Cellebrite Reports Third-Quarter 2026 Results

PR Newswire
Today at 12:00pm UTC

Cellebrite Reports Third-Quarter 2026 Results

PR Newswire

Third-Quarter ARR Growth of 20% and TTM Free Cash Flow Margin of 31%

Net income of $26.7 million; Non-GAAP net income of $45.6 million and adjusted EBITDA of $53.6 million, 36% adjusted EBITDA margin

TYSONS CORNER, Va. and PETAH TIKVA, Israel, Nov. 12, 2026 /PRNewswire/ -- Cellebrite DI Ltd. (NASDAQ: CLBT), a global leader in AI-powered Digital Investigative and Intelligence solutions for the public and private sectors, today announced financial results for the three and nine-months ending September 30, 2026.

Cellebrite Logo

Shiv Ramji, Cellebrite's CEO, stated, "Cellebrite executed better in the third quarter, with ARR, revenue and adjusted EBITDA all finishing above our targets. Our topline expansion was driven by strong international performance, another acceleration in U.S. Federal, and Genesis gained meaningful traction in its first full quarter. The combination of revenue growth and prudent investment enabled us to drive a meaningful increase in operating profitability and free cash flow."

Ramji concluded, "We also made important strategic and operational progress in the third quarter that we believe will better position us to expand our business around the globe. At the same time, as a result of our strong third-quarter performance, we have raised our 2026 adjusted EBITDA outlook. As we advance our planning for next year, we are mobilizing to use Genesis as the foundation for our next-generation platform for investigations and intelligence-led operations — a major initiative that we anticipate will substantially elevate our value proposition and further advance our mission of helping customers around the globe protect their nations, communities and businesses."

Third-Quarter 2026 Financial Highlights

  • Total Annual Recurring Revenue (ARR) of $528.5 million, up 20% year-over-year
  • Recurring revenue dollar-based net retention rate of 116%
  • Revenue of $149.0 million, up 18% year-over-year
  • Subscription revenue was $134.9 million, a year-over-year increase of 20%
  • GAAP gross profit and gross margin of $121.0 million and 81.2%, respectively; Non-GAAP gross profit and gross profit margin of $127.7 million and 85.7%, respectively
  • GAAP net income of $26.7 million; Non-GAAP net income of $45.6 million
  • GAAP diluted earnings per share of $0.10; Non-GAAP diluted earnings per share of $0.17
  • Adjusted EBITDA and Adjusted EBITDA margin of $53.6 million and 36.0%, respectively
  • Free cash flow for the trailing twelve months of $166.0 million, or a 30.9% margin

Recent Business Highlights

Strategy

  • Plans to Redomicile in the United States:  In mid-September, Cellebrite announced plans to pursue a corporate reorganization, establishing a new United States corporation as the ultimate parent company, subject to shareholder and regulatory approvals. Cellebrite believes that redomiciling in the U.S. will better position the Company for growth in its largest geographic market and with other large government customers outside of the U.S., as well as increase Cellebrite's appeal across a broader investor pool through inclusion in key U.S. stock indices.

Innovation

  • Genesis Momentum: Cellebrite Genesis, the Company's purpose-built agentic AI solution, has continued to build momentum in its first full quarter of availability since its official launch on June 10, 2026 with initial availability for state and local government customers in North America. Since then, Genesis has been made generally available to both public and private sector customers in Australia, the United Kingdom and the European Union.
  • Increased Investment and New Leadership for Cellebrite Labs: In mid-September, Cellebrite announced expanded resources and new leadership for Cellebrite Labs, the team responsible for much of the core mobile research behind the company's access, extraction and decoding technology. Cellebrite Labs is now led by Chris Wade, Cellebrite's Chief Technology Officer, as part of the Company's Innovation Hub.
  • Autumn Release: Last month, Cellebrite announced its Autumn 2026 Release, showcasing the Company's latest product innovations. Among the highlights were powerful new and enhanced AI capabilities for Genesis, Pathfinder and Corellium; expanded access capabilities for mobile phones and drones; and new features within Guardian and Pathfinder to address emerging customer requirements.
  • Cellebrite Tactical Extraction Kit (C-TEK): In late August, Cellebrite launched the C-TEK, a ruggedized, all-in-one mobile forensics field kit packaged in a standard-size backpack. This purpose-built solution provides military teams with the hardware, software and power to access and analyze devices at the point of capture.
  • Security and Compliance Milestones: Cellebrite achieved two independent cybersecurity milestones in September that strengthen its position with government customers in the U.S. and Australia. Cellebrite Guardian completed an assessment at the PROTECTED level under Australia's Infosec Registered Assessors Program (IRAP), a key milestone to support adoption of Cellebrite's cloud-based evidence management solution by Australian national, regional and local government customers. In addition, Cellebrite Federal Solutions achieved Cybersecurity Maturity Model Certification (CMMC) Level 2 ahead of the Department of War's move to mandatory third-party assessment, removing a barrier to entry for federal work.

Leadership

  • Rogerio Rizzi Appointed EVP, Corporate Strategy and Development: Last week, Cellebrite announced that Rogerio Rizzi joined the Company as executive vice president of Corporate Strategy and Development. Rizzi, an engineer by training who most recently led corporate strategy at Okta, brings substantial experience in AI, technology and corporate strategy to Cellebrite.

Customers & Go-To-Market

  • Expansion of Global Digital Community for Digital Forensics and Investigative Professionals: In mid-September, Cellebrite announced the expansion of The 101, a purpose-built global digital community for digital forensics and investigative professionals available to customers through the MyCellebrite portal. The 101 community enables more than 62-thousand users to participate in discussion groups, ask questions and share knowledge with peers and Cellebrite experts around the world.
  • 2027 JUSTYS Nominations: In late September, Cellebrite announced the next evolution of the Digital Justice Awards, known as the JUSTYS. The 2027 program introduces more rigorous judging criteria, an elevated panel of judges and new crime-specific categories for its Case of the Year awards. The JUSTYS will be presented on Tuesday, April 13, 2027, during Cellebrite's annual C2C User Summit. Jesse Weber, host of Law&Crime's Sidebar and Prime Crime, Will host of the 2027 JUSTYS, which will be streamed live on Law&Crime Network's YouTube channel.  

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

Corellium Update

Cellebrite's acquisition of Corellium continues to undergo review by the Committee on Foreign Investment in the United States (CFIUS). The Company is seeking to address CFIUS' concerns in lieu of potential divestment. The Company has not received a final and binding decision from CFIUS and cannot predict the ultimate outcome.

Financial Outlook

David Barter, Cellebrite's CFO, said, "Cellebrite's third-quarter free cash flow of $51.8 million reflects our strong operating results. Based on our year-to-date performance and the near-term opportunities we see, we are reaffirming our full-year 2026 ARR outlook while fine-tuning this year's revenue targets to reflect more ratable revenue from cloud and AI and less hardware revenue compared with the third quarter. We have also raised our full-year 2026 adjusted EBITDA outlook to $163 million to $166 million to reflect the outperformance from the third quarter. We remain well positioned to deliver a free cash flow margin of approximately 30% for the full year."

The Company's fourth quarter and full-year 2026 financial expectations are as follows:



Fourth-Quarter 2026 Expectations


Full-Year 2026 Expectations



(as of 11/12/26)


(as of 11/12/26)

ARR


--


$550 million - $560 million

Annual Growth


--


14% - 16%

Revenue


$145 million - $150 million


$553 million - $558 million

Annual Growth


13% - 16%


16% - 17%

Adjusted EBITDA


$47 million - $50 million


$163 million - $166 million

Adjusted EBITDA margin


32% - 33%


29% - 30%

Conference Call Information

Cellebrite will host a live conference call and webcast later today to review the Company's third-quarter 2026 financial results and discuss its full-year 2026 outlook. Pertinent details include:

Date:


Thursday, November 12, 2026

Time:


8:30 a.m. ET

Call-In Number:


929-203-1911 / 888-660-6196 

Conference ID:


CLBTQ326

Event URL:


https://investors.cellebrite.com/events/event-details/cellebrite-q3-2026-financial-results-conference-call-webcast 

Webcast URL:


https://app.webinar.net/DY1J28p2MGa 

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, which consist of third-party legal and advisory fees associated with M&A opportunities, and executive severance expenses, which are related to the cash component of contractual severance due to our former CEO and CFO, 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 income, net, consists primarily of interest income on cash and investments, and varies with cash balances and interest rates. Excluding this item enhances comparability across periods and with peers.

Free cash flow is calculated as net cash provided by or used in operating activities less purchases of property and equipment and the capitalization of software development costs (collectively referred to as capital expenditures). 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 capital expenditures, 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 to be a 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, share-based compensation expense for future awards, tax expense, and depreciation and amortization expense.

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 value of subscription-based customer agreements encompassing term-based on-premise software and cloud-based software, including those offerings delivered under a recurring consumption-based model, that are in effect at the end of the reporting period. For subscription-based agreements, ARR is calculated as the total contract value of the agreement divided by the length of the agreement, measured as of the end of the period and assuming no increases or reductions to the customer's subscription. For consumption-based cloud software subscriptions, ARR is calculated as the total contract value of the subscription divided by the length of the agreement, assuming no increases or reductions in the customer's usage rate. For agreements with a term of less than 12 months, ARR is calculated as the total contract value of the agreement, without annualization. The annualized value of contracts is a legal and contractual determination made by assessing the contractual terms with our customers, including contracts for which we are actively negotiating a subscription renewal, which continue to be included in ARR until the customer notifies the Company that it does not intend to renew. ARR is not a forecast of future subscription revenue, 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 2026 and for fiscal year 2026 including those statements with respect to important strategic and operational progress in the third quarter that we believe will better position us to expand our business around the globe; mobilizing to use Genesis as the foundation for our next-generation platform for investigations and intelligence-led operations — a major initiative that we anticipate will substantially elevate our value proposition and further advance our mission of helping customers around the globe protect their nations, communities and businesses; our belief that redomiciling in the U.S. will better position the Company for growth in its largest geographic market and with other large government customers outside of the U.S., as well as increase Cellebrite's appeal across a broader investor pool through inclusion in key U.S. stock indices; based on our year-to-date performance and the near-term opportunities we see, we are reaffirming our 2026 full-year ARR and fine-tuning this year's revenue targets to reflect more ratable revenue from cloud and AI and less hardware revenue compared with the third quarter; we have also raised our full-year 2026 adjusted EBITDA target to $163 million to $166 million to reflect the outperformance from the third quarter; we remain well positioned to deliver a free cash flow margin of approximately 30% for the full year; and as we advance our 2027 planning, we remain focused on investing in our platform to drive durable, profitable ARR growth and further improvement in our free cash flow margin;; 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 challenges and evolving industry standards with respect to software, artificial intelligence, or device access, to adapt to changing market potential within our markets and to successfully launch new solutions and add-ons that meet or exceed customer needs; our material dependence on the acceptance of our solutions by domestic and international law enforcement, public safety, defense and intelligence agencies; real or perceived errors, failures, defects or bugs in our solutions; licensing of technology from third parties, including our dependence on maintaining those licenses or seeking alternative solutions; failure to maintain the productivity of sales and marketing personnel, including relating to hiring, integrating and retaining personnel; intense competition in all of our markets, including risks associated with pricing pressures from and loss of market share to competitors with greater resources than we have and increasing competition as a result of consolidation in the industry; the misuse of our solutions by our customers which may achieve suboptimal results or be perceived as incompatible with human rights; our ability to properly manage our growth as a business, and execute new offerings, developments and strategic opportunities, including joint ventures, partnerships and acquisitions; our dependence on our customers to renew their subscriptions and purchase additional subscriptions or services from us; conducting a low volume of our business via e-commerce; the use of artificial intelligence in our digital investigation platform; the availability of financing sources on reasonable terms or at all; our reliance on third-party suppliers for certain components, products or services, including risks relating to the availability of raw materials or components; challenges associated with large transactions, including with respect to longer sales cycles, as well as with developing, offering, implementing, and maintaining new solutions; risk of security vulnerabilities or defects, including cyber-attacks, information technology system breaches, failures or disruptions which are critical to our operations and maintaining the trust and confidence of our customers; risks associated with political, geo-political and reputational factors related to our business or operations, including Cellebrite operations in Israel and/or negative publicity, including with respect to the nature of our solutions; risks associated with our ability to obtain CFIUS approval for the acquisition of Corellium in lieu of potential divestment and with our ongoing compliance with national security agreements entered into with the U.S. government; risks that our intellectual property rights may not be adequate to protect our business or assets or that others may make claims on our intellectual property, claim infringement on their intellectual property rights, or claim a violation of their license rights, including relative to free or open-source-software components we may use risks relating to the regulatory constraints to which we are subject, including Israeli export laws, our compliance with such laws and related export licenses issued from the government of Israel; risks associated with different corporate governance requirements applicable to Israeli companies and risks associated with being a foreign private issuer; risks associated with our significant international operations, including due to our Israeli operations, fluctuations in foreign exchange rates, rising global inflation, and exposure to regions subject to political or economic instability, including the State of Israel; uncertainties regarding the impact of changes in macroeconomic and/or global conditions, including as a result of slowdowns, recessions, economic instability, political unrest, or outbreaks of disease, as well as the resulting impact on information technology spending and government budgets, on our business 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 U.S. Securities and Exchange Commission ("SEC") on March 3, 2026, and in other documents filed by Cellebrite with the 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 protect communities, nations and businesses as a global leader in digital investigative and intelligence solutions. More than 7,000 global law enforcement agencies, defense and intelligence organizations and enterprises trust Cellebrite's AI-powered software portfolio to make forensically sound digital data more accessible and actionable. Cellebrite technology allows customers to accelerate nearly 3 million legally sanctioned investigations annually, enhance sovereign security, elevate operational efficacy and efficiency and enable advanced mobile research and application security. Available via cloud, on-premises and hybrid deployments, Cellebrite's technology enables its customers around the globe to advance their missions, elevate public safety and safeguard data privacy. 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 & Treasury
investors@cellebrite.com
+1 973.206.7760

Media
Jackie Labrecque
Director, PR and Executive Communications
jackie.labrecque@cellebrite.com   
+1 771.241.7010

Cellebrite DI Ltd.

Third-Quarter 2026 Results Summary

(U.S Dollars in thousands)






For the three months ended


For the nine months ended


September 30,


September 30,


2026


2025


2026


2025


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)









Revenue

149,022


126,029


408,461


346,854

Gross profit

121,047


105,715


332,859


291,373

  Gross margin

81.2 %


83.9 %


81.5 %


84.0 %

Operating income

26,875


18,990


42,943


45,675

  Operating margin

18.0 %


15.1 %


10.5 %


13.2 %

Net income

26,656


20,189


43,965


57,065

Cash flow from operating activities

56,581


33,272


94,055


86,733









Non-GAAP Financial Data:








Operating income

51,530


35,970


109,921


84,165

  Operating margin

34.6 %


28.5 %


26.9 %


24.3 %

Net income

45,550


36,860


105,862


93,812

Adjusted EBITDA

53,625


37,739


116,032


89,300

Adjusted EBITDA margin

36.0 %


29.9 %


28.4 %


25.7 %

 

Cellebrite DI Ltd.

Condensed Consolidated Balance Sheets

(U.S. Dollars in thousands)




September 30,


December 31,



2026


2025



(Unaudited)


(Audited)

Assets





Current assets





Cash and cash equivalents


$       223,055


$        124,457

Short-term deposits


121,207


161,049

Marketable securities


139,607


151,544

Trade receivables (net of allowance for credit losses of $439 and $506 as of September 30, 2026 and
December 31, 2025, respectively)


139,816


104,972

Prepaid expenses and other current assets


21,375


19,630

Contract acquisition costs


5,844


6,595

Inventories


7,509


7,603

Total current assets


658,413


575,850






Non-current assets





Other non-current assets


7,803


14,618

Marketable securities


109,410


97,959

Deferred tax assets, net


11,791


10,880

Property and equipment, net


27,431


22,209

Operating lease right-of-use assets


16,151


16,308

Intangible assets, net


117,928


81,469

Goodwill


119,559


119,559

Total non-current assets


410,073


363,002

Total assets


$     1,068,486


$        938,852






Liabilities and shareholders' equity





Current Liabilities





Trade payables


$         20,473


$         16,834

Other accounts payable and accrued expenses


73,351


71,244

Deferred revenues


295,513


277,583

Operating lease liabilities


6,115


3,996

Total current liabilities


395,452


369,657






Long-term liabilities





Other long-term liabilities


25,424


16,677

Deferred revenues


51,065


49,526

Operating lease liabilities


17,238


18,674

Total long-term liabilities


93,727


84,877

Total liabilities


489,179


454,534






Shareholders' equity 





Share capital


*)


*)

Additional paid-in capital


622,769


568,721

Treasury share, NIS 0.00001 par value; 41,776 ordinary shares


(85)


(85)

Accumulated other comprehensive (loss) income


(804)


2,220

Accumulated deficit


(42,573)


(86,538)

Total shareholders' equity


579,307


484,318

Total liabilities and shareholders' equity


$     1,068,486


$        938,852


*) 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,


2026


2025


2026


2025


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)









Revenue:








Subscription services

$       101,163


$        84,195


$       295,397


$       241,697

Term-license

33,742


28,531


76,851


69,819

Total subscription

134,905


112,726


372,248


311,516

Other non-recurring

6,425


5,504


14,005


13,207

Professional services  

7,692


7,799


22,208


22,131

Total revenue

149,022


126,029


408,461


346,854









Cost of revenue:








Subscription services

14,951


10,005


43,017


26,959

Term-license

1,337


—


3,490


—

Total subscription

16,288


10,005


46,507


26,959

Other non-recurring

6,189


4,791


13,450


11,290

Professional services

5,498


5,518


15,645


17,232

Total cost of revenue 

27,975


20,314


75,602


55,481









Gross profit

$       121,047


$       105,715


$       332,859


$       291,373









Operating expenses:








Research and development, net

36,387


28,124


108,220


84,012

Sales and marketing

36,831


38,800


123,806


116,253

General and administrative

20,954


19,801


57,890


45,433

Total operating expenses

$        94,172


$        86,725


$       289,916


$       245,698









Operating income

$        26,875


$        18,990


$         42,943


$         45,675

Financial income, net

4,866


5,298


13,619


18,732

Income before tax

31,741


24,288


56,562


64,407

Tax expense

5,085


4,099


12,597


7,342

Net income

$        26,656


$        20,189


$         43,965


$         57,065









Earnings per share








Basic

$            0.11


$            0.08


$            0.18


$            0.24

Diluted

$            0.10


$            0.08


$            0.17


$            0.23









Weighted average shares outstanding








Basic

249,475,824


243,508,803


247,865,510


240,394,282

Diluted

254,362,925


249,719,713


253,087,365


249,357,070









Other comprehensive income (loss):








Unrealized (loss) income on hedging transactions

(1,421)


(665)


(1,584)


1,492

Unrealized (loss) income on marketable securities

(1,175)


198


(2,489)


301

Currency translation adjustments

190


287


1,049


(1,420)

Total other comprehensive (loss) income , net of tax

(2,406)


(180)


(3,024)


373

Total comprehensive income

$        24,250


$        20,009


$        40,941


$        57,438









 

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,



2026


2025


2026


2025



(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)










Cash flow from operating activities:


















Net income


$        26,656


$        20,189


$       43,965


$       57,065

Adjustments to reconcile net income to net cash provided by operating activities:









Share-based compensation


15,446


15,308


45,079


32,895

Amortization of premium, accretion of discount and accrued interest on marketable securities


(732)


(488)


(2,117)


(2,213)

Depreciation and amortization


9,339


2,703


25,259


7,926

Interest income from short-term deposits


(1,844)


(1,734)


(5,373)


(6,417)

Deferred tax assets, net


70


(51)


(695)


(1,824)

Increase in trade receivables


(29,132)


(11,225)


(34,761)


(20,435)

Increase in deferred revenue


33,401


13,310


20,527


16,612

(Increase) decrease in other non-current assets


(459)


398


(160)


1,393

Decrease in prepaid expenses and other current assets


810


336


197


3,068

Changes in operating lease right-of-use assets


1,200


1,197


3,313


3,423

Changes in operating lease liability


(813)


(892)


(2,473)


(2,603)

Decrease in inventories


878


882


163


348

Increase (decrease) in trade payables


2,273


713


3,467


(499)

Decrease in other accounts payable and accrued expenses


(1,363)


(8,032)


(4,858)


(2,562)

Increase in other long-term liabilities


851


658


2,522


556

Net cash provided by operating activities


56,581


33,272


94,055


86,733










Cash flows from investing activities:









Capital expenditures


(4,784)


(3,322)


(10,893)


(9,269)

Cash paid in conjunction with acquisitions, net of acquired cash


—


—


(15,278)


—

Purchase of Intangible assets


(8,470)


—


(24,089)


—

Investment in marketable securities


(70,826)


(12,057)


(195,451)


(195,203)

Proceeds from maturities of marketable securities


29,277


58,597


90,222


118,220

Proceeds from sales of marketable securities


49,796


—


105,342


31,166

Investment in short-term deposits


(40,948)


(15,000)


(122,948)


(99,000)

Redemption of short-term deposits


68,344


35,570


168,163


131,947

Net cash provided by (used in) investing activities


22,389


63,788


(4,932)


(22,139)










Cash flows from financing activities:


















Exercise of options to shares


1,318


3,958


5,569


19,075

Proceeds from Employee Share Purchase Plan


1,300


1,309


4,168


3,638

Net cash provided by financing activities


2,618


5,267


9,737


22,713










Net increase in cash and cash equivalents


81,588


102,327


98,860


87,307

Net effect of Currency Translation on cash and cash equivalents


217


(189)


(262)


2,395

Cash and cash equivalents at beginning of period


141,250


179,223


124,457


191,659

Cash and cash equivalents at end of period


$       223,055


$       281,361


$     223,055


$     281,361










Supplemental cash flow information:









Income taxes paid (received)


$          4,622


$          4,686


$       15,157


$       (3,387)

Non-cash activities









Operating lease liabilities arising from obtaining right-of-use assets


$            937


$              —


$        3,156


$       13,141

 

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,


2026


2025


2026


2025


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)

Cost of revenue

$      27,975


$      20,314


$      75,602


$      55,481

Less:








Share-based compensation

698


828


2,047


2,405

Amortization of intangible assets

5,945


—


15,093


—

Acquisition-related costs

—


—


1


—

Non-GAAP cost of revenue

$      21,332


$      19,486


$      58,461


$      53,076


















For the three months ended


For the nine months ended


September 30,


September 30,


2026


2025


2026


2025


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)

Gross profit

$     121,047


$     105,715


$     332,859


$     291,373

Share-based compensation

698


828


2,047


2,405

Amortization of intangible assets

5,945


—


15,093


—

Acquisition-related costs

—


—


1


—

Non-GAAP gross profit

$     127,690


$     106,543


$     350,000


$     293,778


















For the three months ended


For the nine months ended


September 30,


September 30,


2026


2025


2026


2025


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)

Operating expenses

$      94,172


$      86,725


$     289,916


$     245,698

Less:








Share-based compensation

14,748


14,480


43,032


30,490

Amortization of intangible assets

1,299


934


4,055


2,791

Acquisition-related costs

1,445


164


2,230


2,230

Executive severance costs

520


574


520


574

Non-GAAP operating expenses

$      76,160


$      70,573


$     240,079


$     209,613


















For the three months ended


For the nine months ended


September 30,


September 30,


2026


2025


2026


2025


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)

Operating income

$      26,875


$      18,990


$      42,943


$      45,675

Share-based compensation

15,446


15,308


45,079


32,895

Amortization of intangible assets

7,244


934


19,148


2,791

Acquisition-related costs

1,445


164


2,231


2,230

Executive severance costs

520


574


520


574

Non-GAAP operating income

$      51,530


$      35,970


$     109,921


$      84,165

















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,


2026


2025


2026


2025


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)

Net income

$      26,656


$      20,189


$      43,965


$      57,065

Share-based compensation

15,446


15,308


45,079


32,895

Amortization of intangible assets

7,244


934


19,148


2,791

Acquisition-related costs

1,445


164


2,231


2,230

Executive severance costs

520


574


520


574

Tax income

(5,761)


(309)


(5,081)


(1,743)

Non-GAAP net income

$      45,550


$      36,860


$     105,862


$      93,812









Non-GAAP Earnings per share:








Basic

$         0.18


$         0.15


$         0.42


$         0.39

Diluted

$         0.17


$         0.14


$         0.40


$         0.37









Weighted average shares outstanding:








Basic

249,475,824


243,508,803


247,865,510


240,394,282

Diluted

260,516,532


256,157,437


259,774,704


253,798,919


















For the three months ended


For the nine months ended


September 30,


September 30,


2026


2025


2026


2025


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)

Net income

$      26,656


$      20,189


$      43,965


$      57,065

Financial income, net

(4,866)


(5,298)


(13,619)


(18,732)

Tax expense

5,085


4,099


12,597


7,342

Share-based compensation

15,446


15,308


45,079


32,895

Amortization of intangible assets

7,244


934


19,148


2,791

Acquisition-related costs

1,445


164


2,231


2,230

Depreciation expenses

2,095


1,769


6,111


5,135

Executive severance costs

520


574


520


574

Adjusted EBITDA

$      53,625


$      37,739


$     116,032


$      89,300


















For the three months ended


For the nine months ended


September 30,


September 30,


2026


2025


2026


2025


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)

Net cash provided by operating activities

$      56,581


$      33,272


$      94,055


$      86,733

Less:








Capital expenditures

(4,784)


(3,322)


(10,893)


(9,269)

Free cash flow

$      51,797


$      29,950


$      83,162


$      77,464

Free cash flow margin

34.8 %


23.8 %


20.4 %


22.3 %

 

Cellebrite DI Ltd. 
Reconciliation of GAAP to Non-GAAP Financial Information
(U.S Dollars in thousands, except share and per share data)



For the trailing
12 months
ended


For the three months ended


September 30,


September 30,


June 30,


March 31,


December 31,


2026


2026


2026


2026


2025


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)

Net cash provided by operating activities

$     180,866


$      56,581


$      17,589


$      19,885


$      86,811

Less:










Capital expenditures

(14,849)


(4,784)


(3,068)


(3,041)


(3,956)

Free cash flow

$     166,017


$      51,797


$      14,521


$      16,844


$      82,855

Free cash flow margin

30.9 %


34.8 %


11.1 %


13.1 %


64.3 %

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/cellebrite-reports-third-quarter-2026-results-302937130.html

SOURCE Cellebrite