Exhibit
No. |
Description
|
|
|
|
WalkMe Ltd.
|
|
|
|
|
|
|
Date: May 22, 2024
|
By:
|
/s/ Hagit Ynon
|
|
|
|
Hagit Ynon
|
|
|
|
Chief Financial Officer
|
|
● |
1Q24 Revenue of $68.6 million at the high end of the guidance range.
|
● |
1Q24 Non-GAAP Operating Income of $4.4 million or 6% compared to a loss of ($8.8) million or (13%) in 1Q23.
|
● |
Record high Free Cash Flow of $16.6 million and 24% margin compared to cash burn of ($8.3) million and (13%) in 1Q23.
|
● |
Introducing WalkMeX, the industry’s first always on, contextual AI copilot that proactively delivers next best actions to users across any workflow or
application.
|
● |
Revenue: Subscription revenue was $64.4 million, an increase of 6% year-over-year. Total revenue was $68.6 million, an increase of 4% year-over-year.
|
● |
Gross Margin: GAAP Gross margin was 86%, compared to 81% in the first quarter of 2023. Non-GAAP Gross margin was 86%, compared to 83% in the first quarter of 2023.
|
● |
GAAP Operating Loss: was $7.9 million, or 12% of total revenue, compared to $25.8 million, or 39% in the first quarter
of 2023.
|
● |
Non-GAAP Operating Income: was $4.4 million or 6% of total revenue, compared to a loss of ($8.8) million, or (13%) in the first quarter of 2023.
|
● |
Diluted Earnings Per Share: Non-GAAP Net Income Per Share of $0.07 and GAAP Net Loss Per Share of ($0.07), compared to a loss of ($0.08) and ($0.30) in the first quarter of 2023 respectively.
|
● |
Operating Cash Flow: Net cash provided by operating activity was $17.8 million, or 26% of total revenue, compared to ($7.5) million used in operating activity
or (11%) in the first quarter of 2023.
|
● |
Free Cash Flow: was a positive $16.6 million or 24% of total revenue, compared to negative ($8.3) million, or (13%) in
the first quarter of 2023.
|
● |
Cash, Cash Equivalents, Short-term Deposits and Marketable Securities: were $339.6 million as of March 31, 2024
|
● |
WalkMe introduced its newest AI offering, WalkMeX, democratizes the AI revolution to the entire workforce – regardless of digital dexterity or comfort with technology by suggesting the next best action to users right where they
are, without needing to be prompted. WalkMeX is the only cross-application, contextual AI copilot that proactively meets the user wherever they are, within the flow of work.
|
● |
Added Cognizant to our Global Partner ecosystem further expanding the WalkMe ecosystem to leading global system integrators.
|
● |
WalkMe gathered key industry analysts in New York City earlier this month for a milestone analyst day event focused on powering successful generative AI transformation with WalkMe’s patented AI-driven digital adoption.
|
● |
WalkMe will gather changemakers at its annual Realize conference virtually on June 18, 2024. This exciting annual event engages customers and partners, demonstrating what WalkMe can do for them — both today and tomorrow.
|
● |
Reached a new high of 42 customers with over $1 million in annualized recurring revenue (“ARR”) and 536 customers with over $100,000 in ARR as of March 31, 2024.
|
● |
DAP customers of 195 as of March 31, 2024, representing DAP customer count growth of 8% year-over-year.
|
● |
Revenue of $69 to $70 million
|
● |
Non-GAAP Operating Income of $2.3 to $3.3 million
|
● |
Revenue of $279 to $283 million
|
● |
Increasing the Non-GAAP Operating Income guidance to the range of $12.5 to $15 million
|
WalkMe Ltd.
|
|||||
Condensed Consolidated Statements of Operations
|
|||||
(in thousands, except share and per share data; unaudited)
|
Three months ended
|
||||||||
March 31,
|
||||||||
2024
|
2023
|
|||||||
Revenues
|
||||||||
Subscription
|
$
|
64,444
|
$
|
60,629
|
||||
Professional services
|
4,130
|
5,263
|
||||||
Total revenues
|
68,574
|
65,892
|
||||||
Cost of revenues
|
||||||||
Subscription(1)(2)
|
6,297
|
6,389
|
||||||
Professional services(1)
|
3,579
|
5,803
|
||||||
Total cost of revenues
|
9,876
|
12,192
|
||||||
Gross profit
|
58,698
|
53,700
|
||||||
Operating expenses
|
||||||||
Research and development(1)
|
12,746
|
14,272
|
||||||
Sales and marketing(1)
|
41,428
|
44,458
|
||||||
General and administrative(1)
|
12,416
|
20,747
|
||||||
Total operating expenses
|
66,590
|
79,477
|
||||||
Operating loss
|
(7,892
|
)
|
(25,777
|
)
|
||||
Financial income, net
|
3,670
|
3,243
|
||||||
Loss before income taxes
|
(4,222
|
)
|
(22,534
|
)
|
||||
Income taxes
|
(1,264
|
)
|
(1,112
|
)
|
||||
Net loss
|
(5,486
|
)
|
(23,646
|
)
|
||||
Net loss attributable to non-controlling interest
|
(40
|
)
|
(23
|
)
|
||||
Adjustment attributable to non-controlling interest
|
700
|
2,500
|
||||||
Net loss attributable to WalkMe Ltd.
|
$
|
(6,146
|
)
|
$
|
(26,123
|
)
|
||
Net loss per share attributable to WalkMe Ltd. basic and diluted
|
$
|
(0.07
|
)
|
$
|
(0.30
|
)
|
||
Weighted-average shares used in computing net loss per share attributable to ordinary shareholders, basic and diluted
|
91,321,856
|
87,288,085
|
(1) Includes share-based compensation expense as follows:
|
Three months ended
|
||||||||
March 31,
|
||||||||
2024
|
2023
|
|||||||
Cost of subscription revenues
|
$
|
267
|
$
|
286
|
||||
Cost of professional services
|
278
|
537
|
||||||
Research and development
|
2,537
|
2,369
|
||||||
Sales and marketing
|
5,394
|
4,611
|
||||||
General and administrative
|
3,764
|
9,094
|
||||||
Total share-based compensation expense
|
$
|
12,240
|
$
|
16,897
|
(2) Includes amortization of acquired intangibles as follows:
|
Three months ended
|
||||||||
March 31,
|
||||||||
2024
|
2023
|
|||||||
Cost of revenues
|
$
|
68
|
$
|
68
|
WalkMe Ltd.
|
||||
Condensed Consolidated Balance Sheets
|
||||
(in thousands; unaudited)
|
March 31,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
192,839
|
$
|
177,223
|
||||
Short-term deposits
|
28,426
|
28,027
|
||||||
Short-term marketable securities
|
58,103
|
60,290
|
||||||
Trade receivables, net
|
42,334
|
40,494
|
||||||
Deferred contract acquisition costs
|
26,376
|
26,793
|
||||||
Prepaid expenses and other current assets
|
8,565
|
8,739
|
||||||
Total current assets
|
356,643
|
341,566
|
||||||
Non-current assets:
|
||||||||
Long-term marketable securities
|
60,189
|
56,282
|
||||||
Deferred contract acquisition costs
|
27,617
|
30,267
|
||||||
Other assets
|
792
|
317
|
||||||
Property and equipment, net
|
12,020
|
12,059
|
||||||
Operating lease right-of-use assets
|
10,824
|
12,005
|
||||||
Goodwill and Intangible assets, net
|
1,493
|
1,561
|
||||||
Total non-current assets
|
112,935
|
112,491
|
||||||
Total assets
|
$
|
469,578
|
$
|
454,057
|
||||
Liabilities, redeemable non-controlling interest and shareholders’ equity
|
||||||||
Current liabilities:
|
||||||||
Trade payables
|
$
|
3,766
|
$
|
3,508
|
||||
Accrued expenses and other current liabilities
|
43,300
|
47,772
|
||||||
Deferred revenues
|
122,304
|
110,701
|
||||||
Total current liabilities
|
169,370
|
161,981
|
||||||
Long-term liabilities:
|
||||||||
Deferred revenues
|
721
|
894
|
||||||
Other long-term liabilities
|
12,728
|
12,384
|
||||||
Operating lease liabilities
|
7,591
|
8,222
|
||||||
Total long-term liabilities
|
21,040
|
21,500
|
||||||
Total liabilities
|
190,410
|
183,481
|
||||||
Redeemable non-controlling interest
|
11,075
|
10,429
|
||||||
Shareholders’ equity:
|
||||||||
Share capital and additional paid-in capital
|
762,868
|
748,801
|
||||||
Other comprehensive income (loss)
|
(197
|
)
|
478
|
|||||
Accumulated deficit
|
(494,578
|
)
|
(489,132
|
)
|
||||
Total shareholders’ equity
|
268,093
|
260,147
|
||||||
Total Liabilities, redeemable non-controlling interest and shareholders’ equity
|
$
|
469,578
|
$
|
454,057
|
WalkMe Ltd.
|
|||||
Condensed Consolidated Statements of Cash Flow
|
|||||
(in thousands; unaudited)
|
Three months ended
|
||||||||
March 31,
|
||||||||
2024
|
2023
|
|||||||
Cash flows from operating activities:
|
||||||||
Net loss
|
$
|
(5,486
|
)
|
$
|
(23,646
|
)
|
||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
||||||||
Share-based compensation
|
12,240
|
16,897
|
||||||
Depreciation, amortization and impairment
|
1,446
|
1,355
|
||||||
Operating lease right-of-use assets and liabilities, net
|
(515
|
)
|
(403
|
)
|
||||
Finance (income) expense
|
32
|
(274
|
)
|
|||||
Amortization of premium and accretion of discount on marketable securities, net
|
(772
|
)
|
(528
|
)
|
||||
Increase in trade receivables, net
|
(1,840
|
)
|
(3,720
|
)
|
||||
Increase in prepaid expenses and other current and non-current assets
|
(218
|
)
|
(2,118
|
)
|
||||
Decrease in deferred contract acquisition costs
|
3,067
|
3,386
|
||||||
Increase (decrease) in trade payables
|
247
|
(694
|
)
|
|||||
Decrease in accrued expenses and other current liabilities
|
(2,518
|
)
|
(7,942
|
)
|
||||
Increase in deferred revenues
|
11,702
|
8,556
|
||||||
Increase in other long-term liabilities
|
369
|
1,599
|
||||||
Net cash provided by (used in) operating activities
|
17,754
|
(7,532
|
)
|
|||||
Cash flows from investing activities:
|
||||||||
Investment in equity securities
|
(325
|
)
|
-
|
|||||
Purchase of property and equipment
|
(97
|
)
|
(180
|
)
|
||||
Proceeds from short-term deposits
|
-
|
37,000
|
||||||
Investment in marketable securities
|
(14,127
|
)
|
(10,357
|
)
|
||||
Proceeds from maturity of marketable securities
|
12,573
|
10,460
|
||||||
Proceeds from restricted deposits
|
170
|
-
|
||||||
Capitalization of software development costs
|
(1,020
|
)
|
(567
|
)
|
||||
Net cash provided by (used in) investing activities
|
(2,826
|
)
|
36,356
|
|||||
Cash flows from financing activities:
|
||||||||
Proceeds from exercise of options
|
423
|
542
|
||||||
Proceeds from employees share purchase plan
|
879
|
1,194
|
||||||
Net cash provided by financing activities
|
1,302
|
1,736
|
||||||
Effect of foreign currency exchange rate changes on cash, cash equivalents, and restricted cash
|
(451
|
)
|
(191
|
)
|
||||
Increase in cash, cash equivalents and restricted cash
|
15,779
|
30,369
|
||||||
Cash, cash equivalents and restricted cash - Beginning of period
|
177,223
|
94,428
|
||||||
Cash, cash equivalents and restricted cash - End of period
|
$
|
193,002
|
$
|
124,797
|
WalkMe Ltd.
|
|||||
Reconciliation from GAAP to Non-GAAP Results
|
|||||
(in thousands, except share and per share data; unaudited)
|
Three months ended
|
||||||||
March 31,
|
||||||||
2024
|
2023
|
|||||||
Reconciliation of gross profit and gross margin
|
||||||||
GAAP gross profit
|
$
|
58,698
|
$
|
53,700
|
||||
Plus: Share-based compensation expense
|
545
|
823
|
||||||
Plus: Amortization of acquired intangibles
|
68
|
68
|
||||||
Non-GAAP gross profit
|
$
|
59,311
|
$
|
54,591
|
||||
GAAP gross margin
|
86
|
%
|
81
|
%
|
||||
Non-GAAP gross margin
|
86
|
%
|
83
|
%
|
||||
Reconciliation of operating expenses
|
||||||||
GAAP research and development
|
$
|
12,746
|
$
|
14,272
|
||||
Less: Share-based compensation expenses
|
(2,537
|
)
|
(2,369
|
)
|
||||
Non-GAAP research and development
|
$
|
10,209
|
$
|
11,903
|
||||
GAAP sales and marketing
|
$
|
41,428
|
$
|
44,458
|
||||
Less: Share-based compensation expenses
|
(5,394
|
)
|
(4,611
|
)
|
||||
Non-GAAP sales and marketing
|
$
|
36,034
|
$
|
39,847
|
||||
GAAP general and administrative
|
$
|
12,416
|
$
|
20,747
|
||||
Less: Share-based compensation expenses
|
(3,764
|
)
|
(9,094
|
)
|
||||
Non-GAAP general and administrative
|
$
|
8,652
|
$
|
11,653
|
||||
Reconciliation of operating income (loss) and operating margin
|
||||||||
GAAP operating loss
|
$
|
(7,892
|
)
|
$
|
(25,777
|
)
|
||
Plus: Share-based compensation expense
|
12,240
|
16,897
|
||||||
Plus: Amortization of acquired intangibles
|
68
|
68
|
||||||
Non-GAAP operating income (loss)
|
$
|
4,416
|
$
|
(8,812
|
)
|
|||
GAAP operating margin
|
(12
|
)%
|
(39
|
)%
|
||||
Non-GAAP operating margin
|
6
|
%
|
(13
|
)%
|
||||
Reconciliation of net income (loss)
|
||||||||
GAAP net loss attributable to WalkMe Ltd.
|
$
|
(6,146
|
)
|
$
|
(26,123
|
)
|
||
Plus: Share-based compensation expense
|
12,240
|
16,897
|
||||||
Plus: Amortization of acquired intangibles
|
68
|
68
|
||||||
Plus: Adjustment attributable to non-controlling interest
|
700
|
2,500
|
||||||
Non-GAAP net income (loss) attributable to WalkMe Ltd.
|
$
|
6,862
|
$
|
(6,658
|
)
|
|||
Non-GAAP net income (loss) per share attributable to WalkMe Ltd.
|
||||||||
Basic
|
$
|
0.08
|
$
|
(0.08
|
)
|
|||
Diluted
|
$
|
0.07
|
$
|
(0.08
|
)
|
|||
Shares used in non-GAAP per share calculations:
|
||||||||
Non-GAAP weighted-average shares used to compute net income (loss) per share
|
||||||||
Basic
|
91,321,856
|
87,288,085
|
||||||
Diluted
|
96,556,802
|
87,288,085
|
WalkMe Ltd.
|
|||||
Reconciliation of GAAP Cash Flow from Operating Activities to Free Cash Flow
|
|||||
(in thousands; unaudited)
|
Three months ended
|
||||||||
March 31,
|
||||||||
2024
|
2023
|
|||||||
Net cash provided by (used in) operating activities
|
$
|
17,754
|
$
|
(7,532
|
)
|
|||
Less: Purchases of property and equipment
|
(97
|
)
|
(180
|
)
|
||||
Less: Capitalized software development costs
|
(1,020
|
)
|
(567
|
)
|
||||
Free Cash Flow
|
$
|
16,637
|
$
|
(8,279
|
)
|