, representing growth of 29 percent to 33 percent compared to the first quarter of 2023.

Non-GAAP operating income is expected to be in the range of $7.5 million to $12.5 million.

Non-GAAP net income per share is expected to be in the range of $0.21 to $0.31 per diluted share.

o
Assumes 47.8 million weighted average diluted shares.

Full Year 2024:

Total revenue is expected to be in the range of $920.0 million to $930.0 million, representing growth of 22 percent to 24 percent compared to the full year 2023.

Non-GAAP operating income is expected to be in the range of $75.5 million to $84.5 million.

Non-GAAP net income per share is expected to be in the range of $1.63 to $1.81 per diluted share.

o
Assumes 48.0 million weighted average diluted shares.

ARR as of December 31, 2024 is expected to be in the range of $968.0 million to $983.0 million, representing growth of 25 percent to 27 percent from December 31, 2023.

Non-GAAP free cash flow is expected to be in the range of $85.0 million to $95.0 million for the full year 2024.


(1)
KuppingerCole Analysts AG “Leadership Compass: Cloud Infrastructure Entitlement Management (CIEM),” November 8, 2023, Paul Fisher

(2)
KuppingerCole Analysts AG “Leadership Compass: Access Management,” August 16, 2023 by Alejandro Leal
 
Conference Call Information
 
In conjunction with this announcement, CyberArk will host a conference call on Thursday, February 8, 2024 at 8:30 a.m. Eastern Time (ET) to discuss the Company’s fourth quarter and full year 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 intelligent privilege controls, CyberArk provides the most comprehensive security offering for any identity – human or machine – across business applications, distributed workforces, hybrid cloud environments 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 LinkedIn, Twitter, Facebook or YouTube.

Copyright © 2024 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 a performance indicator that provides more visibility into the growth of our recurring business in the upcoming year. ARR is defined as the annualized value of active SaaS, self-hosted subscriptions and their associated M&S, and maintenance contracts related to the perpetual licenses in effect at the end of the reported period. ARR should be viewed independently of revenues and total deferred revenue as it is an operating measure and is not intended to be combined with or to replace either of those measures. ARR is not a forecast of future revenues and can be impacted by contract start and end dates and renewal rates. This visibility allows us to make informed decisions about our capital allocation and level of investment.
 
Subscription Portion of Annual Recurring Revenue

Subscription portion of ARR is defined as the annualized value of active SaaS and self-hosted subscriptions 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 self-hosted subscriptions contracts in effect at the end of the reported period.
 
Recurring Revenue

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 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 income (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 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 income (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.
 


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, impairment of capitalized software development costs, non-cash interest expense related to the amortization of debt discount and issuance cost, gain from investment in privately held companies, and 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, the tax effect of the non-GAAP adjustments, and purchase of property and equipment. 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 as well as changes in interest rates and foreign exchange rates, which impact other GAAP performance metrics. 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; fluctuation in the Company’s quarterly results of operations due to sales cycles and multiple pricing and delivery models; the Company’s ability to sell into existing and new customers and industry verticals; an increase in competition within the Privileged Access Management and Identity Security markets; unanticipated product vulnerabilities or cybersecurity breaches of the Company’s, or the Company’s customers’ or partners’ systems; complications or risks in connection with the Company’s subscription model, including uncertainty regarding renewals from its existing customer base, and retaining sufficient subscription or maintenance and support service renewal rates; risks related to compliance with privacy and data protection laws and regulations; regulatory and geopolitical risks associated with global sales and operations, as well as impacts from the ongoing war between Israel and Hamas and other conflicts in the region, as  our principal executive offices, most of our research and development activities and other significant operations are located in Israel; risks regarding potential negative economic conditions in the global economy or certain regions, including conditions resulting from financial and credit market fluctuations, rising interest rates, bank failures, inflation, and the potential for regional or global recessions; the Company’s ability to hire, train, retain and motivate qualified personnel; reliance on third-party cloud providers for the Company’s operations and SaaS solutions; the Company’s history of incurring net losses and its ability to achieve profitability in the future; risks related to the Company’s ongoing transition to a new Chief Executive Officer; risks related to sales made to government entities; the Company’s ability to find, complete, fully integrate or achieve the expected benefits of strategic acquisitions; the Company’s ability to expand its sales and marketing efforts and expand its channel partnerships across existing and new geographies; 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 Relations Contact:
Erica Smith
CyberArk
617-558-2132
ir@cyberark.com

Media Contact:
Nick Bowman
CyberArk
+44 (0) 7841 673378
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,
 
   
2022
   
2023
   
2022
   
2023
 
                         
Revenues:
                       
 Subscription
 
$
88,451
   
$
150,257
   
$
280,649
   
$
472,023
 
 Perpetual license
   
14,579
     
8,009
     
49,964
     
21,037
 
 Maintenance and professional services
   
66,121
     
64,838
     
261,097
     
258,828
 
                                 
       Total revenues
   
169,151
     
223,104
     
591,710
     
751,888
 
                                 
 Cost of revenues:
                               
 Subscription
   
13,762
     
19,764
     
46,249
     
74,623
 
 Perpetual license
   
913
     
700
     
2,893
     
1,873
 
 Maintenance and professional services
   
20,153
     
19,189
     
76,904
     
79,635
 
                                 
        Total cost of revenues
   
34,828
     
39,653
     
126,046
     
156,131
 
                                 
 Gross profit
   
134,323
     
183,451
     
465,664
     
595,757
 
                                 
 Operating expenses:
                               
 Research and development
   
51,477
     
53,792
     
190,321
     
211,445
 
 Sales and marketing
   
90,737
     
106,607
     
345,273
     
405,983
 
 General and administrative
   
22,178
     
27,763
     
82,520
     
94,801
 
                                 
        Total operating expenses
   
164,392
     
188,162
     
618,114
     
712,229
 
                                 
 Operating loss
   
(30,069
)
   
(4,711
)
   
(152,450
)
   
(116,472
)
                                 
 Financial income, net
   
9,163
     
19,302
     
15,432
     
53,214
 
                                 
 Income (loss) before taxes on income
   
(20,906
)
   
14,591
     
(137,018
)
   
(63,258
)
                                 
 Tax benefit (taxes on income)
   
(1,298
)
   
(5,680
)
   
6,650
     
(3,246
)
                                 
 Net income (loss)
 
$
(22,204
)
 
$
8,911
   
$
(130,368
)
 
$
(66,504
)
                                 
 Basic net income (loss) per ordinary share
 
$
(0.54
)
 
$
0.21
   
$
(3.21
)
 
$
(1.60
)
 Diluted net income (loss) per ordinary share
 
$
(0.54
)
 
$
0.20
   
$
(3.21
)
 
$
(1.60
)
                                 
Shares used in computing net income (loss)
                         
 per ordinary shares, basic
   
40,923,682
     
42,069,678
     
40,583,002
     
41,658,424
 
Shares used in computing net income (loss)
                         
 per ordinary shares, diluted
   
40,923,682
     
47,107,294
     
40,583,002
     
41,658,424
 


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

   
December 31,
   
December 31,
 
   
2022
   
2023
 
             
 ASSETS
           
             
 CURRENT ASSETS:
           
 Cash and cash equivalents
 
$
347,338
   
$
355,933
 
 Short-term bank deposits
   
305,843
     
354,472
 
 Marketable securities
   
301,101
     
283,016
 
 Trade receivables
   
120,817
     
186,472
 
 Prepaid expenses and other current assets
   
22,482
     
31,550
 
                 
 Total current assets
   
1,097,581
     
1,211,443
 
                 
 LONG-TERM ASSETS:
               
 Marketable securities
   
227,748
     
324,548
 
 Property and equipment, net
   
23,474
     
16,494
 
 Intangible assets, net
   
27,508
     
20,202
 
 Goodwill
   
153,241
     
153,241
 
 Other long-term assets
   
217,040
     
214,816
 
 Deferred tax asset
   
72,809
     
81,464
 
                 
 Total long-term assets
   
721,820
     
810,765
 
                 
 TOTAL ASSETS
 
$
1,819,401
   
$
2,022,208
 
                 
 LIABILITIES AND SHAREHOLDERS' EQUITY
               
                 
 CURRENT LIABILITIES:
               
 Trade payables
 
$
13,642
   
$
10,971
 
 Employees and payroll accruals
   
77,328
     
95,538
 
 Accrued expenses and other current liabilities
   
33,584
     
36,562
 
 Convertible senior notes, net
   
-
     
572,340
 
 Deferred revenues
   
327,918
     
409,219
 
                 
 Total current liabilities
   
452,472
     
1,124,630
 
                 
 LONG-TERM LIABILITIES:
               
 Convertible senior notes, net
   
569,344
     
-
 
 Deferred revenues
   
80,524
     
71,413
 
 Other long-term liabilities
   
38,917
     
33,839
 
                 
 Total long-term liabilities
   
688,785
     
105,252
 
                 
 TOTAL LIABILITIES
   
1,141,257
     
1,229,882
 
                 
 SHAREHOLDERS' EQUITY:
               
 Ordinary shares of NIS 0.01 par value
   
107
     
111
 
 Additional paid-in capital
   
660,289
     
827,260
 
 Accumulated other comprehensive loss
   
(15,560
)
   
(1,849
)
 Retained earnings (accumulated deficit)
   
33,308
     
(33,196
)
                 
 Total shareholders' equity
   
678,144
     
792,326
 
                 
 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,819,401
   
$
2,022,208
 



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

   
Twelve Months Ended
 
   
December 31,
 
   
2022
   
2023
 
             
 Cash flows from operating activities:
           
 Net loss
 
$
(130,368
)
 
$
(66,504
)
 Adjustments to reconcile net loss to net cash
               
 provided by operating activities:
               
 Depreciation and amortization
   
16,203
     
19,250
 
 Amortization of premium and accretion of discount on marketable securities, net
   
3,894
     
(4,570
)
 Share-based compensation
   
120,821
     
140,101
 
 Deferred income taxes, net
   
(15,630
)
   
(7,879
)
 Increase in trade receivables
   
(7,606
)
   
(65,655
)
 Amortization of debt discount and issuance costs
   
2,980
     
2,996
 
 Increase in prepaid expenses, other current and long-term assets and others
   
(37,141
)
   
(45,016
)
 Changes in operating lease right-of-use assets
   
4,558
     
6,566
 
 Increase (decrease) in trade payables
   
4,053
     
(2,669
)
 Increase in short-term and long-term deferred revenues
   
91,167
     
72,190
 
 Increase in employees and payroll accruals
   
714
     
6,981
 
 Increase in accrued expenses and other current and long-term liabilities
   
4,801
     
7,507
 
 Changes in operating lease liabilities
   
(8,738
)
   
(7,094
)
                 
 Net cash provided by operating activities
   
49,708
     
56,204
 
                 
 Cash flows from investing activities:
               
 Investment in short and long term deposits
   
(496,894
)
   
(337,835
)
 Proceeds from short and long term deposits
   
532,563
     
319,542
 
 Investment in marketable securities and other
   
(375,731
)
   
(406,633
)
 Proceeds from sales and maturities of marketable securities and other
   
325,472
     
344,046
 
 Purchase of property and equipment
   
(12,517
)
   
(4,948
)
 Payments for business acquisitions, net of cash acquired
   
(41,285
)
   
-
 
                 
 Net cash used in investing activities
   
(68,392
)
   
(85,828
)
                 
 Cash flows from financing activities:
               
 Proceeds from (payment of) withholding tax related to employee stock plans
   
(184
)
   
11,188
 
 Proceeds from exercise of stock options
   
1,968
     
11,065
 
 Proceeds in connection with employees stock purchase plan
   
15,143
     
15,831
 
 Payments of contingent consideration related to acquisitions
   
(4,702
)
   
-
 
                 
 Net cash provided by financing activities
   
12,225
     
38,084
 
                 
 Increase (decrease) in cash and cash equivalents
   
(6,459
)
   
8,460
 
                 
 Effect of exchange rate differences on cash and cash equivalents
   
(3,053
)
   
135
 
                 
 Cash and cash equivalents at the beginning of the period
   
356,850
     
347,338
 
                 
 Cash and cash equivalents at the end of the period
 
$
347,338
   
$
355,933
 


 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,
 
   
2022
   
2023
   
2022
   
2023
 
                         
 Net cash provided by operating activities
 
$
20,497
   
$
46,898
   
$
49,708
   
$
56,204
 
 Less:
                               
 Purchase of property and equipment
   
(3,739
)
   
(695
)
   
(12,517
)
   
(4,948
)
                                 
 Free cash flow
 
$
16,758
   
$
46,203
   
$
37,191
   
$
51,256
 
                                 
 GAAP net cash used in investing activities
   
(247
)
   
(84,140
)
   
(68,392
)
   
(85,828
)
 GAAP net cash provided by financing activities
   
563
     
18,889
     
12,225
     
38,084
 

 Reconciliation of Gross Profit to Non-GAAP Gross Profit:
 

   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2022
   
2023
   
2022
   
2023
 
                         
 Gross profit
 
$
134,323
   
$
183,451
   
$
465,664
   
$
595,757
 
 Plus:
                               
 Share-based compensation (1)
   
4,098
     
4,500
     
15,060
     
17,612
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
82
     
84
     
346
     
393
 
 Amortization of intangible assets (2)
   
1,705
     
1,704
     
6,044
     
6,817
 
 Impairment of capitalized software development costs (3)
   
-
     
-
     
-
     
2,067
 
                                 
 Non-GAAP gross profit
 
$
140,208
   
$
189,739
   
$
487,114
   
$
622,646
 

 Reconciliation of Operating Expenses to Non-GAAP Operating Expenses:

                         
   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2022
   
2023
   
2022
   
2023
 
                         
 Operating expenses
 
$
164,392
   
$
188,162
   
$
618,114
   
$
712,229
 
 Less:
                               
 Share-based compensation (1)
   
28,130
     
33,035
     
105,761
     
122,489
 
 Amortization of intangible assets (2)
   
153
     
137
     
611
     
547
 
 Acquisition related expenses
   
-
     
-
     
2,244
     
-
 
                                 
 Non-GAAP operating expenses
 
$
136,109
   
$
154,990
   
$
509,498
   
$
589,193
 

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

   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2022
   
2023
   
2022
   
2023
 
                         
 Operating loss
 
$
(30,069
)
 
$
(4,711
)
 
$
(152,450
)
 
$
(116,472
)
 Plus:
                               
 Share-based compensation (1)
   
32,228
     
37,535
     
120,821
     
140,101
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
82
     
84
     
346
     
393
 
 Amortization of intangible assets (2)
   
1,858
     
1,841
     
6,655
     
7,364
 
 Acquisition related expenses
   
-
     
-
     
2,244
     
-
 
 Impairment of capitalized software development costs (3)
   
-
     
-
     
-
     
2,067
 
                                 
 Non-GAAP operating income (loss)
 
$
4,099
   
$
34,749
   
$
(22,384
)
 
$
33,453
 


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

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

   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2022
   
2023
   
2022
   
2023
 
                         
 Net income (loss)
 
$
(22,204
)
 
$
8,911
   
$
(130,368
)
 
$
(66,504
)
 Plus:
                               
 Share-based compensation (1)
   
32,228
     
37,535
     
120,821
     
140,101
 
 Amortization of share-based compensation capitalized in software development costs (3)
   
82
     
84
     
346
     
393
 
 Amortization of intangible assets (2)
   
1,858
     
1,841
     
6,655
     
7,364
 
 Acquisition related expenses
   
-
     
-
     
2,244
     
-
 
 Amortization of debt discount and issuance costs
   
746
     
752
     
2,980
     
2,996
 
 Gain from investment in privately held companies
   
-
     
(2,213
)
   
(324
)
   
(2,757
)
 Impairment of capitalized software development costs (3)
   
-
     
-
     
-
     
2,067
 
 Taxes on income related to non-GAAP adjustments
   
(5,560
)
   
(8,848
)
   
(20,189
)
   
(31,656
)
                                 
 Non-GAAP net income (loss)
 
$
7,150
   
$
38,062
   
$
(17,835
)
 
$
52,004
 
                                 
 Non-GAAP net income (loss) per share
                               
 Basic
 
$
0.17
   
$
0.90
   
$
(0.44
)
 
$
1.25
 
 Diluted
 
$
0.16
   
$
0.81
   
$
(0.44
)
 
$
1.12
 
                                 
 Weighted average number of shares
                               
 Basic
   
40,923,682
     
42,069,678
     
40,583,002
     
41,658,424
 
 Diluted
   
45,600,508
     
47,107,294
     
40,583,002
     
46,375,198
 

 (1) Share-based Compensation :
                       
   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2022
   
2023
   
2022
   
2023
 
                         
 Cost of revenues - Subscription
 
$
737
   
$
1,219
   
$
2,264
   
$
4,178
 
 Cost of revenues - Perpetual license
   
40
     
15
     
143
     
45
 
 Cost of revenues - Maintenance and Professional services
   
3,321
     
3,266
     
12,653
     
13,389
 
 Research and development
   
7,315
     
7,661
     
27,102
     
29,458
 
 Sales and marketing
   
13,684
     
14,800
     
51,099
     
58,790
 
 General and administrative
   
7,131
     
10,574
     
27,560
     
34,241
 
                                 
 Total share-based compensation
 
$
32,228
   
$
37,535
   
$
120,821
   
$
140,101
 

 (2) Amortization of intangible assets :
                       
   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2022
   
2023
   
2022
   
2023
 
                         
 Cost of revenues - Subscription
 
$
1,663
   
$
1,704
   
$
5,894
   
$
6,817
 
 Cost of revenues - Perpetual license
   
42
     
-
     
150
     
-
 
 Sales and marketing
   
153
     
137
     
611
     
547
 
                                 
 Total amortization of intangible assets
 
$
1,858
   
$
1,841
   
$
6,655
   
$
7,364
 
                                 
(3) Classified as Cost of revenues - Subscription.