Fourth quarter total revenue of $36.3 million increases 81%
year-over-year
Full Year 2014 total revenue of $103.0 million increases 56%
year-over-year
NEWTON, Mass. & PETACH TIKVAH, Israel--(BUSINESS WIRE)--Feb. 12, 2015--
CyberArk,
(NASDAQ: CYBR), the company that protects organizations from cyber
attacks that have made their way inside the network perimeter, today
announced financial results for the fourth quarter and full year ended
December 31, 2014.
Udi Mokady, CyberArk CEO, said, “We are very pleased with our strong
fourth quarter and full year results. It has become increasingly clear
that privileged account security is the critical new layer of protection
for organizations. Our results this quarter and in all of 2014 reinforce
that we are seeing returns on our investments in product development and
sales and marketing and successfully addressing the significant
opportunity in front of us. We are very well positioned in the market,
and in 2015 we will continue our focus on innovation, scale and
execution to drive growth and further extend our leadership position.”
Financial Highlights for the Fourth Quarter Ended December 31, 2014
Revenue:
-
Total revenue was $36.3 million, up 81% year-over-year compared with
the fourth quarter of 2013.
-
License revenue was $24.4 million, up 95% compared with the fourth
quarter of 2013.
-
Maintenance and Professional Services revenue was $11.9 million, up
57% year-over-year.
Operating Income:
-
GAAP operating income was $9.5 million for the quarter, an increase
compared to $2.7 million in the fourth quarter of 2013.
-
Non-GAAP operating income was $10.0 million for the quarter, an
increase compared to $2.8 million in the fourth quarter of 2013.
Net Income:
-
GAAP net income was $6.7 million, an increase compared to GAAP net
income of $1.4 million in the fourth quarter of 2013.
-
GAAP net income per share was $0.19, compared to $0.01 in the fourth
quarter of 2013, based on 34.7 and 10.4 million weighted average
diluted shares, respectively.
-
Non-GAAP net income was $7.2 million, an increase compared to $2.2
million in the fourth quarter of 2013.
-
Non-GAAP net income per share was $0.21, compared to $0.08 in the
fourth quarter of 2013, based on 34.7 million and 27.0 million
weighted average diluted shares, respectively.
Financial Highlights for the Full Year Ended December 31, 2014
Revenue:
-
Total revenue was $103.0 million, up 56% compared with 2013.
-
License revenue was $61.3 million, up 58% compared with 2013.
-
Maintenance and Professional Services revenue was $41.7 million, up
53% year-over-year.
Operating Income:
-
GAAP operating income was $20.5 million, an increase compared to $9.1
million in 2013.
-
Non-GAAP operating income was $22.0 million, an increase compared to
$9.5 million in 2013.
Net Income:
-
GAAP net income was $10.0 million, an increase compared to GAAP net
income of $6.6 million 2013.
-
GAAP net income per share was $0.34, compared to $0.14 in 2013, based
on 29.7 million and 10.8 million weighted average diluted shares,
respectively.
-
Non-GAAP net income was $15.8 million, an increase compared to $8.5
million in 2013.
-
Non-GAAP net income per share was $0.53, compared to $0.31 in 2013,
based on 29.7 million and 27.3 million weighted average diluted
shares, respectively.
The tables at the end of this press release include a reconciliation of
GAAP to non-GAAP operating income and net income for the three and
twelve months ended December 31, 2014 and 2013. An explanation of these
measures is also included below under the heading “Non-GAAP Financial
Measures.”
Balance Sheet and Cash Flow:
-
As of December 31, 2014, CyberArk had $177.2 million in cash and cash
equivalents and short-term deposits compared with $65.4 million as of
December 31, 2013.
-
During 2014, the Company generated $23.8 million in cash flow from
operations, an increase compared to $20.2 million during in 2013.
Business Outlook
Based on information available as of February 12, 2015, CyberArk is
issuing guidance for the first quarter and full year 2015 as indicated
below.
First Quarter 2015:
-
Total revenue is expected to be in the range of $25.5 million to $26.5
million.
-
Non-GAAP operating income is expected to be in the range of $1.6
million to $2.5 million.
-
Non-GAAP net income per share is expected to be in the range of $0.04
to $0.06. This assumes 34.7 million weighted average diluted shares.
Full Year 2015:
-
Total revenue is expected to be in the range of $127.0 million to
$130.0 million which represents 23% to 26% year-over-year growth.
-
Non-GAAP operating income is expected to be in the range of $11.0
million to $12.5 million.
-
Non-GAAP net income per share is expected to be in the range of $0.24
to $0.27. This assumes 35.1 million weighted average diluted shares.
Conference Call Information
CyberArk will host a conference call on Thursday, February 12, 2015 at
5:00 p.m. Eastern Time (ET) to discuss the company’s fourth quarter and
full year financial results and business outlook. To access this call,
dial 888-437-9445 (domestic) or 719-457-2689 (international). The
conference ID is 1256897. Additionally, a live webcast of the conference
call will be available in the “Investor Relations” section of the
Company’s web site at www.cyberark.com.
Following the conference call, a replay will be available for one week
at 877-870-5176 (U.S.) or 858-384-5517 (international). The replay pass
code is 1256897. An archived webcast of this conference call will also
be available in the “Investor Relations” section of the Company’s web
site at www.cyberark.com.
About CyberArk
CyberArk (NASDAQ: CYBR) is the only security company focused on
eliminating the most advanced cyber threats; those that use insider
privileges to attack the heart of the enterprise. Dedicated to stopping
attacks before they stop business, CyberArk proactively secures against
cyber threats before attacks can escalate and do irreparable damage. The
company is trusted by the world’s leading companies – including 40
percent of the Fortune 100 and 17 of the world’s top 20 banks – to
protect their highest value information assets, infrastructure and
applications. A global company, CyberArk is headquartered in Petach
Tikvah, Israel, with U.S. headquarters located in Newton, MA. The
company also has offices throughout EMEA and Asia-Pacific. To learn more
about CyberArk, visit www.cyberark.com.
Copyright © 2015 CyberArk Software. All Rights Reserved. All
other brand names, product names, or trademarks belong to their
respective holders.
Non-GAAP Financial Measures
CyberArk believes that the use of non-GAAP operating income and non-GAAP
net income 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 operating income or net
income or any other performance measures derived in accordance with GAAP.
-
For the three and twelve months ended December 31, 2014 and 2013,
non-GAAP operating income is calculated as operating income excluding
stock-based compensation expense.
-
For the three months ended December 31, 2014, non-GAAP net income is
calculated as net income excluding stock-based compensation expense
and for the three months ended December 31, 2013, non-GAAP net income
is calculated as net income excluding (i) stock-based compensation
expense and (ii) financial expenses resulting from the revaluation of
warrants to purchase preferred shares.
-
For the twelve months ended December 31, 2014 and 2013, non-GAAP net
income is calculated as net income excluding (i) stock-based
compensation expense and (ii) financial expenses resulting from the
revaluation of warrants to purchase preferred shares.
Because of varying available valuation methodologies, subjective
assumptions and the variety of equity instruments that can impact a
company’s non-cash expense, the Company believes that providing non-GAAP
financial measures that exclude stock-based compensation expense allows
for more meaningful comparisons of its period to period operating
results. Stock-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. In addition, the Company believes that excluding
financial expenses with respect to revaluation of warrants to purchase
preferred shares allows for more meaningful comparison between its net
income from period to period, especially since upon the closing of the
IPO, the warrants were exercised for ordinary shares, and as a result,
are no longer evaluated at each balance sheet date. Each of these
financial measures is an important tool for financial and operational
decision-making and for evaluating the Company’s own operating results
over different periods of time.
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 measures to evaluate its business.
Cautionary Language Concerning Forward-Looking Statements
This release may contain forward-looking statements, which express
the current beliefs and expectations of CyberArk’s management. Such
statements involve a number of known and unknown risks and uncertainties
that could cause the Company’s future results, performance or
achievements to differ significantly from the results, performance or
achievements expressed or implied by such forward-looking statements.
Important factors that could cause or contribute to such differences
include risks relating to: changes in the new and rapidly evolving cyber
threat landscape; failure to effectively manage growth; fluctuations in
quarterly results of operations; real or perceived shortcomings, defects
or vulnerabilities in the Company’s solution or the failure of the
solution to meet customers’ needs; the inability to acquire new
customers or sell additional products and services to existing
customers; competition from IT security vendors and other factors
discussed under the heading “Risk Factors” in the final prospectus for
the Company’s initial public offering filed with the Securities and
Exchange Commission on September 24, 2014. Forward-looking statements in
this release are made pursuant to the safe harbor provisions contained
in the Private Securities Litigation Reform Act of 1995. These
forward-looking statements are made only as of the date hereof, and the
Company undertakes no obligation to update or revise the forward-looking
statements, whether as a result of new information, future events or
otherwise.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CYBERARK SOFTWARE LTD.
|
|
|
|
|
|
Consolidated Statements of Operations
|
|
|
|
|
|
U.S. dollars in thousands (except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
|
|
Dec 31,
|
|
|
Dec 31,
|
|
|
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
License
|
|
|
|
|
$
|
12,518
|
|
|
$
|
24,451
|
|
|
|
$
|
38,907
|
|
|
$
|
61,320
|
|
Maintenance and professional services
|
|
|
|
|
|
7,534
|
|
|
|
11,854
|
|
|
|
|
27,250
|
|
|
|
41,679
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
|
|
|
20,052
|
|
|
|
36,305
|
|
|
|
|
66,157
|
|
|
|
102,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
License
|
|
|
|
|
|
481
|
|
|
|
831
|
|
|
|
|
1,216
|
|
|
|
2,654
|
|
Maintenance and professional services
|
|
|
|
|
|
2,074
|
|
|
|
3,681
|
|
|
|
|
7,860
|
|
|
|
12,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues
|
|
|
|
|
|
2,555
|
|
|
|
4,512
|
|
|
|
|
9,076
|
|
|
|
14,707
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
|
17,497
|
|
|
|
31,793
|
|
|
|
|
57,081
|
|
|
|
88,292
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
|
2,850
|
|
|
|
4,163
|
|
|
|
|
10,404
|
|
|
|
14,400
|
|
Sales and marketing
|
|
|
|
|
|
10,407
|
|
|
|
14,788
|
|
|
|
|
32,840
|
|
|
|
44,943
|
|
General and administrative
|
|
|
|
|
|
1,582
|
|
|
|
3,336
|
|
|
|
|
4,758
|
|
|
|
8,495
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
|
|
|
14,839
|
|
|
|
22,287
|
|
|
|
|
48,002
|
|
|
|
67,838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
|
2,658
|
|
|
|
9,506
|
|
|
|
|
9,079
|
|
|
|
20,454
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial expenses, net
|
|
|
|
|
|
(501
|
)
|
|
|
(555
|
)
|
|
|
|
(1,124
|
)
|
|
|
(5,988
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes on income
|
|
|
|
|
|
2,157
|
|
|
|
8,951
|
|
|
|
|
7,955
|
|
|
|
14,466
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxes on income
|
|
|
|
|
|
(761
|
)
|
|
|
(2,291
|
)
|
|
|
|
(1,320
|
)
|
|
|
(4,512
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
$
|
1,396
|
|
|
$
|
6,660
|
|
|
|
$
|
6,635
|
|
|
$
|
9,954
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per ordinary share
|
|
|
|
|
$
|
0.02
|
|
|
$
|
0.22
|
|
|
|
$
|
0.25
|
|
|
$
|
0.46
|
|
Diluted net income per ordinary share
|
|
|
|
|
$
|
0.01
|
|
|
$
|
0.19
|
|
|
|
$
|
0.14
|
|
|
$
|
0.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing net income
|
|
|
|
|
|
|
|
|
|
|
|
|
per ordinary shares, basic
|
|
|
|
|
|
6,958,713
|
|
|
|
30,466,847
|
|
|
|
|
6,900,433
|
|
|
|
13,335,059
|
|
Shares used in computing net
|
|
|
|
|
|
|
|
|
|
|
|
|
income per ordinary shares, diluted
|
|
|
|
|
|
10,436,373
|
|
|
|
34,673,940
|
|
|
|
|
10,765,914
|
|
|
|
29,704,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based Compensation Expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
|
|
Dec 31,
|
|
|
Dec 31,
|
|
|
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
|
|
$
|
14
|
|
|
$
|
69
|
|
|
|
$
|
39
|
|
|
$
|
137
|
|
Research and development
|
|
|
|
|
|
26
|
|
|
|
73
|
|
|
|
|
73
|
|
|
|
172
|
|
Sales and marketing
|
|
|
|
|
|
(15
|
)
|
|
|
197
|
|
|
|
|
126
|
|
|
|
347
|
|
General and administrative
|
|
|
|
|
|
92
|
|
|
|
208
|
|
|
|
|
165
|
|
|
|
917
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total share-based compensation expense
|
|
|
|
|
$
|
117
|
|
|
$
|
547
|
|
|
|
$
|
403
|
|
|
$
|
1,573
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CYBERARK SOFTWARE LTD.
|
|
|
|
|
|
Consolidated Balance Sheets
|
|
|
|
|
|
U.S. dollars in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31,
|
|
|
Dec 31,
|
|
|
|
|
|
2013
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
$
|
62,379
|
|
|
$
|
124,184
|
|
Short-term bank deposits
|
|
|
|
|
|
2,989
|
|
|
|
52,997
|
|
Trade receivables
|
|
|
|
|
|
12,728
|
|
|
|
19,263
|
|
Prepaid expenses and other current assets
|
|
|
|
|
|
2,083
|
|
|
|
2,078
|
|
Short-term deferred tax asset
|
|
|
|
|
|
2,647
|
|
|
|
3,788
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
|
|
82,826
|
|
|
|
202,310
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM ASSETS:
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
|
|
1,272
|
|
|
|
2,148
|
|
Severance pay fund
|
|
|
|
|
|
3,071
|
|
|
|
3,060
|
|
Prepaid expenses and other long-term assets
|
|
|
|
|
|
1,012
|
|
|
|
1,021
|
|
Long-term deferred tax asset
|
|
|
|
|
|
1,451
|
|
|
|
2,013
|
|
|
|
|
|
|
|
|
|
|
Total long-term assets
|
|
|
|
|
|
6,806
|
|
|
|
8,242
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
|
|
|
$
|
89,632
|
|
|
$
|
210,552
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
|
|
$
|
1,766
|
|
|
$
|
1,835
|
|
Employees and payroll accruals
|
|
|
|
|
|
6,821
|
|
|
|
10,322
|
|
Deferred revenues
|
|
|
|
|
|
18,175
|
|
|
|
22,594
|
|
Accrued expenses and other current liabilities
|
|
|
|
|
|
4,517
|
|
|
|
6,942
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
|
|
31,279
|
|
|
|
41,693
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES:
|
|
|
|
|
|
|
|
|
Deferred revenues
|
|
|
|
|
|
6,303
|
|
|
|
9,566
|
|
Other long-term liabilities
|
|
|
|
|
|
-
|
|
|
|
184
|
|
Accrued severance pay
|
|
|
|
|
|
4,070
|
|
|
|
4,101
|
|
Warrants to purchase preferred shares
|
|
|
|
|
|
2,134
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total long-term liabilities
|
|
|
|
|
|
12,507
|
|
|
|
13,851
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY:
|
|
|
|
|
|
|
|
|
Ordinary shares of NIS 0.01 par value
|
|
|
|
|
|
17
|
|
|
|
79
|
|
Preferred shares of NIS 0.01 par value
|
|
|
|
|
|
41
|
|
|
|
-
|
|
Additional paid-in capital
|
|
|
|
|
|
34,811
|
|
|
|
134,486
|
|
Accumulated other comprehensive income (Loss)
|
|
|
|
|
|
155
|
|
|
|
(333
|
)
|
Retained earnings
|
|
|
|
|
|
10,822
|
|
|
|
20,776
|
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity
|
|
|
|
|
|
45,846
|
|
|
|
155,008
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
$
|
89,632
|
|
|
$
|
210,552
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CYBERARK SOFTWARE LTD.
|
|
|
|
|
|
Consolidated Statements of Cash Flows
|
|
|
|
|
|
U.S. dollars in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
|
|
Dec 31,
|
|
|
|
|
|
|
2013
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
$
|
6,635
|
|
|
|
$
|
9,954
|
|
Adjustments to reconcile net income to net cash
|
|
|
|
|
|
|
|
|
provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
475
|
|
|
|
|
746
|
|
Share based compensation expenses
|
|
|
|
|
|
403
|
|
|
|
|
1,573
|
|
Tax benefit related to exercise of share options
|
|
|
|
|
|
-
|
|
|
|
|
645
|
|
Deferred income taxes, net
|
|
|
|
|
|
(769
|
)
|
|
|
|
45
|
|
Increase in trade receivables
|
|
|
|
|
|
(3,257
|
)
|
|
|
|
(6,535
|
)
|
Increase in prepaid expenses and other
|
|
|
|
|
|
|
|
|
current and long-term assets
|
|
|
|
|
|
(920
|
)
|
|
|
|
(159
|
)
|
Increase (decrease) in trade payables
|
|
|
|
|
|
651
|
|
|
|
|
(145
|
)
|
Changes in fair value of warrants to purchase preferred
|
|
|
|
|
|
|
|
|
shares
|
|
|
|
|
|
1,446
|
|
|
|
|
4,309
|
|
Increase in short term and long term deferred revenues
|
|
|
|
|
|
9,410
|
|
|
|
|
7,682
|
|
Increase in employees and payroll accruals
|
|
|
|
|
|
2,651
|
|
|
|
|
3,501
|
|
Increase in accrued expenses and other
|
|
|
|
|
|
|
|
|
current and long-term liabilities
|
|
|
|
|
|
3,191
|
|
|
|
|
2,182
|
|
Increase in accrued severance pay, net
|
|
|
|
|
|
243
|
|
|
|
|
42
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
|
|
20,159
|
|
|
|
|
23,840
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Proceeds from short and long term deposits
|
|
|
|
|
|
8,735
|
|
|
|
|
2,533
|
|
Investment in short and long term deposits
|
|
|
|
|
|
(8,809
|
)
|
|
|
|
(52,570
|
)
|
Purchase of property and equipment
|
|
|
|
|
|
(752
|
)
|
|
|
|
(1,408
|
)
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
|
|
|
(826
|
)
|
|
|
|
(51,445
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Issuance of shares, net
|
|
|
|
|
|
-
|
|
|
|
|
88,468
|
|
Proceeds from exercise of options and warrants
|
|
|
|
|
|
159
|
|
|
|
|
942
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
|
|
|
159
|
|
|
|
|
89,410
|
|
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents
|
|
|
|
|
|
19,492
|
|
|
|
|
61,805
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the beginning of the period
|
|
|
|
|
|
42,887
|
|
|
|
|
62,379
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the end of the period
|
|
|
|
|
$
|
62,379
|
|
|
|
$
|
124,184
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CYBERARK SOFTWARE LTD.
|
|
|
|
|
|
Reconciliation of GAAP Measures to Non-GAAP Measures
|
|
|
|
|
|
U.S. dollars in thousands (except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Operating Income to Non-GAAP Operating Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
|
|
Dec 31,
|
|
|
Dec 31,
|
|
|
|
|
|
2013
|
|
2014
|
|
|
2013
|
|
2014
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
$
|
2,658
|
|
$
|
9,506
|
|
|
$
|
9,079
|
|
$
|
20,454
|
Share-based compensation
|
|
|
|
|
|
117
|
|
|
547
|
|
|
|
403
|
|
|
1,573
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating income
|
|
|
|
|
$
|
2,775
|
|
$
|
10,053
|
|
|
$
|
9,482
|
|
$
|
22,027
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income to Non-GAAP Net Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
|
|
Dec 31,
|
|
|
Dec 31,
|
|
|
|
|
|
2013
|
|
2014
|
|
|
2013
|
|
2014
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
$
|
1,396
|
|
$
|
6,660
|
|
|
$
|
6,635
|
|
$
|
9,954
|
Share-based compensation
|
|
|
|
|
|
117
|
|
|
547
|
|
|
|
403
|
|
|
1,573
|
Warrant adjustment
|
|
|
|
|
|
647
|
|
|
-
|
|
|
|
1,446
|
|
|
4,309
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income
|
|
|
|
|
$
|
2,160
|
|
$
|
7,207
|
|
|
$
|
8,484
|
|
$
|
15,836
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
$
|
0.13
|
|
$
|
0.24
|
|
|
$
|
0.52
|
|
$
|
0.90
|
Diluted
|
|
|
|
|
$
|
0.08
|
|
$
|
0.21
|
|
|
$
|
0.31
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
6,958,713
|
|
|
30,466,847
|
|
|
|
6,900,433
|
|
|
13,335,059
|
Diluted
|
|
|
|
|
|
27,005,453
|
|
|
34,673,940
|
|
|
|
27,334,994
|
|
|
29,704,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|

Source: CyberArk Software Ltd.
Investor Contact:
ICR
Staci Mortenson, 617-558-2132
ir@cyberark.com
or
Media
Contact:
CyberArk
Christy Lynch, 617-796-3210
press@cyberark.com