Exhibit No.
|
Description
|
WalkMe Ltd.
|
||||||
Date: August 10, 2023
|
By:
|
/s/ Hagit Ynon
|
||||
Hagit Ynon
|
||||||
Chief Financial Officer
|
● |
Achieved record positive Free Cash Flow of $5.2M and 8% FCF margin- two quarters ahead of plan.
|
● |
Improved Non-GAAP operating margin to (3.5%) from (27.8%) last year and GAAP operating margin of (23.9%) compared to (52.1%) last year.
|
● |
Non-GAAP Net Loss Per Share of ($0.00) and GAAP Net Loss Per Share of ($0.15).
|
● |
WalkMe Discovery and UII Data AI solutions grew its employee coverage 100% quarter over quarter.
|
● |
Revenue: Total revenue was $66.2 million, an increase of 10% year-over-year. Subscription revenue was $61.4 million, an increase of 13% year-over-year.
|
● |
Gross Margin: GAAP Gross margin was 82% compared to 76% in the second quarter of 2022 and Non-GAAP was 84% compared to 78% in the second quarter of 2022.
|
● |
GAAP Operating Loss: was $15.8 million, or 24% of total revenue, compared to $31.2 million, or 52% in the second quarter of 2022.
|
● |
Non-GAAP Operating Loss: was $2.3 million or 4% of total revenue, compared to $16.7 million, or 28% in the second quarter of 2022.
|
● |
Operating Cash Flow: Net cash provided by operating activity was $6.2 million, or 9% of total revenue, compared to $10.0 million used in operating activity or 17% in the second quarter of 2022.
|
● |
Free Cash Flow: was a positive $5.2 million or 8% of total revenue, compared to negative $12.2 million, or 20% in the second quarter of 2022.
|
● |
Cash, Cash Equivalents, Short-term Deposits and Marketable Securities: were $304.6 million as of June 30, 2023.
|
● |
A successful launch of WalkMe Discovery, Data AI solutions grew 100% quarter over quarter on the number of employees covered.
|
● |
Launched new pricing and packaging to accelerate land motion and deepen the expansion path to DAP.
|
● |
Expanded Global partner ecosystem by adding Deloitte India and Deloitte New Zealand.
|
● |
Added three net new Enterprise-Wide DAP customers during the quarter for a total of 183, representing DAP customer count growth of 29% year-over-year.
|
● |
Customers with over $1 million in ARR grew 23% year-over-year to 38. Customers with over $100,000 in ARR grew 8% year-over-year to 527 customers.
|
● |
WalkMe announces ‘Realize’ annual customer and partner event on October 25th 2023.
|
● |
WalkMe introduces ‘Shadow AI’ as part of WalkMe Discovery to unlock observability and compliance into AI tools consumed in the Enterprise.
|
● |
Revenue of $66 to $68 million, representing a growth rate of 4% to 7% year-over-year
|
● |
Non-GAAP Operating Loss of $3 to $2 million
|
● |
Revenue of $266 to $270 million, representing a growth rate of 9% to 10% year-over-year
|
● |
Non-GAAP Operating Loss of $16 to $14 million
|
WalkMe Ltd.
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
(in thousands, except share and per share data; unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
Six months ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
Revenues
|
||||||||||||||||
Subscription
|
$
|
61,395
|
$
|
54,200
|
$
|
122,024
|
$
|
105,589
|
||||||||
Professional services
|
4,763
|
5,742
|
10,026
|
11,201
|
||||||||||||
Total revenues
|
66,158
|
59,942
|
132,050
|
116,790
|
||||||||||||
|
||||||||||||||||
Cost of revenues
|
||||||||||||||||
Subscription(1)(2)(3)
|
6,458
|
6,696
|
12,847
|
13,571
|
||||||||||||
Professional services(1)(3)
|
5,397
|
7,394
|
11,200
|
14,287
|
||||||||||||
Total cost of revenues
|
11,855
|
14,090
|
24,047
|
27,858
|
||||||||||||
|
||||||||||||||||
Gross profit
|
54,303
|
45,852
|
108,003
|
88,932
|
||||||||||||
|
||||||||||||||||
Operating expenses
|
||||||||||||||||
Research and development(1)(3)
|
14,212
|
16,120
|
28,484
|
31,595
|
||||||||||||
Sales and marketing(1)(3)
|
39,459
|
43,113
|
83,917
|
85,192
|
||||||||||||
General and administrative(1)(2)(3)
|
16,474
|
17,850
|
37,221
|
33,018
|
||||||||||||
Total operating expenses
|
70,145
|
77,083
|
149,622
|
149,805
|
||||||||||||
Operating loss
|
(15,842
|
)
|
(31,231
|
)
|
(41,619
|
)
|
(60,873
|
)
|
||||||||
Financial income, net
|
3,246
|
551
|
6,489
|
1,127
|
||||||||||||
Loss before income taxes
|
(12,596
|
)
|
(30,680
|
)
|
(35,130
|
)
|
(59,746
|
)
|
||||||||
Income taxes
|
(1,385
|
)
|
(479
|
)
|
(2,497
|
)
|
(1,158
|
)
|
||||||||
Net loss
|
(13,981
|
)
|
(31,159
|
)
|
(37,627
|
)
|
(60,904
|
)
|
||||||||
Net loss attributable to non-controlling interest
|
(124
|
)
|
(91
|
)
|
(147
|
)
|
(349
|
)
|
||||||||
Adjustment attributable to non-controlling interest
|
(253
|
)
|
(3,174
|
)
|
2,247
|
(9,632
|
)
|
|||||||||
Net loss attributable to WalkMe Ltd.
|
$
|
(13,604
|
)
|
$
|
(27,894
|
)
|
$
|
(39,727
|
)
|
$
|
(50,923
|
)
|
||||
Net loss per share attributable to WalkMe Ltd. basic and diluted
|
$
|
(0.15
|
)
|
$
|
(0.33
|
)
|
$
|
(0.45
|
)
|
$
|
(0.60
|
)
|
||||
Weighted-average shares used in computing net loss per share attributable to ordinary shareholders, basic and diluted
|
88,604,385
|
84,727,799
|
87,949,871
|
84,348,046
|
|
Three months ended
|
Six months ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
Cost of subscription revenues
|
$
|
313
|
$
|
279
|
$
|
599
|
$
|
539
|
||||||||
Cost of professional services
|
436
|
681
|
973
|
1,272
|
||||||||||||
Research and development
|
2,549
|
2,074
|
4,918
|
3,640
|
||||||||||||
Sales and marketing
|
3,944
|
4,645
|
8,555
|
8,457
|
||||||||||||
General and administrative
|
4,731
|
5,739
|
13,825
|
10,386
|
||||||||||||
Total share-based compensation expense
|
$
|
11,973
|
$
|
13,418
|
$
|
28,870
|
$
|
24,294
|
||||||||
|
||||||||||||||||
(2) Includes amortization and impairment of acquired intangibles as follows:
|
|
Three months ended
|
Six months ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
Cost of revenues
|
$
|
68
|
$
|
176
|
$
|
136
|
$
|
352
|
||||||||
General and administrative
|
-
|
979
|
-
|
979
|
||||||||||||
Total amortization and impairment
|
$
|
68
|
$
|
1,155
|
$
|
136
|
$
|
1,331
|
||||||||
|
||||||||||||||||
(3) Includes restructuring expense as follows:
|
|
Three months ended
|
Six months ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
Cost of subscription revenues
|
$
|
40
|
$
|
-
|
$
|
40
|
$
|
-
|
||||||||
Cost of professional services
|
223
|
-
|
223
|
-
|
||||||||||||
Research and development
|
86
|
-
|
86
|
-
|
||||||||||||
Sales and marketing
|
964
|
-
|
964
|
-
|
||||||||||||
General and administrative
|
160
|
-
|
160
|
-
|
||||||||||||
Total restructuring expense
|
$
|
1,473
|
$
|
-
|
$
|
1,473
|
$
|
-
|
WalkMe Ltd.
|
||||
Condensed Consolidated Balance Sheets
|
||||
(in thousands; unaudited)
|
June 30,
|
December 31,
|
|||||||
2023
|
2022
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
169,953
|
$
|
94,105
|
||||
Short-term deposits
|
51,820
|
125,231
|
||||||
Short-term marketable securities
|
28,906
|
42,187
|
||||||
Trade receivables, net
|
43,892
|
45,024
|
||||||
Deferred contract acquisition costs
|
26,476
|
26,287
|
||||||
Prepaid expenses and other current assets
|
8,670
|
6,243
|
||||||
Total current assets
|
329,717
|
339,077
|
||||||
Non-current assets:
|
||||||||
Long-term marketable securities
|
53,933
|
43,334
|
||||||
Deferred contract acquisition costs
|
34,212
|
40,110
|
||||||
Other assets
|
523
|
584
|
||||||
Property and equipment, net
|
12,573
|
13,268
|
||||||
Operating lease right-of-use assets
|
14,737
|
7,003
|
||||||
Goodwill and Intangible assets, net
|
1,695
|
1,830
|
||||||
Total non-current assets
|
117,673
|
106,129
|
||||||
Total assets
|
$
|
447,390
|
$
|
445,206
|
||||
Liabilities, redeemable non-controlling interest and shareholders’ equity
|
||||||||
Current liabilities:
|
||||||||
Trade payables
|
$
|
3,614
|
$
|
5,957
|
||||
Accrued expenses and other current liabilities
|
46,258
|
53,414
|
||||||
Deferred revenues
|
116,131
|
108,097
|
||||||
Total current liabilities
|
166,003
|
167,468
|
||||||
Long-term liabilities:
|
||||||||
Deferred revenues
|
2,147
|
1,613
|
||||||
Other long-term liabilities
|
12,846
|
10,038
|
||||||
Operating lease liabilities
|
9,541
|
3,833
|
||||||
Total long-term liabilities
|
24,534
|
15,484
|
||||||
Total liabilities
|
190,537
|
182,952
|
||||||
Redeemable non-controlling interest
|
10,142
|
8,080
|
||||||
Shareholders’ equity:
|
||||||||
Share capital and additional paid-in capital
|
719,391
|
688,636
|
||||||
Other comprehensive loss
|
(2,555
|
)
|
(1,817
|
)
|
||||
Accumulated deficit
|
(470,125
|
)
|
(432,645
|
)
|
||||
Total shareholders’ equity
|
246,711
|
254,174
|
||||||
Total Liabilities, redeemable non-controlling interest and shareholders’ equity
|
$
|
447,390
|
$
|
445,206
|
WalkMe Ltd.
|
|||||||||
Condensed Consolidated Statements of Cash Flow
|
|||||||||
(in thousands; unaudited)
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net loss
|
$
|
(13,981
|
)
|
$
|
(31,159
|
)
|
$
|
(37,627
|
)
|
$
|
(60,904
|
)
|
||||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
||||||||||||||||
Share-based compensation
|
11,973
|
13,418
|
28,870
|
24,294
|
||||||||||||
Depreciation, amortization and impairment
|
1,468
|
2,477
|
2,823
|
3,973
|
||||||||||||
Operating lease right-of-use assets and liabilities, net
|
(497
|
)
|
-
|
(900
|
)
|
-
|
||||||||||
Finance income
|
271
|
52
|
(3
|
)
|
(34
|
)
|
||||||||||
Amortization of premium and accretion of discount on marketable securities, net
|
(482
|
)
|
-
|
(1,010
|
)
|
-
|
||||||||||
Decrease (increase) in trade receivables, net
|
4,852
|
6,543
|
1,132
|
(3,194
|
)
|
|||||||||||
Decrease (increase) in prepaid expenses and other current and non-current assets
|
(56
|
)
|
3,257
|
(2,174
|
)
|
(141
|
)
|
|||||||||
Decrease (increase) in deferred contract acquisition costs
|
2,323
|
(2,621
|
)
|
5,709
|
(3,175
|
)
|
||||||||||
Decrease in trade payables
|
(1,649
|
)
|
(1,080
|
)
|
(2,343
|
)
|
(2,064
|
)
|
||||||||
Increase (decrease) in accrued expenses and other current liabilities
|
153
|
1,147
|
(7,789
|
)
|
(7,954
|
)
|
||||||||||
Increase (decrease) in deferred revenues
|
611
|
(2,495
|
)
|
9,167
|
19,798
|
|||||||||||
Increase in other long-term liabilities
|
1,248
|
436
|
2,847
|
1,089
|
||||||||||||
Net cash provided by (used in) operating activities
|
6,234
|
(10,025
|
)
|
(1,298
|
)
|
(28,312
|
)
|
|||||||||
Cash flows from investing activities:
|
||||||||||||||||
Purchase of property and equipment
|
(149
|
)
|
(1,388
|
)
|
(329
|
)
|
(2,038
|
)
|
||||||||
Investment in short-term deposits
|
-
|
(16,500
|
)
|
-
|
(43,500
|
)
|
||||||||||
Proceeds from short-term deposits
|
36,500
|
42,000
|
73,500
|
57,257
|
||||||||||||
Investment in marketable securities
|
(13,452
|
)
|
-
|
(23,809
|
)
|
-
|
||||||||||
Proceeds from maturity of marketable securities
|
16,123
|
-
|
26,583
|
-
|
||||||||||||
Proceeds from restricted deposits
|
-
|
295
|
-
|
295
|
||||||||||||
Capitalization of software development costs
|
(911
|
)
|
(813
|
)
|
(1,478
|
)
|
(2,185
|
)
|
||||||||
Net cash provided by investing activities
|
38,111
|
23,594
|
74,467
|
9,829
|
||||||||||||
Cash flows from financing activities:
|
||||||||||||||||
Proceeds from exercise of options
|
479
|
1,106
|
1,021
|
1,798
|
||||||||||||
Proceeds from employees share purchase plan
|
1,107
|
2,451
|
2,301
|
6,734
|
||||||||||||
Net cash provided by financing activities
|
1,586
|
3,557
|
3,322
|
8,532
|
||||||||||||
Effect of foreign currency exchange rate changes on cash, cash equivalents, and restricted cash
|
(775
|
)
|
(520
|
)
|
(966
|
)
|
(826
|
)
|
||||||||
Increase (decrease) in cash, cash equivalents and restricted cash
|
45,156
|
16,606
|
75,525
|
(10,777
|
)
|
|||||||||||
Cash, cash equivalents and restricted cash - Beginning of period
|
124,797
|
249,868
|
94,428
|
277,251
|
||||||||||||
Cash, cash equivalents and restricted cash - End of period
|
$
|
169,953
|
$
|
266,474
|
$
|
169,953
|
$
|
266,474
|
WalkMe Ltd.
|
||||||||||
Reconciliation from GAAP to Non-GAAP Results
|
||||||||||
(in thousands, except share and per share data; unaudited)
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Reconciliation of gross profit and gross margin
|
||||||||||||||||
GAAP gross profit
|
$
|
54,303
|
$
|
45,852
|
$
|
108,003
|
$
|
88,932
|
||||||||
Plus: Share-based compensation expense
|
749
|
960
|
1,572
|
1,811
|
||||||||||||
Plus: Amortization of acquired intangibles
|
68
|
176
|
136
|
352
|
||||||||||||
Plus: Restructuring expense
|
263
|
-
|
263
|
-
|
||||||||||||
Non-GAAP gross profit
|
$
|
55,383
|
$
|
46,988
|
$
|
109,974
|
$
|
91,095
|
||||||||
GAAP gross margin
|
82
|
%
|
76
|
%
|
82
|
%
|
76
|
%
|
||||||||
Non-GAAP gross margin
|
84
|
%
|
78
|
%
|
83
|
%
|
78
|
%
|
||||||||
Reconciliation of operating expenses
|
||||||||||||||||
GAAP research and development
|
$
|
14,212
|
$
|
16,120
|
$
|
28,484
|
$
|
31,595
|
||||||||
Less: Share-based compensation expenses
|
(2,549
|
)
|
(2,074
|
)
|
(4,918
|
)
|
(3,640
|
)
|
||||||||
Less: Restructuring expense
|
(86
|
)
|
-
|
(86
|
)
|
-
|
||||||||||
Non-GAAP research and development
|
$
|
11,577
|
$
|
14,046
|
$
|
23,480
|
$
|
27,955
|
||||||||
GAAP sales and marketing
|
$
|
39,459
|
$
|
43,113
|
$
|
83,917
|
$
|
85,192
|
||||||||
Less: Share-based compensation expenses
|
(3,944
|
)
|
(4,645
|
)
|
(8,555
|
)
|
(8,457
|
)
|
||||||||
Less: Restructuring expense
|
(964
|
)
|
-
|
(964
|
)
|
-
|
||||||||||
Non-GAAP sales and marketing
|
$
|
34,551
|
$
|
38,468
|
$
|
74,398
|
$
|
76,735
|
||||||||
GAAP general and administrative
|
$
|
16,474
|
$
|
17,850
|
$
|
37,221
|
$
|
33,018
|
||||||||
Less: Share-based compensation expenses
|
(4,731
|
)
|
(5,739
|
)
|
(13,825
|
)
|
(10,386
|
)
|
||||||||
Less: impairment of acquired intangibles
|
-
|
(979
|
)
|
-
|
(979
|
)
|
||||||||||
Less: Restructuring expense
|
(160
|
)
|
-
|
(160
|
)
|
-
|
||||||||||
Non-GAAP general and administrative
|
$
|
11,583
|
$
|
11,132
|
$
|
23,236
|
$
|
21,653
|
||||||||
Reconciliation of operating loss and operating margin
|
||||||||||||||||
GAAP operating loss
|
$
|
(15,842
|
)
|
$
|
(31,231
|
)
|
$
|
(41,619
|
)
|
$
|
(60,873
|
)
|
||||
Plus: Share-based compensation expense
|
11,973
|
13,418
|
28,870
|
24,294
|
||||||||||||
Plus: Amortization and impairment of acquired intangibles
|
68
|
1,155
|
136
|
1,331
|
||||||||||||
Plus: Restructuring expense
|
1,473
|
-
|
1,473
|
-
|
||||||||||||
Non-GAAP operating loss
|
$
|
(2,328
|
)
|
$
|
(16,658
|
)
|
$
|
(11,140
|
)
|
$
|
(35,248
|
)
|
||||
GAAP operating margin
|
(24
|
)%
|
(52
|
)%
|
(32
|
)%
|
(52
|
)%
|
||||||||
Non-GAAP operating margin
|
(4
|
)%
|
(28
|
)%
|
(8
|
)%
|
(30
|
)%
|
||||||||
Reconciliation of net loss
|
||||||||||||||||
GAAP net loss attributable to WalkMe Ltd.
|
$
|
(13,604
|
)
|
$
|
(27,894
|
)
|
$
|
(39,727
|
)
|
$
|
(50,923
|
)
|
||||
Plus: Share-based compensation expense
|
11,973
|
13,418
|
28,870
|
24,294
|
||||||||||||
Plus: Amortization and impairment of acquired intangibles
|
68
|
1,155
|
136
|
1,331
|
||||||||||||
Plus: Restructuring expense
|
1,473
|
-
|
1,473
|
-
|
||||||||||||
Plus: Adjustment attributable to non-controlling interest
|
(253
|
)
|
(3,174
|
)
|
2,247
|
(9,632
|
)
|
|||||||||
Non-GAAP net loss attributable to WalkMe Ltd.
|
$
|
(343
|
)
|
$
|
(16,495
|
)
|
$
|
(7,001
|
)
|
$
|
(34,930
|
)
|
||||
Non-GAAP net loss per share attributable to WalkMe Ltd. basic and diluted
|
$
|
(0.00
|
)
|
$
|
(0.19
|
)
|
$
|
(0.08
|
)
|
$
|
(0.41
|
)
|
||||
Shares used in non-GAAP per share calculations:
|
||||||||||||||||
GAAP weighted-average shares used to compute net loss per share, basic and diluted
|
88,604,385
|
84,727,799
|
87,949,871
|
84,348,046
|
||||||||||||
Non-GAAP weighted-average shares used to compute net loss per share, basic and diluted
|
88,604,385
|
84,727,799
|
87,949,871
|
84,348,046
|
WalkMe Ltd.
|
||||||||||
Reconciliation of GAAP Cash Flow from Operating Activities to Free Cash Flow
|
||||||||||
(in thousands; unaudited)
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Net cash provided by (used in) operating activities
|
$
|
6,234
|
$
|
(10,025
|
)
|
$
|
(1,298
|
)
|
$
|
(28,312
|
)
|
|||||
Less: Purchases of property and equipment
|
(149
|
)
|
(1,388
|
)
|
(329
|
)
|
(2,038
|
)
|
||||||||
Less: Capitalized software development costs
|
(911
|
)
|
(813
|
)
|
(1,478
|
)
|
(2,185
|
)
|
||||||||
Free Cash Flow
|
$
|
5,174
|
$
|
(12,226
|
)
|
$
|
(3,105
|
)
|
$
|
(32,535
|
)
|