Business Wire | Nov 4, 2021 07:16AM EDT

CyberArk Announces Strong Third Quarter 2021 Results

Nov. 04, 2021

NEWTON, Mass. & PETACH TIKVA, Israel--(BUSINESS WIRE)--Nov. 04, 2021--CyberArk (NASDAQ: CYBR), the global leader in Identity Security, today announced strong financial results for the third quarter ended September 30, 2021.

"We had another amazing quarter as the momentum in our business continued to accelerate," said Udi Mokady, CyberArk Chairman and CEO. "Great execution of our identity security strategy and subscription transformation, a robust demand environment, and strong industry tailwinds drove our results. We landed more than 230 marquee logos as enterprises move to secure all identities across human users, applications, containers and bots with our identity security platform. SaaS bookings led the way, reaching an all-time high and contributing to the largest ever sequential increase in the subscription portion of Annual Recurring Revenue (ARR). Total revenue above the midpoint of our guidance range, even with the higher subscription mix, demonstrates that our bookings were ahead of our expectations for the third consecutive quarter, with Q3 bookings overperformance the best so far in 2021. Our tremendous results in the first nine months of 2021 give us confidence in the durability of our growth and as a result, we are increasing the bookings assumption underlying our guidance framework for the full year 2021."

Financial Summary for the Third Quarter Ended September 30, 2021

* Subscription revenue was $35.3 million in the third quarter of 2021, an increase of 143 percent from $14.5 million in the third quarter of 2020. * Maintenance and professional services revenue was $63.3 million in the third quarter of 2021, an increase of 7 percent from $58.9 million in the third quarter of 2020. * Total revenue was $121.6 million in the third quarter of 2021, up 14 percent from $106.6 million in the third quarter of 2020. * GAAP operating loss was $(27.7) million and non-GAAP operating income was $0.1 million in the third quarter of 2021. * GAAP net loss was $(29.1) million, or $(0.73) per basic and diluted share, in the third quarter of 2021. Non-GAAP net loss was $(2.4) million, or $(0.06) per basic and diluted share, in the third quarter of 2021.

Balance Sheet and Net Cash Provided by Operating Activities

* As of September 30, 2021, CyberArk had $1.2 billion in cash, cash equivalents, marketable securities, and short-term deposits. * During the nine months ended September 30, 2021, the Company generated $54.3 million in net cash provided by operating activities, compared to $67.8 million in the first nine months of 2020. * As of September 30, 2021, total deferred revenue was $280.9 million, a 23 percent increase from $227.6 million at September 30, 2020.

Key Performance Indicators

* Annual Recurring Revenue (ARR) was $344 million, an increase of 38 percent from $250 million at September 30, 2020. The subscription portion of ARR was $139 million, representing 40 percent of total ARR at September 30, 2021. This represents an increase of 131 percent from $60 million, or 24 percent of total ARR at September 30, 2020. The Maintenance portion of ARR was $206 million at September 30, 2021, compared to $189 million at September 30, 2020. * Recurring revenue was $88.9 million, an increase of 41 percent from $62.9 million for the third quarter of 2020. * 72 percent of total license bookings were related to subscription bookings, compared with 45 percent in the third quarter of 2020. * Added more than 230 new customers during the third quarter of 2021.

Recent Developments

* CyberArk was named a Leader in "The Forrester Wave(tm): Identity-as-a-Service (IDaaS) For Enterprise, Q3 2021"(1) report. CyberArk received the highest possible scores in eight evaluation criteria recognizing, in our opinion, our market leading approach to Identity and Access Management.

Business Outlook

Based on information available as of November 4, 2021, CyberArk is issuing guidance for the fourth quarter 2021 as indicated below.

Fourth Quarter 2021:

* Total revenue between $140.0 million and $148.0 million. * Non-GAAP operating income is expected to be in the range of $5.5 million to $11.5 million. * Non-GAAP net income per share is expected to be in the range of $0.06 to $0.21 per diluted share. Assumes 41.7 million weighted average diluted shares.

Full Year 2021:

* Total revenue is expected to be in the range of $491.6 million to $499.6 million. * Non-GAAP operating income is expected to be in the range of $13.1 million to $19.1 million. * Non-GAAP net income per share is expected to be in the range of $0.11 to $0.25 per diluted share. Assumes 40.9 million weighted average diluted shares.

The Forrester WaveTm: Identity-As-A-Service For Enterprise, Q3 2021 by(1) Sean Ryan with Merritt Maxim, Elsa Pikulik and Peggy Dostie, August 31, 2021

Conference Call Information

In conjunction with this announcement, CyberArk will host a conference call on Thursday, November 4, 2021 at 8:30 a.m. Eastern Time (ET) to discuss the Company's third quarter financial results and its business outlook. To access this call, dial +1 (833) 968-2251 (U.S.) or +1 (778) 560-2670 (international). The conference ID is 5978753. Additionally, a live webcast of the conference call will be available via the "Investor Relations" section of the company's website at www.cyberark.com.

Following the conference call, a replay will be available for one week at +1 (800) 585-8367 (U.S.) or +1 (416) 621-4642 (international). The replay pass code is 5978753. An archived webcast of the conference call will also be available in the "Investor Relations" section of the company's website at www.cyberark.com.

About CyberArk

CyberArk (NASDAQ: CYBR) is the global leader in Identity Security. Centered on privileged access management, CyberArk provides the most comprehensive security offering for any identity - human or machine - across business applications, distributed workforces, hybrid cloud workloads and throughout the DevOps lifecycle. The world's leading organizations trust CyberArk to help secure their most critical assets. To learn more about CyberArk, visit https://www.cyberark.com, read the CyberArk blogs or follow on Twitter via @CyberArk, LinkedIn or Facebook.

Copyright (c) 2021 CyberArk Software. All Rights Reserved.All other brand names, product names, or trademarks belong to their respective holders.

Financial Presentation

Beginning in the first quarter of 2021, CyberArk revised the presentation of its lines of revenue and cost of revenue. The Company believes that the revised categories for revenue and cost of revenue as presented on the income statement align with how management evaluates the business. In addition, this disclosure will increase transparency into the Company's business and shift toward recurring revenues, providing investors with more visibility into the subscription transition program. Historical information by quarter for fiscal years 2020 and 2019, which has been retroactively reclassified to reflect the new lines of revenue and cost of revenue, can be found in the PowerPoint presentation posted to CyberArk's investor relations website. The new revenue lines consist of (a) Subscription revenue, which represents SaaS and on-premises subscription revenue including the license portion of on-premises subscription revenue and the ratable maintenance component of on-premises subscription revenue, (b) Perpetual license revenue and (c) Maintenance and professional services revenue, which represents the maintenance component related to perpetual license sales and professional services revenue.

Key Performance Indicators and Non-GAAP Financial Measures

Annual Recurring Revenue (ARR)

* Annual Recurring Revenue (ARR) is defined as the annualized value of active SaaS, subscription or term-based license and maintenance contracts related to perpetual licenses in effect at the end of the reported period.

Subscription Portion of Annual Recurring Revenue

* Subscription portion of ARR is defined as the annualized value of active SaaS and subscription or term-based license contracts in effect at the end of the reported period. The subscription portion of ARR excludes maintenance contracts related to perpetual licenses.

Maintenance Portion of Annual Recurring Revenue

* Maintenance portion of ARR is defined as the annualized value of active maintenance contracts related to perpetual licenses. The Maintenance portion of ARR excludes SaaS and subscription or term-based license contracts in effect at the end of the reported period.

Recurring Revenue

* Recurring Revenue is defined as revenue derived from SaaS and subscription or term-based license contracts, and maintenance contracts related to perpetual licenses during the reported period.

Non-GAAP Financial Measures

CyberArk believes that the use of non-GAAP gross profit, non-GAAP operating expense, non-GAAP operating income, non-GAAP net income (loss) and free cash flow is helpful to our investors. These financial measures are not measures of the Company's financial performance under U.S. GAAP and should not be considered as alternatives to gross profit, operating loss, net loss or net cash provided by operating activities or any other performance measures derived in accordance with GAAP.

* Non-GAAP gross profit is calculated as GAAP gross profit excluding share-based compensation expense, amortization of intangible assets related to acquisitions and acquisition related expenses. * Non-GAAP operating expense is calculated as GAAP operating expenses excluding share-based compensation expense, facility exit and transition costs, acquisition related expenses and amortization of intangible assets related to acquisitions. * Non-GAAP operating income is calculated as GAAP operating loss excluding share-based compensation expense, facility exit and transition costs, acquisition related expenses and amortization of intangible assets related to acquisitions. * Non-GAAP net income (loss) is calculated as GAAP net loss excluding share-based compensation expense, facility exit and transition costs, acquisition related expenses, amortization of intangible assets related to acquisitions, amortization of debt discount and issuance costs, and the tax effect of non-GAAP adjustments and IP transfer. * Free cash flow is calculated as net cash provided by operating activities less purchase of property and equipment.

The Company believes that providing non-GAAP financial measures that are adjusted by, as applicable, share-based compensation expense, facility exit and transition costs, acquisition related expenses, amortization of intangible assets related to acquisitions, non-cash interest expense related to the amortization of debt discount and issuance cost, the tax effect of the non-GAAP adjustments and IP transfer, and purchase of property and equipment allows for more meaningful comparisons of its period to period operating results. Share-based compensation expense has been, and will continue to be for the foreseeable future, a significant recurring expense in the Company's business and an important part of the compensation provided to its employees. Share based compensation expense has varying available valuation methodologies, subjective assumptions and a variety of equity instruments that can impact a company's non-cash expense. The Company believes that expenses related to its facility exits, acquisitions, amortization of intangible assets related to acquisitions and non-cash interest expense related to the amortization of debt discount and issuance costs do not reflect the performance of its core business and impact period-to-period comparability. The Company believes free cash flow is a liquidity measure that, after the purchase of property and equipment, provides useful information about the amount of cash generated by the business.

Non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in the Company's industry, as other companies in the industry may calculate non-GAAP financial results differently, particularly related to non-recurring, unusual items. In addition, there are limitations in using non-GAAP financial measures as they exclude expenses that may have a material impact on the Company's reported financial results. The presentation of non-GAAP financial information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with U.S. GAAP. CyberArk urges investors to review the reconciliation of its non-GAAP financial measures to the comparable U.S. GAAP financial measures included below, and not to rely on any single financial measure to evaluate its business.

Guidance for non-GAAP financial measures excludes, as applicable, share-based compensation expense, facility exit costs, acquisition related expenses, amortization of intangible assets related to acquisitions, non-cash interest expense related to the amortization of debt discount and issuance costs and the tax effect of the non-GAAP adjustments and IP transfer. A reconciliation of the non-GAAP financial measures guidance to the corresponding GAAP measures is not available on a forward-looking basis due to the uncertainty regarding, and the potential variability and significance of, the amounts of share-based compensation expense, amortization of intangible assets related to acquisitions, and the non-recurring expenses that are excluded from the guidance. Accordingly, a reconciliation of the non-GAAP financial measures guidance to the corresponding GAAP measures for future periods is not available without unreasonable effort.

Cautionary Language Concerning Forward-Looking Statements

This release contains forward-looking statements, which express the current beliefs and expectations of CyberArk's (the "Company") management. In some cases, forward-looking statements may be identified by terminology such as "believe," "may," "estimate," "continue," "anticipate," "intend," "should," "plan," "expect," "predict," "potential" or the negative of these terms or other similar expressions. Such statements involve a number of known and unknown risks and uncertainties that could cause the Company's future results, performance or achievements to differ significantly from the results, performance or achievements expressed or implied by such forward-looking statements. Important factors that could cause or contribute to such differences include risks relating to: the duration and scope of the COVID-19 pandemic and the impact of the pandemic and actions taken in response, on global and regional economies and economic activity and the resulting impact on the demand for the Company's solutions and on its expected revenue growth rates and costs; the Company's ability to adjust its operations in response to impacts from the COVID-19 pandemic; difficulties predicting future financial results, including due to impacts from the COVID-19 pandemic; the Company's plan to begin actively transitioning its business to a recurring revenue model in 2021; and the Company's ability to complete the transition in the time frame expected; the Company's ability to meet financial and operating targets during the transition period and after the transition is complete; changes to the drivers of the Company's growth and our ability to adapt our solutions to IT security market demands; the Company's ability to sell into existing and new industry verticals; the Company's sales cycles and multiple licensing models may cause results to fluctuate; the Company's ability to sell into existing customers; potential changes in the Company's operating and net profit margins and the Company's revenue growth rate; the Company's ability to successfully find, complete, fully integrate and achieve the expected benefits of future acquisitions, including the Company's ability to integrate and achieve the expected benefits of Idaptive; real or perceived shortcomings, defects or vulnerabilities in the Company's solutions or internal network systems; the Company's ability to hire, retain and motivate qualified personnel; the Company's ability to expand its channel partnerships across existing and new geographies; the Company's ability to further diversify its product deployments and licensing options; and other factors discussed under the heading "Risk Factors" in the Company's most recent annual report on Form 20-F filed with the Securities and Exchange Commission. Forward-looking statements in this release are made pursuant to the safe harbor provisions contained in the Private Securities Litigation Reform Act of 1995. These forward-looking statements are made only as of the date hereof, and the Company undertakes no obligation to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise.

CYBERARK SOFTWARE LTD.Consolidated Statements of OperationsU.S. dollars in thousands (except per share data)(Unaudited) Three Months Ended Nine Months Ended

September 30, September 30,

2020 2021 2020 2021

Revenues:Subcription $ 14,538 $ 35,290 $ 36,795 $ 87,071

Perpetual 33,102 23,041 112,620 77,064 licenseMaintenance and 58,949 63,270 170,497 187,462 professionalservices Total revenues 106,589 121,601 319,912 351,597

Cost ofrevenues:Subcription 5,667 6,457 12,224 17,714

Perpetual 1,102 936 3,560 2,925 licenseMaintenance and 15,619 16,022 44,079 46,972 professionalservices Total cost of 22,388 23,415 59,863 67,611 revenues Gross profit 84,201 98,186 260,049 283,986

Operatingexpenses:Research and 24,609 38,014 68,767 101,374 developmentSales and 55,418 69,596 158,961 196,837 marketingGeneral and 14,649 18,305 45,104 52,263 administrative Total operating 94,676 125,915 272,832 350,474 expenses Operating loss (10,475 ) (27,729 ) (12,783 ) (66,488 )

Financial (1,453 ) (3,686 ) (3,662 ) (9,747 )expense, net Loss before (11,928 ) (31,415 ) (16,445 ) (76,235 )taxes on income Tax benefit (3,954 ) 2,309 (1,367 ) 9,176 (taxes onincome) Net loss $ (15,882 ) $ (29,106 ) $ (17,812 ) $ (67,059 )

Basic loss per $ (0.41 ) $ (0.73 ) $ (0.46 ) $ (1.70 )ordinary share,netDiluted loss $ (0.41 ) $ (0.73 ) $ (0.46 ) $ (1.70 )per ordinaryshare, net Shares used incomputing netlossper ordinary 38,797,347 39,848,343 38,532,563 39,531,960 shares, basicShares used incomputing netlossper ordinary 38,797,347 39,848,343 38,532,563 39,531,960 shares, dilutedCYBERARK SOFTWARE LTD.

Consolidated Balance Sheets

U.S. dollars in thousands

(Unaudited)

December 31,

September 30,

2020

2021

ASSETSCURRENT ASSETS:Cash and cash equivalents$

499,992

$

435,809

Short-term bank deposits256,143

329,932

Marketable securities196,856

212,588

Trade receivables93,128

81,447

Prepaid expenses and other current assets15,312

21,306

Total current assets1,061,431

1,081,082

LONG-TERM ASSETS:Marketable securities202,190

229,448

Property and equipment, net18,537

19,874

Intangible assets, net23,676

19,320

Goodwill123,717

123,717

Other long-term assets99,992

105,520

Deferred tax asset32,809

46,695

Total long-term assets500,921

544,574

TOTAL ASSETS$

1,562,352

$

1,625,656

LIABILITIES AND SHAREHOLDERS' EQUITYCURRENT LIABILITIES:Trade payables$

8,250

$

9,692

Employees and payroll accruals52,169

60,155

Accrued expenses and other current liabilities24,915

22,726

Deferred revenues161,679

202,233

Total current liabilities247,013

294,806

LONG-TERM LIABILITIES:Convertible senior notes, net502,302

515,588

Deferred revenues80,829

78,628

Other long-term liabilities24,920

21,256

Total long-term liabilities608,051

615,472

TOTAL LIABILITIES855,064

910,278

SHAREHOLDERS' EQUITY:Ordinary shares of NIS 0.01 par value101

104

Additional paid-in capital481,992

559,851

Accumulated other comprehensive income4,175

1,462

Retained earnings221,020

153,961

Total shareholders' equity707,288

715,378

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY$

1,562,352

$

1,625,656

CYBERARK SOFTWARE LTD.

Consolidated Balance Sheets

U.S. dollars in thousands

(Unaudited)

December 31, September 30,

2020 2021

ASSETS CURRENT ASSETS:Cash and cash equivalents $ 499,992 $ 435,809

Short-term bank deposits 256,143 329,932

Marketable securities 196,856 212,588

Trade receivables 93,128 81,447

Prepaid expenses and other current assets 15,312 21,306

Total current assets 1,061,431 1,081,082

LONG-TERM ASSETS:Marketable securities 202,190 229,448

Property and equipment, net 18,537 19,874

Intangible assets, net 23,676 19,320

Goodwill 123,717 123,717

Other long-term assets 99,992 105,520

Deferred tax asset 32,809 46,695

Total long-term assets 500,921 544,574

TOTAL ASSETS $ 1,562,352 $ 1,625,656

LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES:Trade payables $ 8,250 $ 9,692

Employees and payroll accruals 52,169 60,155

Accrued expenses and other current liabilities 24,915 22,726

Deferred revenues 161,679 202,233

Total current liabilities 247,013 294,806

LONG-TERM LIABILITIES:Convertible senior notes, net 502,302 515,588

Deferred revenues 80,829 78,628

Other long-term liabilities 24,920 21,256

Total long-term liabilities 608,051 615,472

TOTAL LIABILITIES 855,064 910,278

SHAREHOLDERS' EQUITY:Ordinary shares of NIS 0.01 par value 101 104

Additional paid-in capital 481,992 559,851

Accumulated other comprehensive income 4,175 1,462

Retained earnings 221,020 153,961

Total shareholders' equity 707,288 715,378

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 1,562,352 $ 1,625,656

CYBERARK SOFTWARE LTD.

Consolidated Statements of Cash Flows

U.S. dollars in thousands

(Unaudited)

Nine Months Ended

September 30,

2020

2021

Cash flows from operating activities:Net loss$

(17,812

)

$

(67,059

)

Adjustments to reconcile net loss to net cashprovided by operating activities:Depreciation and amortization10,956

10,523

Amortization of premium and accretion of discount on marketable securities, net1,422

5,593

Share-based compensation53,375

68,774

Deferred income taxes, net(2,531

)

(11,928

)

Decrease in trade receivables12,479

11,681

Amortization of debt discount and issuance costs12,831

13,285

Increase in prepaid expenses, other current and long-term assets and others(14,974

)

(14,049

)

Increase (decrease) in trade payables(1,528

)

1,628

Increase in short-term and long-term deferred revenues30,537

38,353

Increase (decrease) in employees and payroll accruals(5,130

)

3,385

Decrease in accrued expenses and other current and long-term liabilities(11,804

)

(5,883

)

Net cash provided by operating activities67,821

54,303

Cash flows from investing activities:Investment in short and long term deposits, net(85,092

)

(73,832

)

Investment in marketable securities(349,755

)

(221,347

)

Proceeds from sales and maturities of marketable securities148,121

170,511

Purchase of property and equipment(4,937

)

(7,187

)

Payments for business acquisitions, net of cash acquired(68,603

)

-

Net cash used in investing activities(360,266

)

(131,855

)

Cash flows from financing activities:Proceeds from (payment of) withholding tax related to employee stock plans(439

)

4,498

Proceeds from exercise of stock options7,604

9,608

Net cash provided by financing activities7,165

14,106

Decrease in cash, cash equivalents and restricted cash(285,280

)

(63,446

)

Effect of exchange rate differences on cash, cash equivalents and restricted cash-

(788

)

Cash, cash equivalents and restricted cash at the beginning of the period792,413

500,044

Cash, cash equivalents and restricted cash at the end of the period$

507,133

$

435,810

CYBERARK SOFTWARE LTD.

Consolidated Statements of Cash Flows

U.S. dollars in thousands

(Unaudited)

Nine Months Ended

September 30,

2020 2021

Cash flows from operating activities:Net loss $ (17,812 ) $ (67,059 )

Adjustments to reconcile net loss to net cashprovided by operating activities:Depreciation and amortization 10,956 10,523

Amortization of premium and accretion of discount 1,422 5,593 on marketable securities, netShare-based compensation 53,375 68,774

Deferred income taxes, net (2,531 ) (11,928 )

Decrease in trade receivables 12,479 11,681

Amortization of debt discount and issuance costs 12,831 13,285

Increase in prepaid expenses, other current and (14,974 ) (14,049 )long-term assets and othersIncrease (decrease) in trade payables (1,528 ) 1,628

Increase in short-term and long-term deferred 30,537 38,353 revenuesIncrease (decrease) in employees and payroll (5,130 ) 3,385 accrualsDecrease in accrued expenses and other current (11,804 ) (5,883 )and long-term liabilities Net cash provided by operating activities 67,821 54,303

Cash flows from investing activities:Investment in short and long term deposits, net (85,092 ) (73,832 )

Investment in marketable securities (349,755 ) (221,347 )

Proceeds from sales and maturities of marketable 148,121 170,511 securitiesPurchase of property and equipment (4,937 ) (7,187 )

Payments for business acquisitions, net of cash (68,603 ) - acquired Net cash used in investing activities (360,266 ) (131,855 )

Cash flows from financing activities:Proceeds from (payment of) withholding tax (439 ) 4,498 related to employee stock plansProceeds from exercise of stock options 7,604 9,608

Net cash provided by financing activities 7,165 14,106

Decrease in cash, cash equivalents and restricted (285,280 ) (63,446 )cash Effect of exchange rate differences on cash, cash - (788 )equivalents and restricted cash Cash, cash equivalents and restricted cash at the 792,413 500,044 beginning of the period Cash, cash equivalents and restricted cash at the $ 507,133 $ 435,810 end of the periodCYBERARK SOFTWARE LTD.Reconciliation of GAAP Measures to Non-GAAP MeasuresU.S. dollars in thousands (except per share data)(Unaudited)Reconciliation of Net cash provided by operating activities to Free cash flow:Three Months Ended

Nine Months Ended

September 30,

September 30,

2020

2021

2020

2021

Net cash provided by operating activities$

14,533

$

4,801

$

67,821

$

54,303

Less:Purchase of property and equipment(2,063

)

(2,862

)

(4,937

)

(7,187

)

Free cash flow$

12,470

$

1,939

$

62,884

$

47,116

GAAP net cash used in investing activities(60,796

)

(2,068

)

(360,266

)

(131,855

)

GAAP net cash provided by financing activities1,643

6,648

7,165

14,106

Reconciliation of Gross Profit to Non-GAAP Gross Profit:Three Months Ended

Nine Months Ended

September 30,

September 30,

2020

2021

2020

2021

Gross profit$

84,201

$

98,186

$

260,049

$

283,986

Plus:Share-based compensation (1)2,573

2,984

6,325

7,991

Amortization of share-based compensation capitalized in software development costs (3)-

65

-

172

Amortization of intangible assets (2)2,654

1,277

5,829

3,833

Acquisition related expenses46

-

447

-

Non-GAAP gross profit$

89,474

$

102,512

$

272,650

$

295,982

Reconciliation of Operating Expenses to Non-GAAP Operating Expenses:Three Months Ended

Nine Months Ended

September 30,

September 30,

2020

2021

2020

2021

Operating expenses$

94,676

$

125,915

$

272,832

$

350,474

Less:Share-based compensation (1)17,743

23,358

47,050

60,783

Amortization of intangible assets (2)205

175

478

523

Acquisition related expenses224

-

4,079

-

Facility exit and transition costs140

-

140

760

Non-GAAP operating expenses$

76,364

$

102,382

$

221,085

$

288,408

Reconciliation of Operating Loss to Non-GAAP Operating Income:Three Months Ended

Nine Months Ended

September 30,

September 30,

2020

2021

2020

2021

Operating loss$

(10,475

)

$

(27,729

)

$

(12,783

)

$

(66,488

)

Plus:Share-based compensation (1)20,316

26,342

53,375

68,774

Amortization of share-based compensation capitalized in software development costs (3)-

65

-

172

Amortization of intangible assets (2)2,859

1,452

6,307

4,356

Acquisition related expenses270

-

4,526

-

Facility exit and transition costs140

-

140

760

Non-GAAP operating income$

13,110

$

130

$

51,565

$

7,574

Reconciliation of Net Loss to Non-GAAP Net Income (loss):Three Months Ended

Nine Months Ended

September 30,

June 30,

2020

2021

2020

2021

Net loss$

(15,882

)

$

(29,106

)

$

(17,812

)

$

(67,059

)

Plus:Share-based compensation (1)20,316

26,342

53,375

68,774

Amortization of share-based compensation capitalized in software development costs (3)-

65

-

172

Amortization of intangible assets (2)2,859

1,452

6,307

4,356

Acquisition related expenses270

-

4,526

-

Facility exit and transition costs140

-

140

760

Amortization of debt discount and issuance costs4,314

4,467

12,831

13,285

Taxes on income related to non-GAAP adjustments(4,878

)

(5,651

)

(15,956

)

(18,637

)

Intra-entity IP transfer tax effect, net5,036

-

5,036

-

Non-GAAP net income (loss)$

12,175

$

(2,431

)

$

48,447

$

1,651

Non-GAAP net income (loss) per shareBasic$

0.31

$

(0.06

)

$

1.26

$

0.04

Diluted$

0.31

$

(0.06

)

$

1.23

$

0.04

Weighted average number of sharesBasic38,797,347

39,848,343

38,532,563

39,531,960

Diluted39,634,165

39,848,343

39,424,949

40,609,680

(1) Share-based Compensation :Three Months Ended

Nine Months Ended

September 30,

September 30,

2020

2021

2020

2021

Cost of revenues - Subscription$

191

$

216

$

428

$

544

Cost of revenues - Perpetual license48

54

120

168

Cost of revenues - Maintenance and Professional services2,334

2,714

5,777

7,279

Research and development4,223

5,591

10,606

14,878

Sales and marketing8,070

10,856

21,223

27,620

General and administrative5,450

6,911

15,221

18,285

Total share-based compensation$

20,316

$

26,342

$

53,375

$

68,774

(2) Amortization of intangible assets :Three Months Ended

Nine Months Ended

September 30,

September 30,

2020

2021

2020

2021

Cost of revenues - Subscription$

2,279

$

1,111

$

4,716

$

3,311

Cost of revenues - Perpetual license375

166

1,113

522

Sales and marketing205

175

478

523

Total amortization of intangible assets$

2,859

$

1,452

$

6,307

$

4,356

CYBERARK SOFTWARE LTD.Reconciliation of GAAP Measures to Non-GAAP MeasuresU.S. dollars in thousands (except per share data)(Unaudited) Reconciliationof Net cashprovided byoperatingactivities toFree cashflow: Three Months Ended Nine Months Ended

September 30, September 30,

2020 2021 2020 2021

Net cashprovided by $ 14,533 $ 4,801 $ 67,821 $ 54,303 operatingactivitiesLess:Purchase of (2,063 ) (2,862 ) (4,937 ) (7,187 )property andequipment Free cash flow $ 12,470 $ 1,939 $ 62,884 $ 47,116

GAAP net cashused in (60,796 ) (2,068 ) (360,266 ) (131,855 )investingactivitiesGAAP net cashprovided by 1,643 6,648 7,165 14,106 financingactivities Reconciliationof GrossProfit toNon-GAAP GrossProfit: Three Months Ended Nine Months Ended

September 30, September 30,

2020 2021 2020 2021

Gross profit $ 84,201 $ 98,186 $ 260,049 $ 283,986

Plus:Share-based 2,573 2,984 6,325 7,991 compensation(1)Amortizationof share-basedcompensation - 65 - 172 capitalized insoftwaredevelopmentcosts (3)Amortization 2,654 1,277 5,829 3,833 of intangibleassets (2)Acquisition 46 - 447 - relatedexpenses Non-GAAP gross $ 89,474 $ 102,512 $ 272,650 $ 295,982 profit Reconciliationof OperatingExpenses toNon-GAAPOperatingExpenses: Three Months Ended Nine Months Ended

September 30, September 30,

2020 2021 2020 2021

Operating $ 94,676 $ 125,915 $ 272,832 $ 350,474 expensesLess:Share-based 17,743 23,358 47,050 60,783 compensation(1)Amortization 205 175 478 523 of intangibleassets (2)Acquisition 224 - 4,079 - relatedexpensesFacility exit 140 - 140 760 and transitioncosts Non-GAAP $ 76,364 $ 102,382 $ 221,085 $ 288,408 operatingexpenses Reconciliationof OperatingLoss toNon-GAAPOperatingIncome: Three Months Ended Nine Months Ended

September 30, September 30,

2020 2021 2020 2021

Operating loss $ (10,475 ) $ (27,729 ) $ (12,783 ) $ (66,488 )

Plus:Share-based 20,316 26,342 53,375 68,774 compensation(1)Amortizationof share-basedcompensation - 65 - 172 capitalized insoftwaredevelopmentcosts (3)Amortization 2,859 1,452 6,307 4,356 of intangibleassets (2)Acquisition 270 - 4,526 - relatedexpensesFacility exit 140 - 140 760 and transitioncosts Non-GAAP $ 13,110 $ 130 $ 51,565 $ 7,574 operatingincome Reconciliationof Net Loss toNon-GAAP NetIncome (loss): Three Months Ended Nine Months Ended

September 30, June 30,

2020 2021 2020 2021

Net loss $ (15,882 ) $ (29,106 ) $ (17,812 ) $ (67,059 )

Plus:Share-based 20,316 26,342 53,375 68,774 compensation(1)Amortizationof share-basedcompensation - 65 - 172 capitalized insoftwaredevelopmentcosts (3)Amortization 2,859 1,452 6,307 4,356 of intangibleassets (2)Acquisition 270 - 4,526 - relatedexpensesFacility exit 140 - 140 760 and transitioncostsAmortizationof debt 4,314 4,467 12,831 13,285 discount andissuance costsTaxes onincome related (4,878 ) (5,651 ) (15,956 ) (18,637 )to non-GAAPadjustmentsIntra-entityIP transfer 5,036 - 5,036 - tax effect,net Non-GAAP net $ 12,175 $ (2,431 ) $ 48,447 $ 1,651 income (loss) Non-GAAP netincome (loss)per shareBasic $ 0.31 $ (0.06 ) $ 1.26 $ 0.04

Diluted $ 0.31 $ (0.06 ) $ 1.23 $ 0.04

Weightedaverage numberof sharesBasic 38,797,347 39,848,343 38,532,563 39,531,960

Diluted 39,634,165 39,848,343 39,424,949 40,609,680

(1)Share-basedCompensation : Three Months Ended Nine Months Ended

September 30, September 30,

2020 2021 2020 2021

Cost of $ 191 $ 216 $ 428 $ 544 revenues -SubscriptionCost ofrevenues - 48 54 120 168 PerpetuallicenseCost ofrevenues -Maintenance 2,334 2,714 5,777 7,279 andProfessionalservicesResearch and 4,223 5,591 10,606 14,878 developmentSales and 8,070 10,856 21,223 27,620 marketingGeneral and 5,450 6,911 15,221 18,285 administrative Total $ 20,316 $ 26,342 $ 53,375 $ 68,774 share-basedcompensation (2)Amortizationof intangibleassets : Three Months Ended Nine Months Ended

September 30, September 30,

2020 2021 2020 2021

Cost of $ 2,279 $ 1,111 $ 4,716 $ 3,311 revenues -SubscriptionCost ofrevenues - 375 166 1,113 522 PerpetuallicenseSales and 205 175 478 523 marketing Totalamortization $ 2,859 $ 1,452 $ 6,307 $ 4,356 of intangibleassets(3) Classified as Cost of revenues - Subscription. View source version on businesswire.com: https://www.businesswire.com/news/home/20211104005626/en/

CONTACT: Investor: Erica Smith CyberArk Phone: +1 617-558-2132 ir@cyberark.com

CONTACT: Media: Liz Campbell CyberArk Phone: +1-617-558-2191 press@cyberark.com