Please wait

 

 

 

Cellebrite Announces First-Quarter 2026 Results

 

First-Quarter ARR Growth of 21% and TTM Free Cash Flow Margin of 32%

 

Q2 Outlook Highlights ARR Acceleration

 

TYSONS CORNER, VA and PETAH TIKVA, ISRAEL, May 14, 2026 – 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 months ending March 31, 2026.

 

“Cellebrite’s first quarter of 2026 was highlighted by the delivery of a substantial slate of innovative offerings and new capabilities to the marketplace,” stated Thomas E. Hogan, Cellebrite’s CEO. “We are extremely pleased with the enthusiastic response from customers around the world to our new Guardian Investigate, Genesis, advanced unlock and drone forensics solutions. We delivered solid first-quarter 2026 results and are excited about our prospects to accelerate ARR expansion in the second quarter.”

 

First-Quarter 2026 Financial Highlights

 

Revenue of $128.3 million, up 19% year-over-year

 

Subscription revenue was $117.9 million, up 23% year-over-year

 

Total Annual Recurring Revenue (ARR) of $493.0 million, up 21% year-over-year

 

Recurring revenue dollar-based net retention rate of 115%

 

GAAP gross profit and gross margin of $105.9 million and 82.5%, respectively; Non-GAAP gross profit and gross profit margin of $110.2 million and 85.9%, respectively

 

GAAP net income of $10.9 million; Non-GAAP net income of $30.6 million

 

GAAP diluted earnings per share of $0.04; Non-GAAP diluted earnings per share of $0.12

 

Adjusted EBITDA and adjusted EBITDA margin of $30.6 million and 23.9%, respectively

 

Free cash flow for the trailing twelve months of $158.6 million, or 32.0% on a margin basis

 

Recent Business Highlights

 

Strategy

 

On March 1, 2026, Cellebrite closed its acquisition of SCG Canada Inc., a leading provider of hand-held digital forensics solutions that enable access to more than 80 of the most common Unmanned Aerial Vehicles (UAVs) for extraction, decoding and visualization of important forensic artifacts. This acquisition represented an important strategic step that broadened Cellebrite’s digital forensics capabilities to include drones, an emerging device category that is seeing strong global growth across the defense, intelligence, law enforcement and commercial sectors as well as by bad actors. SCG’s solution enables rapid access and visualization of mission-critical data at the point of collection, for quick decisions that can save lives. SCG’s powerful drone forensic data extraction capability, combined with the portability of its offering, creates an additional new, rich data source to help power Cellebrite AI for enhanced decision making, especially in the field where speed is essential.

 

 

Innovation

 

Cellebrite introduced early access to Cellebrite Genesis, a new purpose-built agentic AI product revolutionizing the way investigations are conducted. Cellebrite Genesis provides an intuitive, conversation-like experience to analyze mobile phone extractions, call detail records, documents, messages, images, video and more, turning them into immediate, actionable insights. Genesis can be deployed on its own or alongside other Cellebrite solutions to dramatically accelerate investigations across a wide variety of complex data sources, crime types and scenarios. Cellebrite Genesis offers customers instant delivery of transformational agentic AI with the precision, investigative rigor and public safety-grade guardrails investigators need to strengthen narcotics, human trafficking and crimes against children investigations among several other crime types as well as reinvigorate cold cases. Cellebrite Genesis is currently in beta testing.

 

Cellebrite announced the worldwide general availability of Guardian Investigate, a collaborative AI-powered investigative management solution that delivers a suite of capabilities for daily workflow collaboration across investigators, departments and agencies. Guardian Investigate centralizes digital evidence — including UFDR extractions, call detail records, documents and multimedia — into one secure workspace, enabling investigators to review evidence, manage tasks, build case narratives, and collaborate across departments and agencies in real time while maintaining chain of custody. 

 

Cellebrite announced its Spring 2026 Release, highlighted by expanded device access capabilities across the widest range of iOS and Android devices and operating systems, including support for iPhone 17 and iOS 26. In addition, the Company highlighted emerging new use cases for Corellium by Cellebrite with automotive and industrialized systems manufacturers. By virtualizing Arm-based systems at the hardware level, Corellium enables automotive software teams to recreate and test complete vehicle environments in the cloud, from low-level controllers and safety-critical systems to autonomous driving compute to in-cabin and infotainment applications, at the speed of real silicon, without maintaining physical infrastructure.

 

Cellebrite announced last week that its Cellebrite Government Cloud (CGC) platform achieved FedRAMP® High Authorization, with the U.S. Department of Justice (DOJ) serving as the authorizing agency. This milestone authorization confirms that Cellebrite Government Cloud has met the federal government’s most stringent cloud security requirements and is now available for government-wide adoption.

 

Go-To-Market

 

From April 13 through April 17, 2026, Cellebrite hosted the 2026 C2C User Summit, its second annual user conference. This year’s conference attracted hundreds of attendees from 30 countries, including customers from nearly 500 organizations spanning law enforcement, defense, intelligence and the private sector. The event was highlighted by powerful keynote speakers, deep-dive sessions, live demos, workshops and training courses as well as the Company’s Digital Justice Awards. The awards, referred to as JUSTYS, was streamed live by the Law & Crime Network’s YouTube channel and spanned 12 different categories, recognizing some of the best and brightest minds and sharpest technical skillsets in digital investigations in both the public and private sectors.

 

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

 

Financial Outlook

 

David Barter, Cellebrite’s CFO, said, “Cellebrite’s ARR growth in the first quarter demonstrated sequential stability as we executed well in anticipation of bringing to market so many new products and technologies. We’re shifting gears to drive the second quarter with a myriad of exciting opportunities to accelerate our ARR, deliver strong operating results and generate healthy free cash flow.”

 

2

 

The Company’s second-quarter and full-year 2026 financial expectations are as follows:

 

   Second-Quarter 2026 Expectations  Full-Year 2026 Expectations
   (as of 05/14/26)  (as of 05/14/26)
ARR  $510 million - $513 million  $567 million - $573 million
Annual Growth  22% - 23%  18% - 19%
Revenue  $130 million - $133 million  $565 million - $571 million
Annual Growth  15% - 17%  19% - 20%
Adjusted EBITDA  $29 million - $31 million  $149 million - $155 million
Adjusted EBITDA margin  22% - 23%  26% - 27%

 

Conference Call Information

 

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

 

Date:   Thursday, May 14, 2026
Time:   8:30 a.m. ET
Call-In Number:   203-518-9814 / 800-274-8461
Conference ID:   CLBTQ126
Event URL:   https://investors.cellebrite.com/events/event-details/cellebrite-q1-2026-financial-results-conference-call-webcast 
Webcast URL:   https://edge.media-server.com/mmc/p/7b5rowvx

 

In conjunction with the conference call and webcast, historical financial tables and supplemental data will be available on the quarterly results section of the 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.

 

3

 

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

 

Share-based compensation expenses utilize varying available valuation methodologies, subjective assumptions and a variety of equity instruments that can impact a company’s non-cash expenses;

 

Acquired intangible assets are valued at the time of acquisition and are amortized over an estimated useful life after the acquisition;

 

Acquisition-related expenses and executive severance expenses relate to the cash component of contractual severance due to our former CFO, all of which are unrelated to current operations and neither are comparable to the prior period nor predictive of future results;

 

To the extent that the above adjustments have an effect on tax (income) expense, such an effect is excluded in the non-GAAP adjustment to net income;

 

Tax expense, depreciation and amortization expense vary for many reasons that are often unrelated to our underlying performance and make period-to-period comparisons more challenging; and

 

Financial instruments are remeasured according to GAAP and vary for many reasons that are often unrelated to the Company’s current operations and affect financial income.

 

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

 

Each of our non-GAAP financial measures is an important tool for financial and operational decision making and for evaluating our own operating results over different periods of time. The non-GAAP financial measures do not represent our financial performance under U.S. GAAP and should not be considered as alternatives to operating income or net income or any other performance measures derived in accordance with GAAP. Non-GAAP measures should not be considered in isolated from, or as an alternative to, financial measures determined in accordance with GAAP. Non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in our industry, as other companies in our industry may calculate non-GAAP financial results differently, particularly related to non-recurring, unusual items. In addition, there are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with GAAP, and exclude expenses that may have a material impact on our reported financial results. Further, share-based compensation expense has been, and will continue to be for the foreseeable future, significant recurring expenses in our business and an important part of the compensation provided to our employees. In addition, the amortization of intangible assets is expected 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.

 

4

 

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

 

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

 

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

 

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

 

5

 

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 second quarter of 2026 and for fiscal year 2026 including those statements with respect to our prospects to accelerate ARR expansion in the second quarter; the myriad of exciting opportunities to accelerate our ARR, deliver strong operating results and generate healthy free cash flow; and those statements regarding quarterly and full-year 2026 revenue and annual recurring revenue, profitability, earnings and free cash flow; as well as commentary associated with future performance, strategies, prospects, and other aspects of Cellebrite’s business are based on current expectations that are subject to risks and uncertainties. A number of factors could cause actual results or outcomes to differ materially from those indicated by such forward-looking statements. These factors include, but are not limited to, risks related 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; the use of artificial intelligence in our digital investigation platform; 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 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 SEC on March 3, 2026, and in other documents filed by Cellebrite with the U.S. Securities and Exchange Commission (“SEC”), which are available free of charge at www.sec.gov. You are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made, in this communication or elsewhere. Cellebrite undertakes no obligation to update its forward-looking statements, whether as a result of new information, future developments or otherwise, should circumstances change, except as otherwise required by securities and other applicable laws.

 

6

 

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

Victor Cooper

Sr. Director of Corporate Communications + Content Operations

Victor.cooper@cellebrite.com

+1 404.804.5910

 

7

 

Cellebrite DI Ltd.
First-Quarter 2026 Results Summary
(U.S Dollars in thousands)

 

   For the three months ended 
   March 31, 
   2026   2025 
         
Revenue   128,301    107,549 
Gross profit   105,881    90,059 
  Gross margin   82.5%   83.7%
Operating income   9,119    12,268 
  Operating margin   7.1%   11.4%
Net income   10,938    17,400 
Cash flow from operating activities   19,885    20,878 
           
Non-GAAP Financial Data:          
Operating income   28,586    21,971 
  Operating margin   22.3%   20.4%
Net income   30,620    26,179 
Adjusted EBITDA   30,617    23,676 
Adjusted EBITDA margin   23.9%   22.0%

 

8

 

Cellebrite DI Ltd.
Condensed Consolidated Balance Sheets
(U.S. Dollars in thousands)

 

   March 31,   December 31, 
   2026   2025 
Assets        
Current assets        
Cash and cash equivalents  $133,689   $124,457 
Short-term deposits   140,777    161,049 
Marketable securities   154,602    151,544 
Trade receivables (net of allowance for credit losses of $423 and $506 as of March 31, 2026 and December 31, 2025, respectively)   72,739    104,972 
Prepaid expenses and other current assets   25,799    19,630 
Contract acquisition costs   5,732    6,595 
Inventories   7,528    7,603 
Total current assets   540,866    575,850 
           
Non-current assets          
Other non-current assets   7,091    14,618 
Marketable securities   105,491    97,959 
Deferred tax assets, net   11,760    10,880 
Property and equipment, net   23,150    22,209 
Operating lease right-of-use assets, net   16,403    16,308 
Intangible assets, net   127,966    81,469 
Goodwill   119,559    119,559 
Total non-current assets   411,420    363,002 
Total assets  $952,286   $938,852 
           
Liabilities and shareholders’ equity          
Current Liabilities          
Trade payables  $10,868   $16,834 
Other accounts payable and accrued expenses   79,652    71,244 
Deferred revenues   255,095    277,583 
Operating lease liabilities   4,596    3,996 
Total current liabilities   350,211    369,657 
           
Long-term liabilities          
Other long-term liabilities   23,179    16,677 
Deferred revenues   50,147    49,526 
Operating lease liabilities   18,209    18,674 
Total long-term liabilities   91,535    84,877 
Total liabilities   441,746    454,534 
           
Shareholders’ equity          
Share capital   *)   *)
Additional paid-in capital   585,233    568,721 
Treasury share, NIS 0.00001 par value; 41,776 ordinary shares   (85)   (85)
Accumulated other comprehensive income   992    2,220 
Accumulated deficit   (75,600)   (86,538)
Total shareholders’ equity   510,540    484,318 
Total liabilities and shareholders’ equity  $952,286   $938,852 

 

*)Less than 1 USD

 

9

 

Cellebrite DI Ltd.
Condensed Consolidated Statements of Income
(U.S Dollars in thousands, except share and per share data)

 

   For the three months ended 
   March 31, 
   2026   2025 
         
Revenue:        
Subscription services  $96,549   $76,688 
Term-license   21,304    19,141 
Other non-recurring   3,668    4,411 
Professional services    6,780    7,309 
Total revenue   128,301    107,549 
           
Cost of revenue:          
Subscription services   14,238    7,332 
Term-license        
Other non-recurring   3,497    3,301 
Professional services   4,685    6,857 
Total cost of revenue   22,420    17,490 
           
Gross profit  $105,881   $90,059 
           
Operating expenses:          
Research and development, net   35,872    27,277 
Sales and marketing   43,222    38,768 
General and administrative   17,668    11,746 
Total operating expenses  $96,762   $77,791 
           
Operating income  $9,119   $12,268 
Financial income, net   4,515    7,060 
Income before tax   13,634    19,328 
Tax expense   2,696    1,928 
Net income  $10,938   $17,400 
           
Earnings per share          
Basic  $0.04   $0.07 
Diluted  $0.04   $0.07 
           
Weighted average shares outstanding          
Basic   246,470,084    237,246,654 
Diluted   252,077,487    249,302,220 
           
Other comprehensive (loss) income:          
Unrealized loss on hedging transactions   (951)   (779)
Unrealized (loss) income on marketable securities   (819)   64 
Currency translation adjustments   542    (481)
Total other comprehensive loss, net of tax   (1,228)   (1,196)
Total other comprehensive income  $9,710   $16,204 

 

10

 

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 
   March 31, 
   2026   2025 
         
Cash flow from operating activities:        
           
Net income  $10,938   $17,400 
Adjustments to reconcile net income to net cash provided by operating activities:          
Share-based compensation and RSU’s   14,384    8,777 
Amortization of premium, discount and accrued interest on marketable securities   (1,148)   (523)
Depreciation and amortization   7,005    2,631 
Interest income from short-term deposits   (1,793)   (2,380)
Deferred tax assets, net   (750)   (386)
Decrease in trade receivables   32,441    1,721 
(Decrease) increase in deferred revenue   (20,861)   992 
Decrease in other non-current assets   552    785 
(Increase) decrease in prepaid expenses and other current assets   (4,964)   5,480 
Changes in operating lease right-of-use assets   1,055    1,156 
Changes in operating lease liability   (1,015)   (1,179)
Decrease (increase) in inventories   144    (10)
Decrease in trade payables   (5,987)   (1,046)
Decrease in other accounts payable and accrued expenses   (10,393)   (12,152)
Increase (decrease) in other long-term liabilities   277    (388)
Net cash provided by operating activities   19,885    20,878 
           
Cash flows from investing activities:          
Purchases of property and equipment   (3,041)   (2,339)
Cash paid in conjunction with acquisitions, net of acquired cash   (15,278)    
Purchase of Intangible assets   (7,059)    
Investment in marketable securities   (74,575)   (129,956)
Proceeds from maturities of marketable securities   24,607    27,419 
Proceeds from sales of marketable securities   39,706     
Investment in short-term deposits   (36,000)   (84,000)
Redemption of short-term deposits   58,065    62,372 
Net cash used in investing activities   (13,575)   (126,504)
           
Cash flows from financing activities:          
           
Exercise of options to shares   2,128    2,493 
Proceeds from Employee Share Purchase Plan   1,383    1,127 
Net cash provided by financing activities   3,511    3,620 
           
Net increase (decrease) in cash and cash equivalents   9,821    (102,006)
Net effect of Currency Translation on cash and cash equivalents   (589)   822 
Cash and cash equivalents at beginning of period   124,457    191,659 
Cash and cash equivalents at end of period  $133,689   $90,475 
           
Supplemental cash flow information:          
Income taxes paid  $3,538   $806 
Non-cash activities          
Operating lease liabilities arising from obtaining right-of-use assets  $1,150   $813 

 

11

 

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 
   March 31, 
   2026   2025 
   (Unaudited)   (Unaudited) 
Cost of revenue  $22,420   $17,490 
Less:          
Share-based compensation   692    750 
Amortization of intangible assets   3,612     
Non-GAAP cost of revenue  $18,116   $16,740 

 

   For the three months ended 
   March 31, 
   2026   2025 
   (Unaudited)   (Unaudited) 
Gross profit  $105,881   $90,059 
Share-based compensation   692    750 
Amortization of intangible assets   3,612     
Non-GAAP gross profit  $110,185   $90,809 

 

   For the three months ended 
   March 31, 
   2026   2025 
   (Unaudited)   (Unaudited) 
Operating expenses  $96,762   $77,791 
Less:          
Share-based compensation   13,692    8,027 
Amortization of intangible assets   1,362    926 
Acquisition-related costs   109     
Non-GAAP operating expenses  $81,599   $68,838 

 

   For the three months ended 
   March 31, 
   2026   2025 
   (Unaudited)   (Unaudited) 
Operating income  $9,119   $12,268 
Share-based compensation   14,384    8,777 
Amortization of intangible assets   4,974    926 
Acquisition-related costs   109     
Non-GAAP operating income  $28,586   $21,971 

 

12

 

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 
   March 31, 
   2026   2025 
   (Unaudited)   (Unaudited) 
Net income  $10,938   $17,400 
Share-based compensation   14,384    8,777 
Amortization of intangible assets   4,974    926 
Acquisition-related costs   109     
Tax expense (income)   215    (924)
Non-GAAP net income  $30,620   $26,179 
           
Non-GAAP Earnings per share:          
Basic  $0.12   $0.11 
Diluted  $0.12   $0.10 
           
Weighted average shares outstanding:          
Basic   246,470,084    237,246,654 
Diluted   259,252,345    252,456,562 

 

   For the three months ended 
   March 31, 
   2026   2025 
   (Unaudited)   (Unaudited) 
Net income  $10,938   $17,400 
Financial income, net   (4,515)   (7,060)
Tax expense   2,696    1,928 
Share-based compensation   14,384    8,777 
Amortization of intangible assets   4,974    926 
Acquisition-related costs   109     
Depreciation expenses   2,031    1,705 
Adjusted EBITDA  $30,617   $23,676 

 

   For the three months ended 
   March 31, 
   2026   2025 
   (Unaudited)   (Unaudited) 
Net cash provided by operating activities  $19,885   $20,878 
Less:          
Purchases of property and equipment   (3,041)   (2,339)
Free cash flow  $16,844   $18,539 
Free cash flow margin   13.1%   17.2%

 

   For the trailing
12 months
ended
   For the three months ended 
   March 31,   March 31,   December 31,   September 30,   June 30, 
   2026   2026   2025   2025   2025 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Net cash provided by operating activities  $172,551   $19,885   $86,811   $33,272   $32,583 
Less:                         
Purchases of property and equipment   (13,927)   (3,041)   (3,956)   (3,322)   (3,608)
Free cash flow  $158,624   $16,844   $82,855   $29,950   $28,975 
Free cash flow margin   32.0%   13.1%   64.3%   23.8%   25.6%

 

13