Cellebrite Announces Third-Quarter 2025 Results

ARR grew 19% to $439.8 million; Revenue grew 18% to $126.0 million

Net income of $20.2 million supports non-GAAP net income of $36.9 million and adjusted EBITDA of $37.7 million, 29.9% adjusted EBITDA margin

TYSONS CORNER, Va. and PETAH TIKVA, Israel, Nov. 12, 2025 (GLOBE NEWSWIRE) -- Cellebrite (NASDAQ: CLBT), a global leader in premier Digital Investigative solutions for the public and private sectors, today announced financial results for the three and nine months ending September 30, 2025.

“Cellebrite once again delivered a balanced and solid performance,” stated Thomas E. Hogan, Cellebrite’s CEO. “We exceeded the high end of our prior adjusted EBITDA guidance with revenue at the high end of expectations and ARR at the midpoint. Our execution reflects the resilience, operating leverage and importance of our solutions to public safety around the globe. We were also encouraged by the performance of our U.S. Federal business in the quarter which delivered meaningful expansion of business with several marquee clients. We remain enthusiastic about our prospects for renewed growth in this sector in 2026 as budgeting begins to flow, the government reopens and as we achieve full cloud authorization through our sponsorship with the Department of Justice. Beyond our U.S. Federal business, we are similarly optimistic about the pending expansion of our portfolio driven through a powerful combination of organic product development, partnerships and the close of our Corellium acquisition later this quarter.”

Third-Quarter Financial Highlights

  • Revenue of $126.0 million, up 18% year-over-year
  • Subscription revenue of $112.7 million, up 21% year-over-year
  • Annual Recurring Revenue (ARR) of $439.8 million, up 19% year-over-year
  • Recurring revenue dollar-based net retention rate of 117%
  • GAAP gross profit and gross margin of $105.7 million and 83.9%, respectively; Non-GAAP gross profit and gross profit margin of $106.5 million and 84.5%, respectively
  • GAAP net income of $20.2 million; Non-GAAP net income of $36.9 million
  • GAAP diluted earnings per share of $0.08; Non-GAAP diluted earnings per share of $0.14
  • Adjusted EBITDA and Adjusted EBITDA margin of $37.7 million and 29.9%, respectively

Recent Business Highlights

Innovation

  • On October 15, 2025, Cellebrite announced its Autumn 2025 Release, evolving and advancing its Digital Investigation Platform with new integrations and powerful new capabilities that span from collection and review to advanced AI-powered analysis.
    • A major highlight of the Autumn 2025 Release was the expanded and reimagined Guardian suite. Cellebrite unveiled its plans for the new Guardian Investigate solution, which is scheduled for general availability in early 2026. Guardian Investigate is a SaaS-based investigative solution that uses agentic AI to analyze multiple evidence types such as mobile data, call detail records, open-source intelligence and case files, along with the requisite workflows to support seamless collaboration.
    • The announcement also included ongoing enhancements to Cellebrite’s flagship digital forensics solution, Inseyets, with expanded access to Android and iOS devices that enhance digital evidence collection and review, plus the addition of field-ready workflows. These enhancements reflect Cellebrite’s ongoing investment in internally developed capabilities and third-party technology relationships.
    • In addition to other notable innovations for Inseyets, Guardian and Pathfinder, Cellebrite also promoted the availability of Corellium’s powerful Arm-based mobile virtualization offerings, further complementing and expanding Cellebrite’s value proposition for digital intelligence solutions.

Leadership

  • On October 30, 2025, Cellebrite announced that Holly Windham was appointed General Counsel and Chief Compliance Officer. Windham brings extensive legal leadership experience for growth-oriented technology companies with deep expertise spanning software, cloud platforms, cybersecurity, data privacy and public sector contracting. She will lead all legal and compliance matters for Cellebrite, including ongoing efforts regarding the appropriate use of the Company’s technology around the globe.

Annual General Meeting & Corporate Governance

  • On September 19, 2025, Cellebrite held its 2025 Annual General Meeting of Shareholders (the “Meeting”). As subsequently disclosed, shareholders approved all of the proposals brought forth during the Meeting by the respective requisite majority in accordance with the Israeli Companies Law, 5759-1999, and the Company’s articles of association, as described in the Proxy Statement which was furnished to the U.S. Securities and Exchange Commission on August 15, 2025, and sent to shareholders in connection with the Meeting. As previously disclosed, Elly Keinan, a Cellebrite director since 2020, concluded his service on the Cellebrite Board of Directors immediately following the Meeting, consistent with his decision to not to stand for re-election as a director and pursue other interests unrelated to Cellebrite.

Go-to-Market

  • On October 28, 2025, Cellebrite announced that Terry Crews will headline the Company’s C2C User Summit 2026 – a premier digital investigation and intelligence industry event attended by hundreds of public safety and private sector professionals at the Washington, D.C. Marriott Marquis on April 13-17, 2026. Crews, the host of the popular America’s Got Talent television show, is a former NFL player, an artist and actor as well as an avid supporter of organizations that combat human trafficking, sexual assault and harassment.

Supplemental financial information can be found on the Investor Relations section of our website at https://investors.cellebrite.com/financial-information/quarterly-results.

Financial Outlook
David Barter, Cellebrite’s CFO, commented, “Strong demand from customers within our U.S. state and local, and Latin America segments helped drive 21% growth in total subscription-based revenue. Our updated 2025 targets underpin our expectation for a free cash flow margin of approximately 30% for the full year. As we advance our 2026 planning activities, we are increasingly excited about the opportunity we see to drive durable top-line growth, drive incremental gains in profitability and generate low 30% free cash flow margins as we build greater scale and expand our wallet share with existing customers worldwide.”

Cellebrite’s fourth-quarter and full-year 2025 expectations do not incorporate any anticipated contribution associated with the pending acquisition of Corellium, Inc. The Company’s financial expectations are as follows:

  Fourth-Quarter 2025 Expectations Full-Year 2025 Expectations
  (as of 11/12/25) (as of 11/12/25)
ARR -- $460 million - $475 million
Annual Growth -- 16% - 20%
Revenue $123 million - $128 million $470 million - $475 million
Annual Growth 13% - 17% 17% - 18%
Adjusted EBITDA $35 million - $38 million $124 million - $127 million
Adjusted EBITDA margin 28% - 30% 26% - 27%
     

Conference Call Information
Cellebrite will host a live conference call and webcast later today to review the Company’s third-quarter 2025 financial results and discuss its full-year 2025 outlook. Pertinent details include:

Date: Wednesday, November 12, 2025
Time: 5:00 p.m. ET
Call-In Number: 203-518-9814 / 800-274-8461
Conference ID: CLBTQ325
Event URL: https://investors.cellebrite.com/events/event-details/cellebrite-q3-2025-financial-results-conference-call-webcast
Webcast URL: https://edge.media-server.com/mmc/p/sc8377ap/
   

In conjunction with the conference call and webcast, historical financial tables and supplemental data will be available on the quarterly results section of Company’s investor relations website at https://investors.cellebrite.com/financial-information/quarterly-results.

Non-GAAP Financial Information and Key Performance Indicators
This press release includes non-GAAP financial measures. Cellebrite believes that the use of non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP operating expenses, non-GAAP operating income, non-GAAP net income, non-GAAP EPS and Adjusted EBITDA is helpful to investors. These measures, which the Company refers to as its non-GAAP financial measures, are not prepared in accordance with GAAP.

The Company believes that the non-GAAP financial measures provide a more meaningful comparison of its operational performance from period to period, and offer investors and management greater visibility into the underlying performance of its business:

  • Share-based compensation expenses utilize varying available valuation methodologies, subjective assumptions and a variety of equity instruments that can impact a company's non-cash expenses;
  • Acquired intangible assets are valued at the time of acquisition and are amortized over an estimated useful life after the acquisition;
  • Acquisition-related expenses and executive severance expenses relate to the cash component of contractual severance due to our former CEO and CFO, all of which are unrelated to current operations and neither are comparable to the prior period nor predictive of future results;
  • To the extent that the above adjustments have an effect on tax (income) expense, such an effect is excluded in the non-GAAP adjustment to net income;
  • Tax expense, depreciation and amortization expense vary for many reasons that are often unrelated to our underlying performance and make period-to-period comparisons more challenging; and
  • Financial instruments are remeasured according to GAAP and vary for many reasons that are often unrelated to the Company’s current operations and affect financial income.

Free cash flow is calculated as net cash provided by or used in operating activities less purchases of property and equipment. We believe that free cash flow is a useful indicator of liquidity that provides information to management and investors about the amount of cash provided by or used in our operations that, after the investments in property and equipment, can be used for strategic initiatives.

Each of our non-GAAP financial measures is an important tool for financial and operational decision making and for evaluating our own operating results over different periods of time. The non-GAAP financial measures do not represent our financial performance under U.S. GAAP and should not be considered as alternatives to operating income or net income or any other performance measures derived in accordance with GAAP. Non-GAAP measures should not be considered in isolated from, or as an alternative to, financial measures determined in accordance with GAAP. Non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in our industry, as other companies in our 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 because the non-GAAP financial measures are not prepared in accordance with GAAP, and exclude expenses that may have a material impact on our reported financial results. Further, share-based compensation expense has been, and will continue to be for the foreseeable future, significant recurring expenses in our business and an important part of the compensation provided to our employees. In addition, the amortization of intangible assets is expected recurring expense over the estimated useful life of the underlying intangible asset and acquisition-related expenses will be incurred to the extent acquisitions are made in the future. Furthermore, foreign exchange rates may fluctuate from one period to another, and the Company does not estimate movements in foreign currencies.

A reconciliation of each of these non-GAAP financial measures to their most comparable GAAP measure is set forth in a table included at the end of this press release, which is also available on our website at https://investors.cellebrite.com.

In regard to forward-looking non-GAAP guidance, we are not able to reconcile the forward-looking Adjusted EBITDA measure to the closest corresponding GAAP measure without unreasonable efforts because we are unable to predict the ultimate outcome of certain significant items including, but not limited to, fair value movements, share-based payments for future awards, tax expense, depreciation and amortization expense, and certain financing and tax items.

This press release also includes key performance indicators, including annual recurring revenue and dollar-based retention rate.

Annual recurring revenue (“ARR”) is defined as the annualized value of active term-based subscription license contracts and maintenance contracts related to perpetual licenses in effect at the end of that period. Subscription license contracts and maintenance contracts for perpetual licenses are annualized by multiplying the revenue of the last month of the period by 12. The annualized value of contracts is a legal and contractual determination made by assessing the contractual terms with our customers. The annualized value of maintenance contracts is not determined by reference to historical revenue, deferred revenue or any other GAAP financial measure over any period. ARR is not a forecast of future revenues, which can be impacted by contract start and end dates and renewal rates.

Dollar-based net retention rate (“NRR”) is calculated by dividing customer recurring revenue by base revenue. We define base revenue as recurring revenue we recognized from all customers with a valid license at the last quarter of the previous year period, during the four quarters ended one year prior to the date of measurement. We define our customer revenue as the recurring revenue we recognized during the four quarters ended on the date of measurement from the same customer base included in our measure of base revenue, including recurring revenue resulting from additional sales to those customers.

References to Websites and Social Media Platforms
References to information included on, or accessible through, websites and social media platforms do not constitute incorporation by reference of the information contained at or available through such websites or social media platforms, and you should not consider such information to be part of this press release.

Caution Regarding Forward Looking Statements
This document includes “forward-looking statements” within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. Forward looking statements may be identified by the use of words such as “forecast,” “intend,” “seek,” “target,” “anticipate,” “will,” “appear,” “approximate,” “foresee,” “might,” “possible,” “potential,” “believe,” “could,” “predict,” “should,” “could,” “continue,” “expect,” “estimate,” “may,” “plan,” “outlook,” “future” and “project” and other similar expressions that predict, project or indicate future events or trends or that are not statements of historical matters. Such forward-looking statements include, but are not limited to, estimated financial information for the fourth quarter of 2025 and for fiscal year 2025 and certain statements such as the timing of the closing of the acquisition of Corellium, the availability of Cellebrite’s Guardian Investigate product and including those statements with respect to 2025 revenue and annual recurring revenue, profitability, earnings and free cash flow as well as commentary associated with future performance, strategies, prospects, and other aspects of Cellebrite’s business are based on current expectations that are subject to risks and uncertainties. A number of factors could cause actual results or outcomes to differ materially from those indicated by such forward-looking statements. These factors include, but are not limited to: Cellebrite’s ability to keep pace with technological advances and evolving industry standards; Cellebrite’s material dependence on the purchase, acceptance and use of its solutions by law enforcement and government agencies; real or perceived errors, failures, defects or bugs in Cellebrite’s digital investigation solutions; Cellebrite’s failure to maintain the productivity of sales and marketing personnel, including relating to hiring, integrating and retaining personnel; intense competition in all of Cellebrite’s markets; the inadvertent or deliberate misuse of Cellebrite’s solutions; failure to manage its growth effectively; Cellebrite’s ability to introduce new solutions and add-ons; Cellebrite’s dependency on its customers renewing their subscriptions and purchasing new subscriptions; the low volume of business Cellebrite conducts via e-commerce; risks associated with the use of artificial intelligence; the risk of requiring additional capital to support the growth of its business; risks associated with Cellebrite’s dependency on third parties for supplying components or services and with higher costs or unavailability of materials used to create its hardware product components; lengthy sales cycle for some of Cellebrite’s solutions; near term declines in new or renewed agreements; risks associated with inability to recruit, train and retain qualified personnel and senior management; the security of Cellebrite’s operations and the integrity of its software solutions against cyber-attacks, information technology system breaches or disruptions; risks associated with the negative publicity related to Cellebrite’s business and use of its products; risks related to Cellebrite’s intellectual property; the regulatory constraints to which Cellebrite is subject; risks associated with Cellebrite’s operations in Israel, including the ongoing Israel-Hamas war, the increased tension between Israel and Iran and its proxies, including the ongoing hostilities between Israel and Hezbollah, and the risk of a greater regional conflict; risks associated with different corporate governance requirements applicable to Israeli companies and risks associated with being a foreign private issuer and an emerging growth company; market volatility in the price of Cellebrite’s shares; changing tax laws and regulations; risks associated with joint, ventures, partnerships and strategic initiatives; risks associated with Cellebrite’s significant international operations, including due to fluctuations in foreign currency exchange rates, rising global inflation and exposure to regions subject to political or economic instability; risks associated with Cellebrite’s failure to comply with anti-corruption, trade compliance, anti-money-laundering and economic sanctions laws and regulations; risks relating to the adequacy of Cellebrite’s existing systems, processes, policies, procedures, internal controls and personnel for Cellebrite’s current and future operations and reporting needs; and other factors, risks and uncertainties set forth in the section titled “Risk Factors” in Cellebrite’s annual report on Form 20-F filed with the SEC on March 18, 2025, and in other documents filed by Cellebrite with the U.S. Securities and Exchange Commission (“SEC”), which are available free of charge at www.sec.gov. You are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made, in this communication or elsewhere. Cellebrite undertakes no obligation to update its forward-looking statements, whether as a result of new information, future developments or otherwise, should circumstances change, except as otherwise required by securities and other applicable laws.

About Cellebrite
Cellebrite’s (Nasdaq: CLBT) mission is to enable its global customers to protect and save lives by enhancing digital investigations and intelligence gathering to accelerate justice in communities around the world. Cellebrite’s AI-powered Digital Investigation Platform enables customers to lawfully access, collect, analyze and share digital evidence in legally sanctioned investigations while preserving data privacy. Thousands of public safety organizations, intelligence agencies, and businesses rely on Cellebrite’s digital forensic and investigative solutions—available via cloud, on-premises, and hybrid deployments—to close cases faster and safeguard communities. To learn more, visit us at www.cellebrite.com and https://investors.cellebrite.com and find us on social media @Cellebrite.

Contacts:
Investors Relations
Andrew Kramer
Vice President, Investor Relations
investors@cellebrite.com
+1 973.206.7760

Media
Victor Cooper
Sr. Director of Corporate Communications + Content Operations
Victor.cooper@cellebrite.com
+1 404.804.5910

 
Cellebrite DI Ltd.
Third-Quarter 2025 Results Summary
(U.S Dollars in thousands)
 
 For the three months ended For the nine months ended
 September 30, September 30,
 2025 2024 2025 2024
        
Revenue126,029  106,858  346,854  292,154 
Gross profit105,715  91,414  291,373  247,185 
Gross margin83.9% 85.5% 84.0% 84.6%
Operating income18,990  19,445  45,675  41,179 
Operating margin15.1% 18.2% 13.2% 14.1%
Net income (loss)20,189  (207,093) 57,065  (302,276)
Cash flow from operating activities33,272  41,650  86,733  66,204 
        
Non-GAAP Financial Data:       
Operating income35,970  29,506  84,165  65,191 
Operating margin28.5% 27.6% 24.3% 22.3%
Net income36,860  31,847  93,812  71,638 
Adjusted EBITDA37,739  31,334  89,300  70,584 
Adjusted EBITDA margin29.9% 29.3% 25.7% 24.2%
            


Cellebrite DI Ltd.
Condensed Consolidated Balance Sheets
(U.S. Dollars in thousands)
 
  September 30, December 31,
   2025   2024 
Assets    
Current assets    
Cash and cash equivalents $281,361  $191,659 
Short-term deposits  127,216   153,746 
Marketable securities  117,135   101,818 
Trade receivables (net of allowance for credit losses of $533 and $594 as of September 30, 2025 and December 31, 2024, respectively)  104,196   82,358 
Prepaid expenses and other current assets  20,812   23,246 
Contract acquisition costs  9,034   5,827 
Inventories  8,648   8,939 
Total current assets  668,402   567,593 
     
Non-current assets    
Other non-current assets  6,289   7,682 
Marketable securities  69,580   36,601 
Deferred tax assets, net  12,727   11,072 
Property and equipment, net  22,533   16,995 
Operating lease right-of-use assets, net  16,267   10,604 
Intangible assets, net  9,807   11,306 
Goodwill  28,714   28,714 
Total non-current assets  165,917   122,974 
Total assets $834,319  $690,567 
     
Liabilities and shareholders’ equity    
Current Liabilities    
Trade payables $11,136  $11,077 
Other accounts payable and accrued expenses  62,486   63,330 
Deferred revenues  239,677   216,970 
Operating lease liabilities  3,618   4,125 
Total current liabilities  316,917   295,502 
     
Long-term liabilities    
Other long-term liabilities  7,510   6,954 
Deferred revenues  44,386   45,247 
Operating lease liabilities  17,821   6,844 
Total long-term liabilities  69,717   59,045 
Total liabilities  386,634   354,547 
     
Shareholders’ equity    
Share capital  *)   *) 
Additional paid-in capital  553,111   498,883 
Treasury share, NIS 0.00001 par value; 41,776 ordinary shares  (85)  (85)
Accumulated other comprehensive income  2,459   2,086 
Accumulated deficit  (107,800)  (164,864)
Total shareholders’ equity  447,685   336,020 
Total liabilities and shareholders’ equity $834,319  $690,567 
         

*) Less than 1 USD

Cellebrite DI Ltd.
Condensed Consolidated Statements of Income
(U.S Dollars in thousands, except share and per share data)
 
 For the three months ended For the nine months ended
 September 30, September 30,
  2025   2024   2025   2024 
        
Revenue:       
Subscription services$84,195  $69,339  $241,697  $197,180 
Term-license 28,531   24,038   69,819   60,787 
Other non-recurring 5,504   3,938   13,207   10,992 
Professional services 7,799   9,543   22,131   23,195 
Total revenue 126,029   106,858   346,854   292,154 
        
Cost of revenue:       
Subscription services 10,005   6,651   26,959   18,848 
Other non-recurring 4,791   3,415   11,290   11,335 
Professional services 5,518   5,378   17,232   14,786 
Total cost of revenue 20,314   15,444   55,481   44,969 
        
Gross profit$105,715  $91,414  $291,373  $247,185 
        
Operating expenses:       
Research and development 28,124   25,926   84,012   72,816 
Sales and marketing 38,800   32,486   116,253   96,865 
General and administrative 19,801   13,557   45,433   36,325 
Total operating expenses$86,725  $71,969  $245,698  $206,006 
        
Operating income$18,990  $19,445  $45,675  $41,179 
Financial income (expense), net 5,298   (223,982)  18,732   (337,060)
Income (loss) before tax 24,288   (204,537)  64,407   (295,881)
Tax expense 4,099   2,556   7,342   6,395 
Net income (loss)$20,189  $(207,093) $57,065  $(302,276)
        
Earnings (losses) per share       
Basic$0.08  $(0.99) $0.24  $(1.50)
Diluted$0.08  $(0.99) $0.23  $(1.50)
        
Weighted average shares outstanding       
Basic 243,508,803   208,705,089   240,394,282   201,488,572 
Diluted 249,719,713   208,705,089   249,357,070   201,488,572 
        
Other comprehensive income:       
Unrealized (loss) income on hedging transactions (665)  102   1,492   (748)
Unrealized income on marketable securities 198   844   301   524 
Currency translation adjustments 287   (1,780)  (1,420)  (410)
Total other comprehensive (loss) income, net of tax (180)  (834)  373   (634)
Total other comprehensive income (loss)$20,009  $(207,927) $57,438  $(302,910)
        


Cellebrite DI Ltd.
Condensed Consolidated Statements of Cash Flow
(U.S Dollars in thousands, except share and per share data)
 
  For the three months ended For the nine months ended
  September 30, September 30,
   2025   2024   2025   2024 
         
Cash flow from operating activities:        
Net income (loss) $20,189  $(207,093) $57,065  $(302,276)
Adjustments to reconcile net income to net cash provided by operating activities:        
Share-based compensation and RSU's  15,308   9,055   32,895   21,306 
Amortization of premium, discount and accrued interest on marketable securities  (488)  (736)  (2,213)  (2,038)
Depreciation and amortization  2,703   2,622   7,926   7,878 
Interest income from short-term deposits  (1,734)  (2,430)  (6,417)  (7,900)
Deferred tax assets, net  (51)  (634)  (1,824)  (2,202)
Remeasurement of Warrant liability     71,271      110,664 
Remeasurement of Restricted Sponsor Shares liability     37,906      65,889 
Remeasurement of Price Adjustment Shares liability     120,008      173,051 
Increase in trade receivables  (11,225)  (22,113)  (20,435)  (16,092)
Increase in deferred revenue  13,310   20,117   16,612   5,062 
Decrease (increase) in other non-current assets  398   589   1,393   (294)
Decrease in prepaid expenses and other current assets  336   3,334   3,068   6,086 
Changes in operating lease right-of-use assets  1,197   1,244   3,423   3,885 
Changes in operating lease liability  (892)  (1,019)  (2,603)  (3,561)
Decrease (increase) in inventories  882   (915)  348   236 
Increase (decrease) in trade payables  713   429   (499)  (1,162)
(Decrease) increase in other accounts payable and accrued expenses  (8,032)  9,184   (2,562)  5,864 
Increase in other long-term liabilities  658   831   556   1,808 
Net cash provided by operating activities  33,272   41,650   86,733   66,204 
         
Cash flows from investing activities:        
Purchases of property and equipment  (3,322)  (1,820)  (9,269)  (5,388)
Cash paid in conjunction with acquisitions, net of acquired cash     (2,748)     (2,748)
Purchase of Intangible assets           (904)
Investment in marketable securities  (12,057)  (13,428)  (195,203)  (112,710)
Proceeds from maturities of marketable securities  58,597   13,550   118,220   48,986 
Proceeds from sales of marketable securities        31,166    
Investment in short-term deposits  (15,000)  (46,000)  (99,000)  (168,000)
Redemption of short-term deposits  35,570   31,781   131,947   107,240 
Net cash provided by (used in) investing activities  63,788   (18,665)  (22,139)  (133,524)
         
Cash flows from financing activities:        
Exercise of options to shares  3,958   4,622   19,075   11,509 
Proceeds from Employee Share Purchase Plan  1,309   864   3,638   2,370 
Exercise of Warrants     53      53 
Redemption of Warrants     (11)     (11)
Net cash provided by financing activities  5,267   5,528   22,713   13,921 
         
Net increase (decrease) in cash and cash equivalents  102,327   28,513   87,307   (53,399)
Net effect of Currency Translation on cash and cash equivalents  (189)  880   2,395   231 
Cash and cash equivalents at beginning of period  179,223   106,956   191,659   189,517 
Cash and cash equivalents at end of period $281,361  $136,349  $281,361  $136,349 
         
Supplemental cash flow information:        
Income taxes paid (received) $4,686  $1,348  $(3,387) $3,905 
Non-cash activities        
Operating lease liabilities arising from obtaining right-of-use assets $  $1,616  $13,141  $1,831 
Reclassification and exercise of public and private Warrants $  $164,770  $  $164,770 
Reclassification and release of Restricted Sponsor Shares $  $113,136  $  $113,136 
Reclassification and issuance of Price Adjustment Shares $  $254,766  $  $254,766 
                 


Cellebrite DI Ltd.
Reconciliation of GAAP to Non-GAAP Financial Information
(U.S Dollars in thousands, except share and per share data)
 
 For the three months ended For the nine months ended
 September 30, September 30,
  2025   2024   2025   2024 
 (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Cost of revenue$20,314  $15,444  $55,481  $44,969 
Less:       
Share-based compensation 828   559   2,405   1,652 
Acquisition-related costs          2 
Non-GAAP cost of revenue$19,486  $14,885  $53,076  $43,315 
        
        
 For the three months ended For the nine months ended
 September 30, September 30,
  2025   2024   2025   2024 
 (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Gross profit$105,715  $91,414  $291,373  $247,185 
Share-based compensation 828   559   2,405   1,652 
Acquisition-related costs          2 
Non-GAAP gross profit$106,543  $91,973  $293,778  $248,839 
        
        
 For the three months ended For the nine months ended
 September 30, September 30,
  2025   2024   2025   2024 
 (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Operating expenses$86,725  $71,969  $245,698  $206,006 
Less:       
Share-based compensation 14,480   8,496   30,490   19,654 
Amortization of intangible assets 934   794   2,791   2,485 
Acquisition-related costs 164   212   2,230   219 
Executive severance costs 574      574    
Non-GAAP operating expenses$70,573  $62,467  $209,613  $183,648 
        
        
 For the three months ended For the nine months ended
 September 30, September 30,
  2025   2024   2025   2024 
 (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Operating income$18,990  $19,445  $45,675  $41,179 
Share-based compensation 15,308   9,055   32,895   21,306 
Amortization of intangible assets 934   794   2,791   2,485 
Acquisition-related costs 164   212   2,230   221 
Executive severance costs 574      574    
Non-GAAP operating income$35,970  $29,506  $84,165  $65,191 
        
        
 For the three months ended For the nine months ended
 September 30, September 30,
  2025   2024   2025   2024 
 (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Net income (loss)$20,189  $(207,093) $57,065  $(302,276)
Share-based compensation 15,308   9,055   32,895   21,306 
Amortization of intangible assets 934   794   2,791   2,485 
Acquisition-related costs 164   212   2,230   221 
Tax (income) expense (309)  (306)  (1,743)  298 
Finance expense from financial derivatives    229,185      349,604 
Executive severance costs 574      574    
Non-GAAP net income$36,860  $31,847  $93,812  $71,638 
        
Non-GAAP Earnings per share:       
Basic$0.15  $0.15  $0.39  $0.34 
Diluted$0.14  $0.14  $0.37  $0.32 
        
Weighted average shares outstanding:       
Basic 243,508,803   208,705,089   240,394,282   201,488,572 
Diluted 256,157,437   226,882,633   253,798,919   215,424,847 
        
        
 For the three months ended For the nine months ended
 September 30, September 30,
  2025   2024   2025   2024 
 (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Net income (loss)$20,189  $(207,093) $57,065  $(302,276)
Financial (income) expense, net (5,298)  223,982   (18,732)  337,060 
Tax expense 4,099   2,556   7,342   6,395 
Share-based compensation 15,308   9,055   32,895   21,306 
Amortization of intangible assets 934   794   2,791   2,485 
Acquisition-related costs 164   212   2,230   221 
Depreciation expenses 1,769   1,828   5,135   5,393 
Executive severance costs 574      574    
Adjusted EBITDA$37,739  $31,334  $89,300  $70,584 
        
        
 For the three months ended For the nine months ended
 September 30, September 30,
  2025   2024   2025   2024 
 (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Net cash provided by operating activities$33,272  $41,650  $86,733  $66,204 
Less:       
Purchases of property and equipment (3,322)  (1,820)  (9,269)  (5,388)
Free cash flow$29,950  $39,830  $77,464  $60,816 
Free cash flow margin 23.8%  37.3%  22.3%  20.8%
                



Primary Logo

More News

View More

Recent Quotes

View More
Symbol Price Change (%)
AMZN  237.58
-6.62 (-2.71%)
AAPL  272.95
-0.52 (-0.19%)
AMD  247.96
-10.93 (-4.22%)
BAC  52.87
-1.24 (-2.29%)
GOOG  279.12
-8.31 (-2.89%)
META  609.89
+0.88 (0.14%)
MSFT  503.29
-7.85 (-1.54%)
NVDA  186.86
-6.94 (-3.58%)
ORCL  217.57
-9.42 (-4.15%)
TSLA  401.99
-28.61 (-6.64%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.