
CyberArk Software (CYBR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
328.0M
Gross Profit
247.5M
75.45%
Operating Income
-35.8M
-10.92%
Net Income
-90.8M
-27.69%
EPS (Diluted)
$-1.81
Balance Sheet Metrics
Total Assets
3.3B
Total Liabilities
910.3M
Shareholders Equity
2.4B
Debt to Equity
0.37
Cash Flow Metrics
Operating Cash Flow
86.1M
Free Cash Flow
95.5M
Revenue & Profitability Trend
CyberArk Software Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.0B | 751.9M | 591.7M | 502.9M | 464.4M |
Cost of Goods Sold | 208.4M | 156.1M | 126.0M | 93.3M | 82.6M |
Gross Profit | 792.4M | 595.8M | 465.7M | 409.6M | 381.9M |
Gross Margin % | 79.2% | 79.2% | 78.7% | 81.4% | 82.2% |
Operating Expenses | |||||
Research & Development | 243.1M | 211.4M | 190.3M | 142.1M | 95.4M |
Selling, General & Administrative | 622.1M | 500.8M | 427.8M | 345.8M | 280.4M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 865.2M | 712.2M | 618.1M | 487.9M | 375.9M |
Operating Income | -72.8M | -116.5M | -152.4M | -78.3M | 6.0M |
Operating Margin % | -7.3% | -15.5% | -25.8% | -15.6% | 1.3% |
Non-Operating Items | |||||
Interest Income | 58.4M | 55.0M | 17.1M | 5.6M | 10.4M |
Interest Expense | 2.7M | 3.0M | 3.0M | 17.8M | 17.2M |
Other Non-Operating Income | 2.5M | 1.6M | 1.6M | -509.0K | 683.0K |
Pre-tax Income | -16.0M | -63.3M | -137.0M | -91.3M | -389.0K |
Income Tax | 77.5M | 3.2M | -6.6M | -7.4M | 5.4M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -93.5M | -66.5M | -130.4M | -83.9M | -5.8M |
Net Margin % | -9.3% | -8.8% | -22.0% | -16.7% | -1.2% |
Key Metrics | |||||
EBITDA | 26.2M | -42.6M | -119.4M | -58.8M | 31.6M |
EPS (Basic) | $-2.12 | $-1.60 | $-3.21 | $-2.12 | $-0.15 |
EPS (Diluted) | $-2.12 | $-1.60 | $-3.21 | $-2.12 | $-0.15 |
Basic Shares Outstanding | 44182071 | 41658424 | 40583002 | 39645453 | 38628770 |
Diluted Shares Outstanding | 44182071 | 41658424 | 40583002 | 39645453 | 38628770 |
Income Statement Trend
CyberArk Software Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 526.5M | 355.9M | 347.3M | 356.8M | 500.0M |
Short-term Investments | 293.3M | 637.5M | 606.9M | 569.6M | 453.0M |
Accounts Receivable | 328.5M | 186.5M | 120.8M | 113.2M | 93.1M |
Inventory | - | - | - | - | - |
Other Current Assets | 12.6M | 8.6M | 5.5M | 3.8M | 3.2M |
Total Current Assets | 1.2B | 1.2B | 1.1B | 1.1B | 1.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 3.2B | 326.7M | 334.0M | 265.3M | 271.1M |
Intangible Assets | 534.7M | 20.2M | 27.5M | 17.9M | 23.7M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 261.8M | 296.3M | 289.8M | 168.9M | 132.8M |
Total Non-Current Assets | 2.2B | 810.8M | 721.8M | 631.3M | 500.9M |
Total Assets | 3.3B | 2.0B | 1.8B | 1.7B | 1.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 23.7M | 11.0M | 13.6M | 10.1M | 8.2M |
Short-term Debt | 11.1M | 580.6M | 7.9M | 7.0M | 7.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 21.7M | 15.4M | 13.5M | 7.8M | 11.1M |
Total Current Liabilities | 807.4M | 1.1B | 452.5M | 340.0M | 247.0M |
Non-Current Liabilities | |||||
Long-term Debt | - | - | 569.3M | 520.1M | 502.3M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 76.0M | 33.8M | 38.9M | 20.2M | 24.9M |
Total Non-Current Liabilities | 171.2M | 105.3M | 688.8M | 626.7M | 608.1M |
Total Liabilities | 978.6M | 1.2B | 1.1B | 966.7M | 855.1M |
Equity | |||||
Common Stock | 130.0K | 111.0K | 107.0K | 104.0K | 101.0K |
Retained Earnings | -126.7M | -33.2M | 33.3M | 137.1M | 221.0M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.4B | 792.3M | 678.1M | 726.5M | 707.3M |
Key Metrics | |||||
Total Debt | 11.1M | 580.6M | 577.2M | 527.1M | 509.3M |
Working Capital | 386.1M | 86.8M | 645.1M | 721.9M | 814.4M |
Balance Sheet Composition
CyberArk Software Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -93.5M | -66.5M | -130.4M | -83.9M | -5.8M |
Depreciation & Amortization | 42.0M | 19.2M | 16.2M | 14.2M | 15.5M |
Stock-Based Compensation | 168.8M | 140.1M | 120.8M | 95.4M | 71.8M |
Working Capital Changes | 90.3M | 10.3M | 84.1M | 80.2M | 37.3M |
Operating Cash Flow | 276.5M | 98.3M | 78.2M | 111.7M | 134.1M |
Investing Activities | |||||
Capital Expenditures | -11.1M | -4.9M | -12.5M | -8.9M | -7.2M |
Acquisitions | -984.7M | 0 | -41.3M | 0 | -68.6M |
Investment Purchases | -512.0M | -744.5M | -872.6M | -726.3M | -528.2M |
Investment Sales | 1.2B | 663.6M | 858.0M | 507.0M | 191.6M |
Investing Cash Flow | -346.3M | -85.8M | -68.4M | -228.2M | -412.4M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | - | 0 | 0 |
Debt Repayment | -542.0K | - | - | - | - |
Financing Cash Flow | 260.4M | 11.2M | -4.9M | -789.0K | 1.1M |
Free Cash Flow | 220.8M | 51.3M | 37.2M | 65.8M | 99.6M |
Net Change in Cash | 190.6M | 23.6M | 4.9M | -117.3M | -277.2M |
Cash Flow Trend
CyberArk Software Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
1,376.47
Forward P/E
130.16
Price to Book
9.54
Price to Sales
18.53
PEG Ratio
2.73
Profitability Ratios
Profit Margin
-13.78%
Operating Margin
-10.92%
Return on Equity
-10.35%
Return on Assets
-1.45%
Financial Health
Current Ratio
2.31
Debt to Equity
52.58
Beta
0.96
Per Share Data
EPS (TTM)
$-3.53
Book Value per Share
$46.26
Revenue per Share
$25.13
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
cybr | 22.2B | 1,376.47 | 9.54 | -10.35% | -13.78% | 52.58 |
Microsoft | 3.8T | 39.67 | 11.86 | 33.61% | 35.79% | 32.63 |
Oracle | 661.2B | 54.12 | 32.31 | 82.38% | 21.68% | 519.59 |
Palo Alto Networks | 124.2B | 116.18 | 15.90 | 17.45% | 12.30% | 4.32 |
Synopsys | 112.2B | 69.96 | 9.49 | 15.55% | 34.77% | 108.34 |
CrowdStrike Holdings | 104.8B | 716.55 | 30.35 | -5.74% | -4.17% | 22.50 |
Financial data is updated regularly. All figures are in the company's reporting currency.