Exhibit
No. |
Description
|
WalkMe Ltd.
|
||
Date: February 15, 2023
|
By:
|
/s/ Dan Adika
|
Dan Adika
|
||
Chief Executive Officer
|
● |
ARR from Digital Adoption Platform (DAP*) customers grew 63% year-over-year
|
● |
ARR from customers of greater than 500 employees grew 22% year-over-year
|
● |
Continued improvement of Non-GAAP Operating loss of 16% of revenue in 4Q22 from 35% of revenue in 4Q21, and GAAP Operating loss to 35% of revenue in 4Q22 from 55% of revenue in 4Q21
|
● |
Hagit Ynon named as Chief Financial Officer
|
● |
Revenue: Total revenue was $64.9 million in the fourth quarter of 2022, an increase of 22% year-over-year. Subscription revenue was $58.7 million, an increase of 21% year-over-year.
|
● |
Annualized Recurring Revenue (ARR)*: ARR grew 19% year-over-year to $262 million as of December 31, 2022.
|
● |
Remaining Performance Obligation (RPO): was $374 million as of December 31,
2022, an increase of 18% year-over-year.
|
● |
GAAP Gross Margin: was 81% in the fourth quarter of 2022 compared to 76% in the fourth quarter of 2021.
|
● |
GAAP Operating Loss: was $22.6 million in the fourth quarter of 2022, or 35% of total revenue, compared to $29.1
million, or 55% of total revenue, in the fourth quarter of 2021.
|
● |
Non-GAAP Operating Loss*: was $10.5 million in the fourth quarter of 2022, or 16% of total revenue, compared to $18.9 million, or 35% of total revenue, in
the fourth quarter of 2021.
|
● |
Cash Flow: Net cash used in operations in the fourth quarter of 2022 was $8.8 million, or 14% of total revenue, compared to $13.9 million used in operations
or 26% of total revenue, in the fourth quarter of 2021.
|
● |
Free Cash Flow*: was negative $10.2 million in the fourth quarter of 2022, or 16% of total revenue, compared to
negative $16.4 million, or 31% of total revenue, in the fourth quarter of 2021.
|
● |
Cash, Cash Equivalents, Short-term Deposits and Marketable Securities: were $304.9 million as of December 31, 2022.
|
● |
Revenue: Total revenue was $245 million in 2022, an increase of 27% year-over-year. Subscription revenue was $221 million, an increase of 26% year-over-year.
|
● |
GAAP Gross Margin: was 78% in 2022 compared to 76% in 2021
|
● |
GAAP Operating Loss: was $109.8 million in 2022, or 45% of total revenue, compared to $77.8 million, or 40% of total
revenue in 2021.
|
● |
Non-GAAP Operating Loss*: was $58.3 million in the fourth quarter of 2022, or 24% of total revenue, compared to $50.2 million, or 26% of total revenue in
2021.
|
● |
Cash Flow: Net cash used in operations in 2022 was $46.8 million, or 19% of total revenue, compared to $34.2 million used in operations or 18% of total
revenue in 2021.
|
● |
Free Cash Flow*: was negative $53.9 million in 2022, or 22% of total revenue, compared to negative $40.8 million, or
21% of total revenue in 2021.
|
● |
Hagit Ynon was named Chief Financial Officer, having served as EVP of Finance for over 3 years with the company and most recently as Interim CFO.
|
● |
In the fourth quarter, WalkMe added eighteen net new Enterprise-Wide DAP customers for a total of 173, representing DAP customer count growth of 37% year-over-year. ARR from DAP customers grew 63% year-over-year.
|
● |
Customers with over $1 million in ARR grew 26% year-over-year to 39 representing 32% of total ARR. Customers with over $100,000 in ARR grew 13% year-over-year to 514 and customers.
|
● |
ARR from customers with 500 or more employees grew 22% year over year and now represents 94% of total ARR.
|
● |
Continued progress with Federal Market signing two Federal customers through partner channels and progress towards Federal.
|
● |
WalkMe was the only DAP provider named as one of the 2023 Top 50 Products for Enterprises by G2 Crowd.
|
● |
Total revenue of $64.6 to $65.6 million, representing a growth rate of 14% to 15% year-over-year
|
● |
Non-GAAP operating loss* of $11 to $10 million
|
● |
Total revenue of $269 to $276 million, representing a growth rate of 10% to 13% year-over-year
|
● |
Non-GAAP operating loss* of $29 to $26 million
|
WalkMe Ltd.
|
Condensed Consolidated Statements of Operations
|
(in thousands, except share and per share data; unaudited)
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Revenues
|
||||||||||||||||
Subscription
|
$
|
58,702
|
$
|
48,555
|
$
|
220,972
|
$
|
175,328
|
||||||||
Professional services
|
6,161
|
4,703
|
24,034
|
17,975
|
||||||||||||
Total revenues
|
64,863
|
53,258
|
245,006
|
193,303
|
||||||||||||
Cost of revenues
|
||||||||||||||||
Subscription(1)(2)
|
5,938
|
6,595
|
25,990
|
24,025
|
||||||||||||
Professional services(1)
|
6,511
|
6,382
|
27,894
|
22,632
|
||||||||||||
Total cost of revenues
|
12,449
|
12,977
|
53,884
|
46,657
|
||||||||||||
Gross profit
|
52,414
|
40,281
|
191,122
|
146,646
|
||||||||||||
Operating expenses
|
||||||||||||||||
Research and development(1)
|
13,964
|
14,384
|
59,468
|
48,160
|
||||||||||||
Sales and marketing(1)
|
45,314
|
41,294
|
176,307
|
127,719
|
||||||||||||
General and administrative(1)(2)
|
15,687
|
13,662
|
65,188
|
48,557
|
||||||||||||
Total operating expenses
|
74,965
|
69,340
|
300,963
|
224,436
|
||||||||||||
Operating loss
|
(22,551
|
)
|
(29,059
|
)
|
(109,841
|
)
|
(77,790
|
)
|
||||||||
Financial income (expense), net
|
2,954
|
128
|
5,322
|
(9
|
)
|
|||||||||||
Loss before income taxes
|
(19,597
|
)
|
(28,931
|
)
|
(104,519
|
)
|
(77,799
|
)
|
||||||||
Income taxes
|
(1,731
|
)
|
(521
|
)
|
(3,831
|
)
|
(2,494
|
)
|
||||||||
Net loss
|
(21,328
|
)
|
(29,452
|
)
|
(108,350
|
)
|
(80,293
|
)
|
||||||||
Net loss attributable to non-controlling interest
|
(376
|
)
|
(268
|
)
|
(743
|
)
|
(1,169
|
)
|
||||||||
Adjustment attributable to non-controlling interest
|
(2,337
|
)
|
(2,703
|
)
|
(14,979
|
)
|
16,689
|
|||||||||
Net loss attributable to WalkMe Ltd.
|
$
|
(18,615
|
)
|
$
|
(26,481
|
)
|
$
|
(92,628
|
)
|
$
|
(95,813
|
)
|
||||
Net loss per share attributable to WalkMe Ltd. basic and diluted
|
$
|
(0.22
|
)
|
$
|
(0.32
|
)
|
$
|
(1.09
|
)
|
$
|
(1.85
|
)
|
||||
Weighted-average shares used in computing net loss per share attributable to ordinary shareholders, basic and diluted
|
86,235,574
|
83,633,127
|
85,116,424
|
51,763,032
|
||||||||||||
(1) Includes share-based compensation expense as follows:
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Cost of subscription revenues
|
$
|
260
|
$
|
235
|
$
|
1,092
|
$
|
542
|
||||||||
Cost of professional services
|
750
|
572
|
2,804
|
1,262
|
||||||||||||
Research and development
|
1,889
|
1,461
|
7,285
|
3,863
|
||||||||||||
Sales and marketing
|
5,191
|
3,886
|
19,126
|
8,205
|
||||||||||||
General and administrative
|
3,906
|
3,877
|
19,797
|
13,460
|
||||||||||||
Total share-based compensation expense
|
$
|
11,996
|
$
|
10,031
|
$
|
50,104
|
$
|
27,332
|
||||||||
(2) Includes amortization and impairment of acquired intangibles as follows:
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Cost of revenues
|
$
|
68
|
$
|
176
|
$
|
488
|
$
|
299
|
||||||||
General and administrative
|
-
|
-
|
979
|
-
|
||||||||||||
Total amortization and impairment
|
$
|
68
|
$
|
176
|
$
|
1,467
|
$
|
299
|
WalkMe Ltd.
|
Condensed Consolidated Balance Sheets
|
(in thousands; unaudited)
|
December 31,
|
December 31,
|
|||||||
2022
|
2021
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
94,105
|
$
|
276,889
|
||||
Short-term deposits
|
125,231
|
65,478
|
||||||
Short-term marketable securities
|
42,187
|
-
|
||||||
Trade receivables, net
|
45,024
|
37,754
|
||||||
Deferred contract acquisition costs
|
26,287
|
20,405
|
||||||
Prepaid expenses and other current assets
|
6,243
|
7,954
|
||||||
Total current assets
|
339,077
|
408,480
|
||||||
Non-current assets:
|
||||||||
Long-term marketable securities
|
43,334
|
-
|
||||||
Deferred contract acquisition costs
|
40,110
|
35,969
|
||||||
Other assets
|
584
|
987
|
||||||
Property and equipment, net
|
13,268
|
10,885
|
||||||
Operating lease right-of-use assets
|
7,003
|
-
|
||||||
Goodwill and Intangible assets, net
|
1,830
|
3,296
|
||||||
Total non-current assets
|
106,129
|
51,137
|
||||||
Total assets
|
$
|
445,206
|
$
|
459,617
|
||||
Liabilities, redeemable non-controlling interest and shareholders’ equity
|
||||||||
Current liabilities:
|
||||||||
Trade payables
|
$
|
5,957
|
$
|
6,592
|
||||
Accrued expenses and other current liabilities
|
53,414
|
49,310
|
||||||
Deferred revenues
|
108,097
|
86,024
|
||||||
Total current liabilities
|
167,468
|
141,926
|
||||||
Long-term liabilities:
|
||||||||
Deferred revenues
|
1,613
|
1,288
|
||||||
Other long-term liabilities
|
10,038
|
6,892
|
||||||
Operating lease liabilities
|
3,833
|
-
|
||||||
Total long-term liabilities
|
15,484
|
8,180
|
||||||
Total liabilities
|
182,952
|
150,106
|
||||||
Redeemable non-controlling interest
|
8,080
|
23,901
|
||||||
Shareholders’ equity:
|
||||||||
Share capital and additional paid-in capital
|
688,636
|
610,193
|
||||||
Other comprehensive income (loss)
|
(1,817
|
)
|
455
|
|||||
Accumulated deficit
|
(432,645
|
)
|
(325,038
|
)
|
||||
Total shareholders’ equity
|
254,174
|
285,610
|
||||||
Total Liabilities, redeemable non-controlling interest and shareholders’ equity
|
$
|
445,206
|
$
|
459,617
|
WalkMe Ltd.
|
Condensed Consolidated Statements of Cash Flow
|
(in thousands; unaudited)
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net loss
|
$
|
(21,328
|
)
|
$
|
(29,452
|
)
|
$
|
(108,350
|
)
|
$
|
(80,293
|
)
|
||||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||||||||||
Share-based compensation
|
11,996
|
10,031
|
50,104
|
27,332
|
||||||||||||
Depreciation, amortization and impairment
|
1,215
|
1,427
|
7,878
|
4,773
|
||||||||||||
Operating lease right-of-use assets and liabilities, net
|
(159
|
)
|
-
|
(551
|
)
|
-
|
||||||||||
Finance (income) expense
|
(1,226
|
)
|
204
|
(1,758
|
)
|
(59
|
)
|
|||||||||
Amortization of premium and accretion of discount on marketable securities, net
|
(370
|
)
|
-
|
(370
|
)
|
-
|
||||||||||
Increase in trade receivables, net
|
(10,001
|
)
|
(498
|
)
|
(7,417
|
)
|
(6,976
|
)
|
||||||||
Decrease (increase) in prepaid expenses and other current assets and other non-current assets
|
2,099
|
1,163
|
1,390
|
(3,061
|
)
|
|||||||||||
Increase in deferred contract acquisition costs
|
(6,467
|
)
|
(10,148
|
)
|
(10,272
|
)
|
(26,702
|
)
|
||||||||
Increase (decrease) in trade payables
|
1,433
|
750
|
(354
|
)
|
906
|
|||||||||||
Increase (decrease) in accrued expenses and other current liabilities
|
7,822
|
11,682
|
(3,178
|
)
|
19,795
|
|||||||||||
Increase in deferred revenues
|
5,051
|
735
|
22,924
|
28,577
|
||||||||||||
Increase in other long-term liabilities
|
1,136
|
202
|
3,146
|
1,483
|
||||||||||||
Net cash used in operating activities
|
(8,799
|
)
|
(13,904
|
)
|
(46,808
|
)
|
(34,225
|
)
|
||||||||
Cash flows from investing activities:
|
||||||||||||||||
Purchase of intangible assets
|
-
|
(1,338
|
)
|
-
|
(1,338
|
)
|
||||||||||
Purchase of property and equipment
|
(194
|
)
|
(1,267
|
)
|
(2,867
|
)
|
(2,642
|
)
|
||||||||
Investment in short-term deposits
|
(30,000
|
)
|
(257
|
)
|
(170,500
|
)
|
(66,260
|
)
|
||||||||
Proceeds from short-term deposits
|
20,000
|
7,716
|
112,257
|
45,003
|
||||||||||||
Investment in debt securities
|
(84,881
|
)
|
-
|
(84,881
|
)
|
-
|
||||||||||
Investment in restricted deposits
|
-
|
-
|
-
|
(1,298
|
)
|
|||||||||||
Proceeds from restricted deposits
|
-
|
266
|
295
|
2,924
|
||||||||||||
Capitalization of software development costs
|
(1,196
|
)
|
(1,189
|
)
|
(4,260
|
)
|
(3,912
|
)
|
||||||||
Net cash provided by (used in) investing activities
|
(96,271
|
)
|
3,931
|
(149,956
|
)
|
(27,523
|
)
|
|||||||||
Cash flows from financing activities:
|
||||||||||||||||
Proceeds from initial public offering, net of underwriting discounts and commissions and other issuance costs
|
-
|
(2,367
|
)
|
-
|
263,922
|
|||||||||||
Proceeds from exercise of options
|
2,489
|
622
|
5,074
|
2,867
|
||||||||||||
Proceeds from employees share purchase plan
|
1,494
|
-
|
9,717
|
-
|
||||||||||||
Issuance of preferred shares, net
|
-
|
-
|
-
|
10,000
|
||||||||||||
Net cash provided by (used in) financing activities
|
3,983
|
(1,745
|
)
|
14,791
|
276,789
|
|||||||||||
Effect of foreign currency exchange rate changes on cash, cash equivalents, and restricted cash
|
295
|
(141
|
)
|
(850
|
)
|
(685
|
)
|
|||||||||
Increase (decrease) in cash, cash equivalents and restricted cash
|
(100,792
|
)
|
(11,859
|
)
|
(182,823
|
)
|
214,356
|
|||||||||
Cash, cash equivalents and restricted cash - Beginning of period
|
195,220
|
289,110
|
277,251
|
62,895
|
||||||||||||
Cash, cash equivalents and restricted cash - End of period
|
$
|
94,428
|
$
|
277,251
|
$
|
94,428
|
$
|
277,251
|
WalkMe Ltd.
|
Reconciliation from GAAP to Non-GAAP Results
|
(in thousands, except share and per share data; unaudited)
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Reconciliation of gross profit and gross margin
|
||||||||||||||||
GAAP gross profit
|
$
|
52,414
|
$
|
40,281
|
$
|
191,122
|
$
|
146,646
|
||||||||
Plus: Share-based compensation expense
|
1,010
|
807
|
3,896
|
1,804
|
||||||||||||
Plus: Amortization of acquired intangibles
|
68
|
176
|
488
|
299
|
||||||||||||
Non-GAAP gross profit
|
$
|
53,492
|
$
|
41,264
|
$
|
195,506
|
$
|
148,749
|
||||||||
GAAP gross margin
|
81
|
%
|
76
|
%
|
78
|
%
|
76
|
%
|
||||||||
Non-GAAP gross margin
|
82
|
%
|
77
|
%
|
80
|
%
|
77
|
%
|
||||||||
Reconciliation of operating loss and operating margin
|
||||||||||||||||
GAAP operating loss
|
$
|
(22,551
|
)
|
$
|
(29,059
|
)
|
$
|
(109,841
|
)
|
$
|
(77,790
|
)
|
||||
Plus: Share-based compensation expense
|
11,996
|
10,031
|
50,104
|
27,332
|
||||||||||||
Plus: Amortization and impairment of acquired intangibles
|
68
|
176
|
1,467
|
299
|
||||||||||||
Non-GAAP operating loss
|
$
|
(10,487
|
)
|
$
|
(18,852
|
)
|
$
|
(58,270
|
)
|
$
|
(50,159
|
)
|
||||
GAAP operating margin
|
(35
|
)%
|
(55
|
)%
|
(45
|
)%
|
(40
|
)%
|
||||||||
Non-GAAP operating margin
|
(16
|
)%
|
(35
|
)%
|
(24
|
)%
|
(26
|
)%
|
||||||||
Reconciliation of net loss
|
||||||||||||||||
GAAP net loss attributable to WalkMe Ltd.
|
$
|
(18,615
|
)
|
$
|
(26,481
|
)
|
$
|
(92,628
|
)
|
$
|
(95,813
|
)
|
||||
Plus: Share-based compensation expense
|
11,996
|
10,031
|
50,104
|
27,332
|
||||||||||||
Plus: Amortization and impairment of acquired intangibles
|
68
|
176
|
1,467
|
299
|
||||||||||||
Plus: Adjustment attributable to non-controlling interest
|
(2,337
|
)
|
(2,703
|
)
|
(14,979
|
)
|
16,689
|
|||||||||
Non-GAAP net loss attributable to WalkMe Ltd.
|
$
|
(8,888
|
)
|
$
|
(18,977
|
)
|
$
|
(56,036
|
)
|
$
|
(51,493
|
)
|
||||
Non-GAAP net loss per share attributable to WalkMe Ltd. basic and diluted
|
$
|
(0.10
|
)
|
$
|
(0.23
|
)
|
$
|
(0.66
|
)
|
$
|
(0.65
|
)
|
||||
Shares used in non-GAAP per share calculations:
|
||||||||||||||||
GAAP weighted-average shares used to compute net loss per share, basic and diluted
|
86,235,574
|
83,633,127
|
85,116,424
|
51,763,032
|
||||||||||||
Add:
|
||||||||||||||||
Additional weighted average shares giving effect to exchange of convertible preferred shares at the beginning of the period
|
-
|
-
|
-
|
26,972,186
|
||||||||||||
Non-GAAP weighted-average shares used to compute net loss per share, basic and diluted
|
86,235,574
|
83,633,127
|
85,116,424
|
78,735,218
|
WalkMe Ltd.
|
Reconciliation of GAAP Cash Flow from Operating Activities to Free Cash Flow
|
(in thousands; unaudited)
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Net cash used in operating activities
|
$
|
(8,799
|
)
|
$
|
(13,904
|
)
|
$
|
(46,808
|
)
|
$
|
(34,225
|
)
|
||||
Less: Purchases of property and equipment
|
(194
|
)
|
(1,267
|
)
|
(2,867
|
)
|
(2,642
|
)
|
||||||||
Less: Capitalized software development costs
|
(1,196
|
)
|
(1,189
|
)
|
(4,260
|
)
|
(3,912
|
)
|
||||||||
Free Cash Flow
|
$
|
(10,189
|
)
|
$
|
(16,360
|
)
|
$
|
(53,935
|
)
|
$
|
(40,779
|
)
|