SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

FORM 6-K



REPORT OF FOREIGN PRIVATE ISSUER
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
 
For the month of February 2025
 
Commission File Number: 001-36625



CyberArk Software Ltd.
(Translation of registrant’s name into English)
 

CyberArk Software Ltd.
9 Hapsagot St.
Park Ofer 2, POB 3143
Petach-Tikva, 4951041 Israel
 (Address of principal executive offices)



Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
 
Form 20-F  ☒            Form 40-F  ☐
 

EXPLANATORY NOTE

On February 13, 2025, CyberArk Software Ltd. (the “Company”), issued a press release entitled “CyberArk Announces Record Fourth Quarter and Full Year 2024 Results.” A copy of this press release is furnished as Exhibit 99.1 herewith.

Other than as indicated below, the information in this Form 6-K (including in Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act.

The U.S. GAAP financial information contained in (i) the consolidated balance sheets, (ii) consolidated statements of operations and (iii) consolidated statement of cash flows included in the press release attached as Exhibit 99.1 to this Report on Form 6-K are hereby incorporated by reference into the Company’s Registration Statements on Form S-8 (File Nos. 333-200367, 333- 202850, 333-216755, 333-223729, 333-230269, 333-236909, 333-254152, 333-254154, 333-263436, 333-270222, 333-270223, 333-277932 and 333-280349).


2

SIGNATURE
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
CYBERARK SOFTWARE LTD.
     
Date: February 13, 2025
By:
/s/ Erica Smith
   
Name: Erica Smith
   
Title:   Chief Financial Officer
 
3

EXHIBIT INDEX

Exhibit

Description
 

 
4


Exhibit 99.1


CyberArk Announces Record Fourth Quarter and Full Year 2024 Results
Total ARR Reaches $1.169 billion; Surpasses $1 billion ARR Organically
Subscription Portion of Annual Recurring Revenue (ARR) Reaches $977 million
Record Total Revenue of $1.001 billion for the Full Year 2024
Non-GAAP Operating Income of $151 million, or 15% operating margin, for the Full Year 2024
Record Free Cash Flow of $221 million, or a 22% FCF margin, for the Full Year 2024
Returns to Rule of 40 for the Full Year 2024; A Year Ahead of Target

Newton, Mass. and Petach Tikva, Israel – February 13, 2025 – CyberArk (NASDAQ: CYBR), the global leader in identity security, today announced strong financial results for the fourth quarter and full year ended December 31, 2024.

“2024 was a milestone year for CyberArk. Our record performance in the fourth quarter and the year reflects the strength of demand for our identity security solutions and the consistent execution of our strategy,” said Matt Cohen, CyberArk’s Chief Executive Officer. “Total ARR reached $1.169 billion, driven by organic ARR crossing $1 billion and the outperformance from Venafi. With our strong revenue growth and free cash flow margin, we returned to Rule of 40 on a full year basis – beating our long-term guidance framework by a full year. With our leading identity security platform, innovation engine, and persona-based solutions uniquely differentiated with best-in-class security controls, we are well positioned to go after our massive market opportunity. We enter 2025 in a position of strength and we are set up to deliver durable growth.”

Financial Summary for the Fourth Quarter Ended December 31, 2024
The financial results for the fourth quarter of 2024 include the financial contributions from the acquisition of Venafi, which closed on October 1, 2024.


Total revenue was $314.4 million in the fourth quarter of 2024, up 41 percent from $223.1 million in the fourth quarter of 2023.

Subscription revenue was $243.0 million in the fourth quarter of 2024, an increase of 62 percent from $150.3 million in the fourth quarter of 2023.

Maintenance and professional services revenue was $66.4 million in the fourth quarter of 2024, compared to $64.8 million in the fourth quarter of 2023.

Perpetual license revenue was $5.0 million in the fourth quarter of 2024, compared to $8.0 million in the fourth quarter of 2023.

GAAP operating loss was $(31.4) million compared to GAAP operating loss of $(4.7) million in the same period last year. Non-GAAP operating income was $58.7 million, or 19 percent margin, compared to non-GAAP operating income of $34.7 million, or 16 percent margin, in the same period last year.

GAAP net loss was $(97.1) million, or $(2.02) per basic and diluted share, compared to GAAP net income of $8.9 million, or $0.20 per diluted share, in the same period last year. Non-GAAP net income was $40.4 million, or $0.80 per diluted share, compared to non-GAAP net income of $38.1 million, or $0.81 per diluted share, in the same period last year.


Financial Summary for the Full Year Ended December 31, 2024
The financial results for the full year 2024 include financial contribution in the fourth quarter from the acquisition of Venafi, which closed on October 1, 2024.


Total revenue was $1.001 billion in the full year 2024, growing 33 percent year-over-year from $751.9 million in the full year 2023.

Subscription revenue was $733.3 million in the full year 2024, an increase of 55 percent from $472.0 million in the full year 2023.

Maintenance and professional services revenue was $253.0 million in the full year 2024, compared to $258.8 million in the full year 2023.

Perpetual license revenue was $14.4 million in the full year 2024, compared to $21.0 million in the full year 2023.

GAAP operating loss was $(72.8) million, and non-GAAP operating income was $150.9 million in the full year 2024, or a margin of 15 percent, compared to $33.5 million, or a margin of 4 percent, in the full year 2023.

GAAP net loss was $(93.5) million, or $(2.12) per basic and diluted share, in the full year 2024. Non-GAAP net income was $147.5 million, or $3.03 per diluted share, in the full year 2024, compared to $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, 2024, cash, cash equivalents, short-term deposits, and marketable securities were $841.1 million. The changes in CyberArk’s cash balance reflect the approximately $1 billion in cash as part of the consideration paid for the acquisition of Venafi.

On November 15, 2024, the Company settled $535 million of outstanding senior convertible notes with our ordinary shares, consistent with the terms of the senior convertible notes.

During the full year 2024, the Company’s net cash provided by operating activities was $231.9 million, compared to $56.2 million in the year ended December 31, 2023.
 
Key Business Highlights

Annual Recurring Revenue (ARR) was $1.169 billion, an increase of 51 percent from $774 million at December 31, 2023. On a CyberArk standalone basis, ARR grew 30 percent year-over-year.

o
The Subscription portion of ARR was $977 million, or 84 percent of total ARR at December 31, 2024. This represents an increase of 68 percent from $582 million, or 75 percent of total ARR, at December 31, 2023.

o
The Maintenance portion of ARR was $192 million at December 31, 2024, compared to $192 million at December 31, 2023.

Recurring revenue in the fourth quarter was $292.2 million, an increase of 45 percent from $201.5 million for the fourth quarter of 2023. For the full year 2024, recurring revenue was $930.3 million, an increase of 37 percent from $679.6 million in the full year 2023.

Recent Developments

CyberArk announced a New Integration with SentinelOne®, bringing together SentinelOne’s market-leading Singularity Endpoint solution and CyberArk Endpoint Privilege Manager.

CyberArk announced a New Integration between CyberArk Privileged Access Manager (PAM) and Microsoft Defender for Identity.

CyberArk Announced the Launch of FuzzyAI, a breakthrough open-source tool that helps organizations safeguard against AI model jailbreaks.

CyberArk announced that CyberArk Workforce Identity Achieved FIDO2 certification from the FIDO Alliance.


Zilla Security Acquisition
In a separate announcement, CyberArk announced it has completed the acquisition of Zilla Security, a leader in modern Identity Governance and Administration (IGA), for an enterprise value of $165 million in cash and a $10 million earn-out tied to the achievement of certain milestones.

Zilla’s innovative, AI-powered IGA capabilities will expand CyberArk’s industry-leading Identity Security Platform with scalable automation that enables accelerated identity compliance and provisioning across digital environments, while maximizing security and operational efficiency. This acquisition further advances CyberArk’s strategy to deliver the industry’s most powerful, comprehensive identity security platform to secure every identity – human and machine – with the right level of privilege controls.

Business Outlook
Based on information available as of February 13, 2025, CyberArk is issuing guidance for the first quarter and full year 2025 as indicated below. Venafi contributed to CyberArk’s results in the fourth quarter of 2024 and did not contribute to the first, second and third quarter periods. The guidance for the first quarter and full year 2025 includes the expected contribution from the acquisition of Zilla Security, which closed on February 12, 2025.

First Quarter 2025:

Total revenue is expected to be in the range of $301.0 million and $307.0 million, representing growth of 36 percent to 39 percent compared to the first quarter of 2024.

Non-GAAP operating income is expected to be in the range of $42.5 million to $47.5 million.

Non-GAAP net income per share is expected to be in the range of $0.74 to $0.81 per diluted share.

o
Assumes 51.3 million weighted average diluted shares.

Full Year 2025:

Total revenue is expected to be in the range of $1.308 billion to $1.318 billion, representing growth of 31 percent to 32 percent compared to the full year 2024.

Non-GAAP operating income is expected to be in the range of $215.0 million to $225.0 million.

Non-GAAP net income per share is expected to be in the range of $3.55 to $3.70 per diluted share.

o
Assumes 51.5 million weighted average diluted shares.

ARR as of December 31, 2025 is expected to be in the range of $1.410 billion to $1.420 billion, representing growth of 21 percent from December 31, 2024.

Adjusted free cash flow is expected to be in the range of $300.0 million to $310.0 million for the full year 2025. Adjusted free cash flow guidance normalizes for a one-time payment of $70 million as discussed below.
 
Tax Payment Related to Transfer of Venafi IP
CyberArk’s forward-looking guidance for adjusted free cash flow for the full year 2025 excludes the estimated impact of an approximately $70 million one-time tax payment related to the capital gain associated with the intercompany migration of intellectual property related to the Venafi acquisition. We expect this to occur in the first half of 2025.
 

Conference Call Information
In conjunction with this announcement, CyberArk will host a conference call on Thursday, February 13, 2025 at 8:30 a.m. Eastern Time (ET) to discuss the Company’s fourth quarter and full year 2024 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 (609) 800-9909 (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, trusted by organizations around the world to secure human and machine identities in the modern enterprise. CyberArk’s AI-powered Identity Security Platform applies intelligent privilege controls to every identity with continuous threat prevention, detection and response across the identity lifecycle. With CyberArk, organizations can reduce operational and security risks by enabling zero trust and least privilege with complete visibility, empowering all users and identities, including workforce, IT, developers and machines, to securely access any resource, located anywhere, from everywhere. Learn more at cyberark.com.

Copyright © 2025 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

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.
 
Annual Recurring Revenue (ARR)

ARR is defined as the annualized value of active SaaS, self-hosted subscriptions and their associated maintenance and support services, and maintenance contracts related to the 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 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 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 subscription contracts in effect at the end of the reported period.
 
Net New ARR

Net new ARR refers to the difference between ARR as of December 31, 2024 and ARR as of September 30, 2024.
 
Annual Recurring Revenue (ARR), Subscription portion of ARR and Maintenance portion of ARR are performance indicators that provide more visibility into the growth of our recurring business in the upcoming year. This visibility allows us to make informed decisions about our capital allocation and level of investment. Each of these measures should be viewed independently of revenues and total deferred revenue as each is an operating measure and is not intended to be combined with or to replace either of those measures. ARR, Subscription portion of ARR and Maintenance portion of ARR are not forecasts of future revenues and can be impacted by contract start and end dates and renewal rates.
 

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, free cash flow and adjusted 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 is calculated as GAAP operating loss excluding share-based compensation expense, acquisition related expenses, amortization of intangible assets related to acquisitions, and impairment of capitalized software development costs.
 

Non-GAAP net income is calculated as GAAP net income (loss) excluding share-based compensation expense, acquisition related expenses, amortization of intangible assets related to acquisitions, amortization of debt discount and issuance costs, change in fair value of derivative assets, impairment of capitalized software development costs, gain from investment in privately held companies, the tax effect of non-GAAP adjustments, the establishment of valuation allowance on deferred tax assets and the tax impact of intra-entity transactions.
 

Free cash flow is calculated as net cash provided by operating activities less purchase of property and equipment and other assets.
 

Adjusted free cash flow is calculated as free cash flow plus one-time tax payment on the capital gain from the intercompany migration of intellectual property (IP) related to the Venafi acquisition.
 

The Company believes that providing non-GAAP financial measures that are adjusted by, as applicable, share-based compensation expense, acquisition related expenses, amortization of intangible assets related to acquisitions, non-cash interest expense related to the amortization of debt discount and issuance cost, change in fair value of derivative assets, impairment of capitalized software development costs, gain from investment in privately held companies, the tax effect of the non-GAAP adjustments, the establishment of valuation allowance on deferred tax assets and the tax impact of intra-entity transactions, purchase of property and equipment and other assets, and one-time tax payment on the capital gain from the intercompany migration of intellectual property 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, impairment of capitalized software development costs, change in fair value of derivative assets, gain from investment in privately held companies, 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 and adjusted free cash flow are liquidity measures that, after the purchase of property and equipment and other assets, and one-time tax payment on the capital gain from the intercompany migration of intellectual property provide 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 other tax adjustments, the establishment of valuation allowance on deferred tax assets and the tax impact of intra-entity transactions, purchase of property and equipment and other assets, and one-time tax payment on the capital gain from the intercompany migration of intellectual property. 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 or liquidity measures. 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, but are not limited to: risks related to the Company’s acquisitions of Venafi Holdings, Inc. (“Venafi”) and Zilla Security Inc. (“Zilla”), including potential impacts on operating results; challenges in retaining and hiring key personnel and maintaining business; risks related to the successful integration of Venafi’s or Zilla’s operations and the ability to realize anticipated benefits of the combined operations; disruption of the current plans and operations of the Company and/or Zilla as a result of the announcement of the transaction, including risks of cyberattacks; changes to the drivers of the Company’s growth and the Company’s ability to adapt its solutions to the information security market changes and demands, including artificial intelligence (“AI”); the Company’s ability to acquire new customers and maintain and expand the Company’s revenues from existing customers; intense competition within the information security market; real or perceived security vulnerabilities, gaps, or cybersecurity breaches of the Company, or the Company’s customers’ or partners’ systems, solutions or services; risks related to the Company’s compliance with privacy, data protection and AI laws and regulations; the Company’s ability to successfully operate its business as a subscription company and fluctuation in its quarterly results of operations; the Company’s reliance on third-party cloud providers for its operations and software-as-a-service (“SaaS”) solutions; the Company’s ability to hire, train, retain and motivate qualified personnel; the Company’s ability to effectively execute its sales and marketing strategies; the Company’s ability to find, complete, fully integrate or achieve the expected benefits of additional strategic acquisitions; the Company’s ability to maintain successful relationships with channel partners, or if the Company’s channel partners fail to perform; risks related to sales made to government entities; prolonged economic uncertainties or downturns; the Company’s history of incurring net losses, the Company’s ability to generate sufficient revenue to achieve and sustain profitability and the Company’s ability to generate cash flow from operating activities; regulatory and geopolitical risks associated with the Company’s global sales and operations; risks related to intellectual property claims; 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; the Company’s ability to protect its proprietary technology and intellectual property rights; risks related to using third-party software, such as open-source software; risks related to stock price volatility or activist shareholders; any failure to retain the Company’s “foreign private issuer” status or the risk that the Company may be classified, for U.S. federal income tax purposes, as a “passive foreign investment company”; changes in tax laws; the Company’s expectation to not pay dividends on the Company’s ordinary shares for the foreseeable future; risks related to the Company’s incorporation and location in Israel, including wars and other hostilities in the Middle East; 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, except as required by applicable law.

###

Investor Relations Contact:
Srinivas Anantha, CFA
CyberArk
617-558-2132
ir@cyberark.com

Media:
Rachel Gardner
CyberArk
603-531-7229
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,
 
   
2023
   
2024
   
2023
   
2024
 
                         
Revenues:
                       
Subscription
 
$
150,257
   
$
243,045
   
$
472,023
   
$
733,275
 
Perpetual license
   
8,009
     
4,965
     
21,037
     
14,449
 
Maintenance and professional services
   
64,838
     
66,374
     
258,828
     
253,018
 
                                 
       Total revenues
   
223,104
     
314,384
     
751,888
     
1,000,742
 
                                 
Cost of revenues:
                               
Subscription
   
19,764
     
47,720
     
74,623
     
115,852
 
Perpetual license
   
700
     
346
     
1,873
     
1,594
 
Maintenance and professional services
   
19,189
     
25,700
     
79,635
     
90,931
 
                                 
        Total cost of revenues
   
39,653
     
73,766
     
156,131
     
208,377
 
                                 
Gross profit
   
183,451
     
240,618
     
595,757
     
792,365
 
                                 
Operating expenses:
                               
Research and development
   
53,792
     
73,282
     
211,445
     
243,058
 
Sales and marketing
   
106,607
     
146,984
     
405,983
     
480,977
 
General and administrative
   
27,763
     
51,712
     
94,801
     
141,134
 
                                 
        Total operating expenses
   
188,162
     
271,978
     
712,229
     
865,169
 
                                 
Operating loss
   
(4,711
)
   
(31,360
)
   
(116,472
)
   
(72,804
)
                                 
Financial income, net
   
19,302
     
5,997
     
53,214
     
56,838
 
                                 
Income (loss) before taxes on income
   
14,591
     
(25,363
)
   
(63,258
)
   
(15,966
)
                                 
Taxes on income
   
(5,680
)
   
(71,755
)
   
(3,246
)
   
(77,495
)
                                 
Net income (loss)
 
$
8,911
   
$
(97,118
)
 
$
(66,504
)
 
$
(93,461
)
                                 
Basic income (loss) per ordinary share
 
$
0.21
   
$
(2.02
)
 
$
(1.60
)
 
$
(2.12
)
Diluted income (loss) per ordinary share
 
$
0.20
   
$
(2.02
)
 
$
(1.60
)
 
$
(2.12
)
                                 
Shares used in computing net income (loss)
                 
per ordinary shares, basic
   
42,069,678
     
48,116,242
     
41,658,424
     
44,182,071
 
Shares used in computing net income (loss)
                 
per ordinary shares, diluted
   
47,107,294
     
48,116,242
     
41,658,424
     
44,182,071
 


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

   
December 31,
   
December 31,
 
   
2023
   
2024
 
             
ASSETS
           
             
CURRENT ASSETS:
           
Cash and cash equivalents
 
$
355,933
   
$
526,467
 
Short-term bank deposits
   
354,472
     
256,953
 
Marketable securities
   
283,016
     
36,356
 
Trade receivables
   
186,472
     
328,465
 
Prepaid expenses and other current assets
   
31,550
     
45,292
 
                 
Total current assets
   
1,211,443
     
1,193,533
 
                 
LONG-TERM ASSETS:
               
Marketable securities
   
324,548
     
21,345
 
Property and equipment, net
   
16,494
     
19,581
 
Intangible assets, net
   
20,202
     
534,726
 
Goodwill
   
153,241
     
1,317,374
 
Other long-term assets
   
214,816
     
258,531
 
Deferred tax asset
   
81,464
     
3,305
 
                 
Total long-term assets
   
810,765
     
2,154,862
 
                 
TOTAL ASSETS
 
$
2,022,208
   
$
3,348,395
 
                 
LIABILITIES AND SHAREHOLDERS' EQUITY
               
                 
CURRENT LIABILITIES:
               
Trade payables
 
$
10,971
   
$
23,671
 
Employees and payroll accruals
   
95,538
     
133,400
 
Accrued expenses and other current liabilities
   
36,562
     
53,486
 
Convertible senior notes, net
   
572,340
     
-
 
Deferred revenues
   
409,219
     
596,874
 
                 
Total current liabilities
   
1,124,630
     
807,431
 
                 
LONG-TERM LIABILITIES:
               
Deferred revenues
   
71,413
     
95,190
 
Other long-term liabilities
   
33,839
     
75,970
 
                 
Total long-term liabilities
   
105,252
     
171,160
 
                 
TOTAL LIABILITIES
   
1,229,882
     
978,591
 
                 
SHAREHOLDERS' EQUITY:
               
Ordinary shares of NIS 0.01 par value
   
111
     
130
 
Additional paid-in capital
   
827,260
     
2,494,158
 
Accumulated other comprehensive income (loss)
   
(1,849
)
   
2,173
 
Accumulated deficit
   
(33,196
)
   
(126,657
)
                 
Total shareholders' equity
   
792,326
     
2,369,804
 
                 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
2,022,208
   
$
3,348,395
 


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

   
Twelve Months Ended
 
   
December 31,
 
   
2023
   
2024
 
             
Cash flows from operating activities:
           
Net loss
 
$
(66,504
)
 
$
(93,461
)
Adjustments to reconcile net loss to net cash provided by operating activities:
         
Depreciation and amortization
   
19,250
     
41,983
 
Amortization of premium and accretion of discount on marketable securities, net and other
   
(4,570
)
   
(3,537
)
Share-based compensation
   
140,101
     
168,766
 
Deferred income taxes, net
   
(7,879
)
   
66,293
 
Increase in trade receivables
   
(65,655
)
   
(93,303
)
Amortization of debt discount and issuance costs
   
2,996
     
2,660
 
Change in fair value of derivative assets
   
-
     
(4,618
)
Increase in prepaid expenses, other current and long-term assets and others
   
(45,016
)
   
(47,456
)
Changes in operating lease right-of-use assets
   
6,566
     
8,544
 
Increase (decrease) in trade payables
   
(2,669
)
   
11,000
 
Increase in short-term and long-term deferred revenues
   
72,190
     
150,780
 
Increase in employees and payroll accruals
   
6,981
     
22,001
 
Increase in accrued expenses and other current and long-term liabilities
   
7,507
     
10,965
 
Changes in operating lease liabilities
   
(7,094
)
   
(8,730
)
                 
Net cash provided by operating activities
   
56,204
     
231,887
 
                 
Cash flows from investing activities:
               
Investment in short and long term deposits
   
(337,835
)
   
(368,577
)
Proceeds from short and long term deposits
   
319,542
     
460,077
 
Investment in marketable securities and other
   
(406,633
)
   
(143,391
)
Proceeds from maturities of marketable securities
   
340,657
     
218,061
 
Proceeds from sales of marketable securities and other
   
3,389
     
483,296
 
Purchase of property and equipment and other assets
   
(4,948
)
   
(11,059
)
Payments for business acquisitions, net of cash acquired
   
-
     
(984,669
)
                 
Net cash used in investing activities
   
(85,828
)
   
(346,262
)
                 
Cash flows from financing activities:
               
Payment of equity issuance costs
   
-
     
(190
)
Proceeds from withholding tax related to employee stock plans
   
11,188
     
273
 
Proceeds from exercise of stock options
   
11,065
     
8,309
 
Proceeds in connection with employees stock purchase plan
   
15,831
     
19,598
 
Payment of convertible notes
   
-
     
(542
)
Proceeds from settlement of capped call transactions
   
-
     
261,358
 
                 
Net cash provided by financing activities
   
38,084
     
288,806
 
                 
Increase in cash and cash equivalents
   
8,460
     
174,431
 
                 
Effect of exchange rate differences on cash and cash equivalents
   
135
     
(3,897
)
                 
Cash and cash equivalents at the beginning of the period
   
347,338
     
355,933
 
                 
Cash and cash equivalents at the end of the period
 
$
355,933
   
$
526,467
 


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,
 
   
2023
   
2024
   
2023
   
2024
 
                         
Net cash provided by operating activities
 
$
46,898
   
$
64,736
   
$
56,204
   
$
231,887
 
Less:
                               
Purchase of property and equipment and other assets
   
(695
)
   
(3,969
)
   
(4,948
)
   
(11,059
)
                                 
Free cash flow
 
$
46,203
   
$
60,767
   
$
51,256
   
$
220,828
 
                                 
GAAP net cash used in investing activities
   
(84,140
)
   
(1,050,560
)
   
(85,828
)
   
(346,262
)
GAAP net cash provided by financing activities
   
18,889
     
276,355
     
38,084
     
288,806
 

Reconciliation of Gross Profit to Non-GAAP Gross Profit:

   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2023
   
2024
   
2023
   
2024
 
                         
Gross profit
 
$
183,451
   
$
240,618
   
$
595,757
   
$
792,365
 
Plus:
                               
Share-based compensation (1)
   
4,500
     
5,867
     
17,612
     
21,724
 
Amortization of share-based compensation capitalized in software development costs (3)
   
84
     
94
     
393
     
328
 
Amortization of intangible assets (2)
   
1,704
     
20,563
     
6,817
     
25,676
 
Impairment of capitalized software development costs
    -      
-
     
2,067
     
-
 
                                 
Non-GAAP gross profit
 
$
189,739
   
$
267,142
   
$
622,646
   
$
840,093
 

Reconciliation of Operating Expenses to Non-GAAP Operating Expenses:

   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2023
   
2024
   
2023
   
2024
 
                         
Operating expenses
 
$
188,162
   
$
271,978
   
$
712,229
   
$
865,169
 
Less:
                               
Share-based compensation (1)
   
33,035
     
41,478
     
122,489
     
147,042
 
Amortization of intangible assets (2)
   
137
     
6,725
     
547
     
7,101
 
Acquisition related expenses
   
-
     
15,375
     
-
     
21,800
 
                                 
Non-GAAP operating expenses
 
$
154,990
   
$
208,400
   
$
589,193
   
$
689,226
 

Reconciliation of Operating Loss to Non-GAAP Operating Income:

   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2023
   
2024
   
2023
   
2024
 
                         
Operating loss
 
$
(4,711
)
 
$
(31,360
)
 
$
(116,472
)
 
$
(72,804
)
Plus:
                               
Share-based compensation (1)
   
37,535
     
47,345
     
140,101
     
168,766
 
Amortization of share-based compensation capitalized in software development costs (3)
   
84
     
94
     
393
     
328
 
Amortization of intangible assets (2)
   
1,841
     
27,288
     
7,364
     
32,777
 
Acquisition related expenses
   
-
     
15,375
     
-
     
21,800
 
Impairment of capitalized software development costs
   
-
     
-
     
2,067
     
-
 
                                 
Non-GAAP operating income
 
$
34,749
   
$
58,742
   
$
33,453
   
$
150,867
 


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

   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2023
   
2024
   
2023
   
2024
 
                         
Net income (loss)
 
$
8,911
   
$
(97,118
)
 
$
(66,504
)
 
$
(93,461
)
Plus:
                               
Share-based compensation (1)
   
37,535
     
47,345
     
140,101
     
168,766
 
Amortization of share-based compensation capitalized in software development costs (3)
   
84
     
94
     
393
     
328
 
Amortization of intangible assets (2)
   
1,841
     
27,288
     
7,364
     
32,777
 
Acquisition related expenses
   
-
     
15,375
     
-
     
21,800
 
Amortization of debt discount and issuance costs
   
752
     
403
     
2,996
     
2,660
 
Change in fair value of derivative assets
    -      
(2,027
)
   
-
     
(4,618
)
Gain from investment in privately held companies
   
(2,213
)
   
-
     
(2,757
)
   
-
 
Impairment of capitalized software development costs
    -      
-
     
2,067
     
-
 
Taxes on income related to non-GAAP adjustments and other tax adjustments (4)
   
(8,848
)
   
49,084
     
(31,656
)
   
19,297
 
                                 
Non-GAAP net income
 
$
38,062
   
$
40,444
   
$
52,004
   
$
147,549
 
                                 
Non-GAAP net income per share
                               
Basic
 
$
0.90
   
$
0.84
   
$
1.25
   
$
3.34
 
Diluted
 
$
0.81
   
$
0.80
   
$
1.12
   
$
3.03
 
                                 
Weighted average number of shares
                         
Basic
   
42,069,678
     
48,116,242
     
41,658,424
     
44,182,071
 
Diluted
   
47,107,294
     
50,853,179
     
46,375,198
     
48,641,292
 

(1) Share-based Compensation :

   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2023
   
2024
   
2023
   
2024
 
                         
Cost of revenues - Subscription
 
$
1,219
   
$
1,794
   
$
4,178
   
$
6,525
 
Cost of revenues - Perpetual license
   
15
     
5
     
45
     
22
 
Cost of revenues - Maintenance and Professional services
   
3,266
     
4,068
     
13,389
     
15,177
 
Research and development
   
7,661
     
10,695
     
29,458
     
34,953
 
Sales and marketing
   
14,800
     
18,647
     
58,790
     
67,924
 
General and administrative
   
10,574
     
12,136
     
34,241
     
44,165
 
                                 
Total share-based compensation
 
$
37,535
   
$
47,345
   
$
140,101
   
$
168,766
 

(2) Amortization of intangible assets :

   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
December 31,
 
   
2023
   
2024
   
2023
   
2024
 
                         
Cost of revenues - Subscription
 
$
1,704
   
$
20,563
   
$
6,817
   
$
25,676
 
Sales and marketing
   
137
     
6,725
     
547
     
7,101
 
                                 
Total amortization of intangible assets
 
$
1,841
   
$
27,288
   
$
7,364
   
$
32,777
 

(3) Classified as Cost of revenues - Subscription.

(4)
Includes income tax adjustments related to non-GAAP items. For the three and twelve months ended December 31, 2024, includes the establishment of a valuation allowance on deferred tax assets, primarily for CyberArk Software Ltd., and the tax impact of intra-entity transactions related to the Venafi acquisition.



CyberArk Software (NASDAQ:CYBR)
Historical Stock Chart
From Jan 2025 to Feb 2025 Click Here for more CyberArk Software Charts.
CyberArk Software (NASDAQ:CYBR)
Historical Stock Chart
From Feb 2024 to Feb 2025 Click Here for more CyberArk Software Charts.