NEW YORK, Nov. 06, 2024 (GLOBE NEWSWIRE) -- Kaltura, Inc. (“Kaltura” or the “Company”), the video experience cloud, today announced financial results for the third quarter ended September 30, 2024, as well as outlook for the fourth quarter and full year 2024.
“We delivered record subscription revenue and ARR in the third quarter, making it our eighth consecutive quarter of year-over-year revenue growth. Cash flow was at a record high, and Adjusted EBITDA was positive for the fifth consecutive quarter and at its highest level since the second quarter of 2020, fueled by a record gross margin. We also posted a sequential and year-over-year increase in new bookings for the second consecutive quarter, continued year-over-year improvement in gross retention, and record RPO. In light of these results, we are once again increasing our revenue and Adjusted EBITDA guidance for the full year and are expecting to post positive cash flow from operations in the fourth quarter and for the full year, which would translate to over a $46 million improvement in cash flow from operations in 2024 as compared to the same period only two years ago,” said Ron Yekutiel, Kaltura Co-founder, Chairman, President and CEO.
Mr. Yekutiel continued, “We believe that the tide is gradually turning on the industry and Kaltura, and that the improved booking and retention trend that we started seeing in recent quarters will continue and strengthen in 2025 and beyond, fueled by renewed industry and macroeconomic tailwinds as well as product enhancements harnessing Gen-AI that are expected to bring about further digital transformation and proliferation of video experiences. We expect that as the market gradually regrows, customers will further accelerate the consolidation of their video needs around Kaltura to boost all of their employee and customer experiences.”
Third Quarter 2024 Financial Highlights:
- Revenue for the third quarter of 2024 was $44.3 million, an increase of 2% compared to $43.5 million for the third quarter of 2023.
- Subscription revenue for the third quarter of 2024 was $42.1 million, an increase of 3% compared to $40.8 million for the third quarter of 2023.
- Annualized Recurring Revenue (ARR) for the third quarter of 2024 was $168.9 million, an increase of 4% compared to $163.1 million for the third quarter of 2023.
- GAAP Gross profit for the third quarter of 2024 was $29.5 million, representing a gross margin of 67%, compared to a GAAP gross profit of $27.7 million and gross margin of 64% for the third quarter of 2023.
- Non-GAAP Gross profit for the third quarter of 2024 was $29.9 million, representing a non-GAAP gross margin of 68%, compared to a non-GAAP gross profit of $28.1 million and non-GAAP gross margin of 65% for the third quarter of 2023.
- GAAP Operating loss was $4.5 million for the third quarter of 2024, compared to an operating loss of $8.3 million for the third quarter of 2023.
- Non-GAAP Operating income was $1.3 million for the third quarter of 2024, compared to a non-GAAP operating loss of $0.8 million for the third quarter of 2023.
- GAAP Net loss was $3.6 million or $0.02 per diluted share, for the third quarter of 2024, compared to a GAAP net loss of $10.7 million, or $0.08 per diluted share, for the third quarter of 2023.
- Non-GAAP Net income was $2.1 million or $0.01 per diluted share for the third quarter of 2024, compared to a non-GAAP net loss of $3.2 million, or $(0.02) per diluted share, for the third quarter of 2023.
- Adjusted EBITDA was $2.4 million for the third quarter of 2024, compared to adjusted EBITDA of $0.3 million for the third quarter of 2023.
- Net Cash Provided By Operating Activities was $10.7 million for the third quarter of 2024, compared to $1.7 million for the third quarter of 2023.
Third Quarter 2024 Business Highlights:
- Closed 2 seven-digit deals and 22 six-digit deals across a diverse array of industries, use-cases, and geographies.
- Highest new bookings since the fourth quarter of 2022.
- Improved gross retention year-over-year, and re-growth of Net Dollar Retention to 101% after posting 98% in the last three quarters.
- Started productizing our “Content Lab” where Gen-AI is used to analyze video captions and viewership engagement data to create in real-time new clips, highlight reels, and other immersive experiences that are hyper-personalized and hyper-contextualized. Also showcased a beta version of our Gen-AI offerings for Media and Telecom customers at the IBC 2024 conference in Amsterdam, including AI-generated metadata enrichment, subtitles, dubbing, chaptering, highlights, and content recommendation for live streaming, VOD assets, and user generated content.
- Won two additional significant industry awards: the “best overall event management solution award” in the 7th annual international Martech Breakthrough Awards Program, and “best video management platform award” in the 2024 Digiday Technology Awards.
Financial Outlook:
For the fourth quarter of 2024, Kaltura currently expects:
- Subscription Revenue to grow by 2%-4% year-over-year to between $41.8 million and $42.5 million.
- Total Revenue to grow (decline) by (1)% - 1% year-over-year to between $44.0 million and $44.7 million.
- Adjusted EBITDA to be in the range of $0.5 million to $1.5 million.
For the full year ending December 31, 2024, Kaltura currently expects:
- Subscription Revenue to grow by 2% year-over-year to between $166.1 million and $166.8 million.
- Total Revenue to grow by 1% - 2% year-over-year to between $177.1 million and $177.8 million.
- Adjusted EBITDA to be in the range of $5.1 million to $6.1 million.
The guidance provided above contains forward-looking statements and actual results may differ materially. Refer to “Forward-Looking Statements” below for information on the factors that could cause our actual results to differ materially from these forward-looking statements. Kaltura has not provided a quantitative reconciliation of forecasted Adjusted EBITDA to forecasted GAAP net loss within this press release because the Company is unable, without making unreasonable efforts, to calculate certain reconciling items with confidence. The reconciliation for Adjusted EBITDA includes but is not limited to the following items: stock-based compensation expenses, depreciation, amortization, financial expenses (income), net, provision for income tax, and other non-recurring operating expenses. These items, which could materially affect the computation of forward-looking GAAP net loss, are inherently uncertain and depend on various factors, some of which are outside of the Company’s control.
Additional information on Kaltura’s reported results, including a reconciliation of the non-GAAP financial measures to their most comparable GAAP measures, is included in the financial tables below.
Conference Call
Kaltura will host a conference call today on November 6, 2024 to review its third quarter 2024 financial results and to discuss its financial outlook.
| Time: | 8:00 a.m. ET | ||
| United States/Canada Toll Free: | 1-877-407-0789 | ||
| International Toll: | 1-201-689-8562 | ||
A live webcast will also be available in the Investor Relations section of Kaltura’s website at: https://investors.kaltura.com/news-and-events/events.
A replay of the webcast will be available in the Investor Relations section of the company’s web site approximately two hours after the conclusion of the call and remain available for approximately 30 calendar days.
About Kaltura
Kaltura’s mission is to power any video experience for any organization. Our Video Experience Cloud offers live, real-time, and on-demand video products for enterprises of all industries, as well as specialized industry solutions, currently for educational institutions and for media and telecom companies. Underlying our products and solutions is a broad set of Media Services that are also used by other cloud platforms and companies to power video experiences and workflows for their own products. Kaltura’s Video Experience Cloud is used by leading brands reaching millions of users, at home, at school and at work, for communication, collaboration, training, marketing, sales, customer care, teaching, learning, virtual events, and entertainment experiences.
Investor Contacts:
Kaltura
John Doherty
Chief Financial Officer
IR@Kaltura.com
Sapphire Investor Relations
Erica Mannion and Michael Funari
+1 617 542 6180
IR@Kaltura.com
Media Contacts:
Kaltura
Nohar Zmora
pr.team@kaltura.com
Headline Media
Raanan Loew
raanan@headline.media
+1 347 897 9276
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking statements, including but not limited to, statements regarding our future financial and operating performance, including our guidance; our business strategy, plans and objectives for future operations; and general economic, business and industry conditions, including expectations with respect to trends in our market and industry and the impact of Gen-AI adoption.
In some cases, you can identify forward-looking statements by terminology such as “aim,” “anticipate,” “assume,” “believe,” “contemplate,” “continue,” “could,” “due,” “estimate,” “expect,” “goal,” “intend,” “may,” “objective,” “plan,” “predict,” “potential,” “positioned,” “seek,” “should,” “target,” “will,” “would” and other similar expressions that are predictions of or indicate future events and future trends, or the negative of these terms or other comparable terminology, although not all forward-looking statements contain these words. Any forward-looking statements contained herein are based on our historical performance and our current plans, estimates and expectations and are not a representation that such plans, estimates, or expectations will be achieved. These forward-looking statements represent our expectations as of the date of this press release. Subsequent events may cause these expectations to change, and we disclaim any obligation to update the forward-looking statements in the future, except as required by law. These forward-looking statements are subject to known and unknown risks and uncertainties that may cause actual results to differ materially from our current expectations.
Important factors that could cause actual results to differ materially from those anticipated in our forward-looking statements include, but are not limited to, the current volatile economic climate and its direct and indirect impact on our business and operations; political, economic, and military conditions in Israel and other geographies; our ability to retain our customers and meet demand; our ability to achieve and maintain profitability; the evolution of the markets for our offerings; our ability to keep pace with technological and competitive developments; risks associated with our use of certain artificial intelligence and machine learning models; our ability to maintain the interoperability of our offerings across devices, operating systems and third-party applications; risks associated with our Application Programming Interfaces, other components in our offerings and other intellectual property; our ability to compete successfully against current and future competitors; our ability to increase customer revenue; risks related to our approach to revenue recognition; our potential exposure to cybersecurity threats; our compliance with data privacy and data protection laws; our ability to meet our contractual commitments; our reliance on third parties; our ability to retain our key personnel; risks related to our revenue mix and customer base; risks related to our international operations; risks related to potential acquisitions; our ability to generate or raise additional capital; and the other risks under the caption “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the Securities and Exchange Commission (“SEC”), as such factors may be updated from time to time in our other filings with the SEC, which are accessible on the SEC’s website at www.sec.gov and the Investor Relations page of our website at investors.kaltura.com.
Non-GAAP Financial Measures
Kaltura has provided in this press release and the accompanying tables measures of financial information that have not been prepared in accordance with generally accepted accounting principles in the U.S. ("GAAP"), including non-GAAP gross profit, non-GAAP gross margin (calculated as a percentage of revenue), non-GAAP research and development expenses, non-GAAP sales and marketing expenses, non-GAAP general and administrative expenses, non-GAAP operating loss, non-GAAP operating margin (calculated as a percentage of revenue), non-GAAP net loss, non-GAAP net loss per share and Adjusted EBITDA. Kaltura defines these non-GAAP financial measures as the respective corresponding GAAP measure, adjusted for, as applicable: (1) stock-based compensation expense; (2) the amortization of acquired intangibles; (3) facility exit and transition costs; (4) restructuring charges; and (5) war-related costs. Kaltura defines EBITDA as net profit (loss) before financial expenses (income), net, provision for income taxes, and depreciation and amortization expenses. Adjusted EBITDA is defined as EBITDA (as defined above), adjusted for the impact of certain non-cash and other items that we believe are not indicative of our core operating performance, such as non-cash stock-based compensation expenses, facility exit and transition costs, restructuring charges and other non-recurring operating expenses. We believe these non-GAAP financial measures provide useful information to management and investors regarding certain financial and business trends relating to Kaltura’s financial condition and results of operations. These non-GAAP metrics are a supplemental measure of our performance, are not defined by or presented in accordance with GAAP, and should not be considered in isolation or as an alternative to net profit (loss) or any other performance measure prepared in accordance with GAAP. Non-GAAP financial measures are presented because we believe that they provide useful supplemental information to investors and analysts regarding our operating performance and are frequently used by these parties in evaluating companies in our industry. By presenting these non-GAAP financial measures, we provide a basis for comparison of our business operations between periods by excluding items that we do not believe are indicative of our core operating performance. We believe that investors’ understanding of our performance is enhanced by including these non-GAAP financial measures as a reasonable basis for comparing our ongoing results of operations. Additionally, our management uses these non-GAAP financial measures as supplemental measures of our performance because they assist us in comparing the operating performance of our business on a consistent basis between periods, as described above. Although we use the non-GAAP financial measures described above, such measures have significant limitations as analytical tools and only supplement but do not replace, our financial statements in accordance with GAAP. See the tables below regarding reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures.
Key Financial and Operating Metrics
Annualized Recurring Revenue. We use Annualized Recurring Revenue (“ARR”) as a measure of our revenue trend and an indicator of our future revenue opportunity from existing recurring customer contracts. We calculate ARR by annualizing our recurring revenue for the most recently completed fiscal quarter. Recurring revenues are generated from SaaS and PaaS subscriptions, as well as term licenses for software installed on the customer's premises (“On-Prem”). For the SaaS and PaaS components, we calculate ARR by annualizing the actual recurring revenue recognized for the latest fiscal quarter. For the On-Prem components for which revenue recognition is not ratable across the license term, we calculate ARR for each contract by dividing the total contract value (excluding professional services) as of the last day of the specified period by the number of days in the contract term and then multiplying by 365. Recurring revenue excludes revenue from one-time professional services and setup fees. ARR is not adjusted for the impact of any known or projected future customer cancellations, upgrades or downgrades or price increases or decreases. The amount of actual revenue that we recognize over any 12-month period is likely to differ from ARR at the beginning of that period, sometimes significantly. This may occur due to new bookings, cancellations, upgrades or downgrades, pending renewals, professional services revenue, foreign exchange rate fluctuations and acquisitions or divestitures. ARR should be viewed independently of revenue as it is an operating metric and is not intended to be a replacement or forecast of revenue. Our calculation of ARR may differ from similarly titled metrics presented by other companies.
Net Dollar Retention Rate. Our Net Dollar Retention Rate, which we use to measure our success in retaining and growing recurring revenue from our existing customers, compares our recognized recurring revenue from a set of customers across comparable periods. We calculate our Net Dollar Retention Rate for a given period as the recognized recurring revenue from the latest reported fiscal quarter from the set of customers whose revenue existed in the reported fiscal quarter from the prior year (the numerator), divided by recognized recurring revenue from such customers for the same fiscal quarter in the prior year (denominator). For annual periods, we report Net Dollar Retention Rate as the arithmetic average of the Net Dollar Retention Rate for all fiscal quarters included in the period. We consider subdivisions of the same legal entity (for example, divisions of a parent company or separate campuses that are part of the same state university system) ,as well as Value-add Resellers (“VARs”) (meaning resellers that directly manage the relationship with the customer) and the customers they manage, to be a single customer for purposes of calculating our Net Dollar Retention Rate. Our calculation of Net Dollar Retention Rate for any fiscal period includes the positive recognized recurring revenue impacts of selling new services to existing customers and the negative recognized recurring revenue impacts of contraction and attrition among this set of customers. Our Net Dollar Retention Rate may fluctuate as a result of a number of factors, including the growing level of our revenue base, the level of penetration within our customer base, expansion of products and features, and our ability to retain our customers. Our calculation of Net Dollar Retention Rate may differ from similarly titled metrics presented by other companies.
Remaining Performance Obligations. Remaining Performance Obligations represents the amount of contracted future revenue that has not yet been delivered, including both subscription and professional services revenues. Remaining Performance Obligations consists of both deferred revenue and contracted non-cancelable amounts that will be invoiced and recognized in future periods. We expect to recognize 59% of our Remaining Performance Obligations as revenue over the next 12 months, and the remainder thereafter, in each case, in accordance with our revenue recognition policy; however, we cannot guarantee that any portion of our Remaining Performance Obligations will be recognized as revenue within the timeframe we expect or at all.
Consolidated Balance Sheets (U.S. dollars in thousands)
| As of | ||||||||
| September 30, 2024 | December 31, 2023 | |||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| CURRENT ASSETS: | ||||||||
| Cash and cash equivalents | $ | 36,840 | $ | 36,684 | ||||
| Marketable securities | 40,873 | 32,692 | ||||||
| Trade receivables | 22,646 | 23,312 | ||||||
| Prepaid expenses and other current assets | 7,916 | 8,410 | ||||||
| Deferred contract acquisition and fulfillment costs, current | 10,274 | 10,636 | ||||||
| Total current assets | 118,549 | 111,734 | ||||||
| LONG-TERM ASSETS: | ||||||||
| Marketable securities | 2,229 | 5,844 | ||||||
| Property and equipment, net | 17,062 | 20,113 | ||||||
| Other assets, noncurrent | 2,916 | 3,100 | ||||||
| Deferred contract acquisition and fulfillment costs, noncurrent | 13,766 | 17,314 | ||||||
| Operating lease right-of-use assets | 12,659 | 13,872 | ||||||
| Intangible assets, net | 332 | 689 | ||||||
| Goodwill | 11,070 | 11,070 | ||||||
| Total noncurrent assets | 60,034 | 72,002 | ||||||
| TOTAL ASSETS | $ | 178,583 | $ | 183,736 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| CURRENT LIABILITIES: | ||||||||
| Current portion of long-term loans | $ | 2,499 | $ | 1,612 | ||||
| Trade payables | 5,819 | 3,629 | ||||||
| Employees and payroll accruals | 12,005 | 12,651 | ||||||
| Accrued expenses and other current liabilities | 20,138 | 17,279 | ||||||
| Operating lease liabilities | 2,448 | 2,374 | ||||||
| Deferred revenue, current | 63,214 | 62,364 | ||||||
| Total current liabilities | 106,123 | 99,909 | ||||||
| NONCURRENT LIABILITIES: | ||||||||
| Deferred revenue, noncurrent | 78 | 369 | ||||||
| Long-term loans, net of current portion | 30,481 | 33,047 | ||||||
| Operating lease liabilities, noncurrent | 15,652 | 17,796 | ||||||
| Other liabilities, noncurrent | 2,108 | 2,295 | ||||||
| Total noncurrent liabilities | 48,319 | 53,507 | ||||||
| TOTAL LIABILITIES | $ | 154,442 | $ | 153,416 | ||||
| STOCKHOLDERS' EQUITY: | ||||||||
| Common stock | 15 | 14 | ||||||
| Treasury stock | (7,114 | ) | (4,881 | ) | ||||
| Additional paid-in capital | 493,148 | 471,635 | ||||||
| Accumulated other comprehensive income | 297 | 1,047 | ||||||
| Accumulated deficit | (462,205 | ) | (437,495 | ) | ||||
| Total stockholders' equity | 24,141 | 30,320 | ||||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 178,583 | $ | 183,736 | ||||
Consolidated Statements of Operations (U.S. dollars in thousands, except for share data)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||
| (Unaudited) | ||||||||||||||||
| Revenue: | ||||||||||||||||
| Subscription | $ | 42,085 | $ | 40,847 | $ | 124,267 | $ | 121,962 | ||||||||
| Professional services | 2,210 | 2,695 | 8,841 | 8,732 | ||||||||||||
| Total revenue | 44,295 | 43,542 | 133,108 | 130,694 | ||||||||||||
| Cost of revenue: | ||||||||||||||||
| Subscription | 10,437 | 11,004 | 32,699 | 33,106 | ||||||||||||
| Professional services | 4,317 | 4,839 | 13,584 | 14,001 | ||||||||||||
| Total cost of revenue | 14,754 | 15,843 | 46,283 | 47,107 | ||||||||||||
| Gross profit | 29,541 | 27,699 | 86,825 | 83,587 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development | 12,427 | 12,558 | 36,460 | 39,663 | ||||||||||||
| Sales and marketing | 11,830 | 11,683 | 35,421 | 36,489 | ||||||||||||
| General and administrative | 9,750 | 11,767 | 35,250 | 36,298 | ||||||||||||
| Restructuring | — | 5 | — | 973 | ||||||||||||
| Total operating expenses | 34,007 | 36,013 | 107,131 | 113,423 | ||||||||||||
| Operating loss | 4,466 | 8,314 | 20,306 | 29,836 | ||||||||||||
| Financial expenses, net | (2,160 | ) | (95 | ) | (1,672 | ) | (3,047 | ) | ||||||||
| Loss before provision for income taxes | 2,306 | 8,219 | 18,634 | 26,789 | ||||||||||||
| Provision for income taxes | 1,304 | 2,507 | 6,076 | 7,510 | ||||||||||||
| Net loss | 3,610 | 10,726 | 24,710 | 34,299 | ||||||||||||
| Net loss per share attributable to common stockholders, basic and diluted | $ | 0.02 | $ | 0.08 | $ | 0.17 | $ | 0.25 | ||||||||
| Weighted average number of shares used in computing basic net loss per share attributable to common stockholders | 149,306,274 | 139,186,364 | 147,074,320 | 137,033,800 | ||||||||||||
Stock-based compensation included in above line items:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||
| (Unaudited) | ||||||||||||
| Cost of revenue | $ | 259 | $ | 295 | $ | 807 | $ | 827 | ||||
| Research and development | 1,268 | 1,162 | 3,597 | 3,439 | ||||||||
| Sales and marketing | 684 | 776 | 2,183 | 2,347 | ||||||||
| General and administrative | 3,424 | 5,137 | 14,478 | 15,343 | ||||||||
| Total | $ | 5,635 | $ | 7,370 | $ | 21,065 | $ | 21,956 | ||||
Revenue by Segment (U.S. dollars in thousands):
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||
| (Unaudited) | ||||||||||||
| Enterprise, Education and Technology | $ | 32,341 | $ | 31,095 | $ | 95,746 | $ | 93,583 | ||||
| Media and Telecom | 11,954 | 12,447 | 37,362 | 37,111 | ||||||||
| Total | $ | 44,295 | $ | 43,542 | $ | 133,108 | $ | 130,694 | ||||
Gross Profit by Segment (U.S. dollars in thousands):
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||
| (Unaudited) | ||||||||||||
| Enterprise, Education and Technology | $ | 24,539 | $ | 22,762 | $ | 71,026 | $ | 68,625 | ||||
| Media and Telecom | 5,002 | 4,937 | 15,799 | 14,962 | ||||||||
| Total | $ | 29,541 | $ | 27,699 | $ | 86,825 | $ | 83,587 | ||||
Consolidated Statement of Cash Flows (U.S. dollars in thousands)
| Nine Months Ended September 30, | ||||||||
| 2024 | 2023 | |||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $ | (24,710 | ) | $ | (34,299 | ) | ||
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||||||||
| Depreciation and amortization | 3,834 | 3,409 | ||||||
| Stock-based compensation expenses | 21,065 | 21,956 | ||||||
| Amortization of deferred contract acquisition and fulfillment costs | 8,550 | 8,774 | ||||||
| Non-cash interest income, net | (713 | ) | (705 | ) | ||||
| Gain on foreign exchange | (285 | ) | (439 | ) | ||||
| Changes in operating assets and liabilities: | ||||||||
| Decrease in trade receivables | 666 | 6,921 | ||||||
| Increase in prepaid expenses and other current assets and other assets, noncurrent | (73 | ) | (193 | ) | ||||
| Increase in deferred contract acquisition and fulfillment costs | (4,367 | ) | (4,853 | ) | ||||
| Increase (Decrease) in trade payables | 2,182 | (5,575 | ) | |||||
| Increase in accrued expenses and other current liabilities | 2,742 | 91 | ||||||
| Decrease in employees and payroll accruals | (646 | ) | (2,504 | ) | ||||
| Increase (Decrease) in other liabilities, noncurrent | (27 | ) | 411 | |||||
| Increase (Decrease) in deferred revenue | 559 | (1,285 | ) | |||||
| Operating lease right-of-use assets and lease liabilities, net | (857 | ) | (1,613 | ) | ||||
| Net cash provided by (used in) operating activities | 7,920 | (9,904 | ) | |||||
| Cash flows from investing activities: | ||||||||
| Investment in available-for-sale marketable securities | (37,745 | ) | (33,609 | ) | ||||
| Proceeds from sales and maturities of available-for-sale marketable securities | 33,982 | 38,976 | ||||||
| Purchases of property and equipment | (421 | ) | (1,792 | ) | ||||
| Capitalized internal-use software | — | (1,493 | ) | |||||
| Investment in restricted bank deposit | — | (1,001 | ) | |||||
| Net cash provided by (used in) investing activities | (4,184 | ) | 1,081 | |||||
| Cash flows from financing activities: | ||||||||
| Repayment of long-term loans | (1,750 | ) | (4,500 | ) | ||||
| Proceeds from exercise of stock options | 245 | 1,224 | ||||||
| Payment of debt issuance costs | (10 | ) | — | |||||
| Repurchase of common stock | (2,233 | ) | — | |||||
| Payments on account of repurchase of common stock | (117 | ) | — | |||||
| Net cash used in financing activities | (3,865 | ) | (3,276 | ) | ||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | 285 | 439 | ||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | 156 | (11,660 | ) | |||||
| Cash, cash equivalents and restricted cash at the beginning of the period | 36,784 | 45,833 | ||||||
| Cash, cash equivalents and restricted cash at the end of the period | $ | 36,940 | $ | 34,173 | ||||
Reconciliation from GAAP to Non-GAAP Results (U.S. dollars in thousands)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||
| Reconciliation of gross profit and gross margin | ||||||||||||||||
| GAAP gross profit | $ | 29,541 | $ | 27,699 | $ | 86,825 | $ | 83,587 | ||||||||
| Stock-based compensation expense | 259 | 295 | 807 | 827 | ||||||||||||
| Amortization of acquired intangibles | 107 | 107 | 320 | 319 | ||||||||||||
| Non-GAAP gross profit | $ | 29,907 | $ | 28,101 | $ | 87,952 | $ | 84,733 | ||||||||
| GAAP gross margin | 67 | % | 64 | % | 65 | % | 64 | % | ||||||||
| Non-GAAP gross margin | 68 | % | 65 | % | 66 | % | 65 | % | ||||||||
| Reconciliation of operating expenses | ||||||||||||||||
| GAAP research and development expenses | $ | 12,427 | $ | 12,558 | $ | 36,460 | $ | 39,663 | ||||||||
| Stock-based compensation expense | 1,268 | 1,162 | 3,597 | 3,439 | ||||||||||||
| Amortization of acquired intangibles | — | — | — | — | ||||||||||||
| Non-GAAP research and development expenses | $ | 11,159 | $ | 11,396 | $ | 32,863 | $ | 36,224 | ||||||||
| GAAP sales and marketing | $ | 11,830 | $ | 11,683 | $ | 35,421 | $ | 36,489 | ||||||||
| Stock-based compensation expense | 684 | 776 | 2,183 | 2,347 | ||||||||||||
| Amortization of acquired intangibles | 13 | 13 | 39 | 115 | ||||||||||||
| Non-GAAP sales and marketing expenses | $ | 11,133 | $ | 10,894 | $ | 33,199 | $ | 34,027 | ||||||||
| GAAP general and administrative expenses | $ | 9,750 | $ | 11,767 | $ | 35,250 | $ | 36,298 | ||||||||
| Stock-based compensation expense | 3,424 | 5,137 | 14,478 | 15,343 | ||||||||||||
| Amortization of acquired intangibles | — | — | — | — | ||||||||||||
| Facility exit and transition costs (b) | $ | — | $ | — | $ | — | $ | 154 | ||||||||
| War related costs(d) | $ | — | $ | — | $ | 22 | $ | — | ||||||||
| Non-GAAP general and administrative expenses | $ | 6,326 | $ | 6,630 | $ | 20,750 | $ | 20,801 | ||||||||
| Reconciliation of operating income (loss) and operating margin | ||||||||||||||||
| GAAP operating loss | $ | (4,466 | ) | $ | (8,314 | ) | $ | (20,306 | ) | $ | (29,836 | ) | ||||
| Stock-based compensation expense | 5,635 | 7,370 | 21,065 | 21,956 | ||||||||||||
| Amortization of acquired intangibles | 120 | 120 | 359 | 434 | ||||||||||||
| Restructuring (c) | — | 5 | — | 973 | ||||||||||||
| Facility exit and transition costs (b) | — | — | — | 154 | ||||||||||||
| War related costs(d) | — | — | 22 | — | ||||||||||||
| Non-GAAP operating income (loss) | $ | 1,289 | $ | (819 | ) | $ | 1,140 | $ | (6,319 | ) | ||||||
| GAAP operating margin | (10)% | (19)% | (15)% | (23)% | ||||||||||||
| Non-GAAP operating margin | 3 | % | (2)% | 1 | % | (5)% | ||||||||||
| Reconciliation of net loss | ||||||||||||||||
| GAAP net loss attributable to common stockholders | $ | (3,610 | ) | $ | (10,726 | ) | $ | (24,710 | ) | $ | (34,299 | ) | ||||
| Stock-based compensation expense | 5,635 | 7,370 | 21,065 | 21,956 | ||||||||||||
| Amortization of acquired intangibles | 120 | 120 | 359 | 434 | ||||||||||||
| Restructuring (c) | — | 5 | — | 973 | ||||||||||||
| Facility exit and transition costs (b) | — | — | — | 154 | ||||||||||||
| War related costs(d) | — | — | 22 | — | ||||||||||||
| Non-GAAP net income (loss) attributable to common stockholders | $ | 2,145 | $ | (3,231 | ) | $ | (3,264 | ) | $ | (10,782 | ) | |||||
| Non-GAAP net income (loss) per share - basic and diluted | $ | 0.01 | $ | (0.02 | ) | $ | (0.02 | ) | $ | (0.08 | ) | |||||
| Shares used in non-GAAP per share calculations: | ||||||||||||||||
| GAAP weighted-average shares used to compute net income per share - basic and diluted | 149,306,274 | 139,186,364 | 147,074,320 | 137,033,800 | ||||||||||||
| Weighted average number of ordinary shares outstanding used in computing basic and diluted net loss per share (non-GAAP) | 149,306,274 | 139,186,364 | 147,074,320 | 137,033,800 | ||||||||||||
Adjusted EBITDA (U.S. dollars in thousands)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Net loss | $ | (3,610 | ) | $ | (10,726 | ) | $ | (24,710 | ) | $ | (34,299 | ) | |||
| Financial expenses (income), net (a) | (2,160 | ) | (95 | ) | (1,672 | ) | (3,047 | ) | |||||||
| Provision for income taxes | 1,304 | 2,507 | 6,076 | 7,510 | |||||||||||
| Depreciation and amortization | 1,254 | 1,248 | 3,834 | 3,409 | |||||||||||
| EBITDA | (3,212 | ) | (7,066 | ) | (16,472 | ) | (26,427 | ) | |||||||
| Non-cash stock-based compensation expense | 5,635 | 7,370 | 21,065 | 21,956 | |||||||||||
| Facility exit and transition costs (b) | — | — | — | 154 | |||||||||||
| Restructuring (c) | — | 5 | — | 973 | |||||||||||
| War related costs (d) | — | — | 22 | — | |||||||||||
| Adjusted EBITDA | $ | 2,423 | $ | 309 | $ | 4,615 | $ | (3,344 | ) | ||||||
| (a) | The three months ended September 30, 2024 and 2023, and the nine months ended September 30, 2024, and 2023, include $725, $789, $2,131 and $2,400 respectively, of interest expenses. |
| (b) | Facility exit and transition costs for the nine months ended September 30, 2023, include losses from sale of fixed assets and other costs associated with moving to our temporary office in Israel. |
| (c) | The three and nine months ended September 30, 2023 include one-time employee termination benefits incurred in connection with the 2023 Reorganization Plan and the 2022 Restructuring Plan. |
| (d) | The nine months ended September 30, 2024 include costs related to conflicts in Israel, attributable to temporary relocation of key employees from Israel for business continuity purposes, purchase of emergency equipment for key employees for business continuity purposes, and charitable donation to communities directly impacted by the war. |
Reported KPIs
| As of September 30, | ||||||
| 2024 | 2023 | |||||
| (U.S. dollars, amounts in thousands) | ||||||
| Annualized Recurring Revenue | $ | 168,879 | $ | 163,069 | ||
| Remaining Performance Obligations | $ | 187,846 | $ | 163,995 | ||
| Three Months Ended September 30, | ||||||
| 2024 | 2023 | |||||
| Net Dollar Retention Rate | 101 | % | 101 | % | ||
