Third Quarter Results Ahead of Expectations

Increasing Full-Year Outlook

Cognyte Software Ltd. (NASDAQ:CGNT) (the "Company," "Cognyte," "we," "us" and "our"), a global leader in investigative analytics software, today announced results for the three and nine months ended October 31, 2023 ("Q3 FYE24" and "YTD FYE24").

Q3 FYE24 Financial Highlights

	Three Months Ended October 31, 2023
(in thousands, except per share data)	GAAP	Non-GAAP
Revenue	$79,394	$79,394
Gross Margin	69.7%	70.2%
Diluted EPS	$0.07	$0.34

YTD FYE24 Financial Highlights

	Nine Months Ended October 31, 2023
(in thousands, except per share data)	GAAP	Non-GAAP
Revenue	$229,713	$229,825
Gross Margin	68.8%	69.3%
Diluted EPS	$(0.19)	$0.02

"We are executing well and are pleased to deliver another solid quarter. Our customers recognize the strength of our differentiated technology and its ability to deliver high value to them, and we continued to win significant deals. As a result, we are raising guidance again for the year. Looking ahead, we believe our ability to leverage the latest AI innovations, together with our domain expertise in investigative analytics, will further enhance our differentiation and the value we provide to our customers, and position us well for future growth and improving profitability," said Elad Sharon, Cognyte's chief executive officer.

"In the third quarter, revenue, gross margin, operating income and Adjusted EBITDA came in ahead of our expectations. For the full year, we expect revenue to grow by approximately 10 percent, and gross profit to grow faster, at more than 20 percent year over year on an SIS Adjusted non-GAAP basis. We now expect adjusted EBITDA for the year to be about $8 million," said David Abadi, Cognyte's chief financial officer.

Updated FYE24 Outlook

Our non-GAAP outlook for the year ending January 31, 2024 ("FYE24" and "Fiscal 2024") is as follows:

Revenue: $311 million at the midpoint with a range of +/-1%, approximately 10% growth from previous year SIS Adjusted non-GAAP revenue.
Diluted EPS: Loss of $0.24 at the midpoint of our revenue outlook.

Our non-GAAP outlook for FYE24 excludes the following GAAP measures which we are able to quantify with reasonable certainty, as described further below under "Supplemental Information About non-GAAP Financial Measures and Operating Metrics":

Amortization of intangible assets of approximately $0.4 million.

Our non-GAAP outlook for FYE24 excludes the following GAAP measures for which we are able to provide a range of probable significance:

Stock-based compensation is expected to be between approximately $11.5 and $12.5 million, assuming market prices for our ordinary shares are generally consistent with current levels.

For additional information about our expectations for FYE24, please refer to the Q3 FYE24 conference call we will conduct on December 13, 2023.

Our non-GAAP outlook does not include the potential impact of any business acquisitions that may close after the date hereof, and, unless otherwise specified, reflects foreign currency exchange rates approximately consistent with current rates.

We are unable, without unreasonable effort, to provide a reconciliation for other GAAP measures which are excluded from our non-GAAP outlook, including the impact of future business acquisitions or acquisition expenses, future restructuring expenses, and non-GAAP income tax adjustments due to the level of unpredictability and uncertainty associated with these items. For these same reasons, we are unable to assess the probable significance of these excluded items. While historical results may not be indicative of future results, actual amounts for the three and nine months ended October 31, 2023, and 2022, respectively, for the GAAP measures excluded from our non-GAAP outlook appear in Table 4 of this press release.

Conference Call Information

We will conduct a conference call today at 8:30 a.m. ET to discuss our results for the three months ended October 31, 2023. A real-time webcast of the conference call with presentation slides will be available in the Investor Relations section of Cognyte's website. Those interested in participating in the question-and-answer session need to register here to receive the dial-in numbers and unique PIN to access the call seamlessly. It is recommended that you join 10 minutes prior to the event start (although you may register and dial in at any time during the call). An archived webcast of the conference call will also be available in the "Investors" section of the company's website.

About Non-GAAP Financial Measures

This press release and the accompanying tables include non-GAAP financial measures. For a description of these non-GAAP financial measures, including the reasons management uses each measure, and reconciliations of non-GAAP financial measures presented for completed periods to the most directly comparable financial measures prepared in accordance with GAAP, please see the tables below as well as "Supplemental Information About Non-GAAP Financial Measures" at the end of this press release.

About Cognyte Software Ltd.

Cognyte Software Ltd. is a global leader in investigative analytics software that empowers a variety of government and other organizations with Actionable Intelligence for a Safer World™. Our open interface software is designed to help customers accelerate and improve the effectiveness of investigations and decision-making. Hundreds of customers rely on our solutions to accelerate and conduct investigations and derive insights, with which they identify, neutralize, and tackle threats to national security and address different forms of criminal and terror activities. Learn more at www.cognyte.com.

Caution About Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and Section 21E of the United States Securities Exchange Act of 1934. Forward-looking statements include statements regarding expectations, predictions, views, opportunities, plans, strategies, beliefs, and statements of similar effect relating to Cognyte. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking statements. These forward-looking statements do not guarantee future performance and are based on management's expectations that involve a number of known and unknown risks, uncertainties, assumptions and other important factors, any of which could cause our actual results or conditions to differ materially from those expressed in or implied by the forward-looking statements. Some of the factors that could cause our actual results or conditions to differ materially from current expectations include, among others: uncertainties regarding the impact of changes in macroeconomic and/or global conditions; risks related to the effects of the current war between Israel and Hamas in Gaza, as well as any related larger regional conflict, on our operations; risks related to the impact of inflation and related volatility on our financial performance; risks related to the impact of disruptions to the global supply chain; risks relating to the global regulatory constraints to which we are subject; risks associated with political and reputational factors related to our business or operations; risks related to claims by third parties that our solutions infringe their terms of use or other propriety rights; risks that our products or services, or those of third-party suppliers, partners, or original equipment manufacturers ("OEMs") which we use in or with our offerings or otherwise rely on, including third-party hosting platforms, may contain defects, develop operational problems, or be vulnerable to cyber-attacks; risks associated with larger orders and customer concentration; risks associated with our ability to keep pace with technological advances and challenges and evolving industry standards; risks related to our relationships with and reliance on third parties for certain components, products, or services; risks due to aggressive competition in all of our markets; challenges associated with selling sophisticated solutions, risks associated with customer concentration, including risks related to significant amounts of our business coming from government customers around the world; risks associated with our ability or costs to retain, recruit, and train qualified personnel in regions in which we operate; risks relating to our ability to properly manage investments in our business and operations; risks associated with acquisitions, strategic investments, partnerships or alliances; risk of security vulnerabilities or lapses, including cyber-attacks, information technology system breaches, failures or disruptions; risks associated with the mishandling or perceived mishandling of sensitive, confidential or classified information; risks associated with our failure to comply with anti-corruption, trade compliance, anti-money-laundering and economic sanctions laws and regulations; risks associated with our credit facilities, or that we may experience liquidity or working capital issues and related risks that financing sources may be unavailable to us on reasonable terms; risks associated with changing tax laws and regulations; risks associated with our significant international operations; risks associated with market volatility in the price of our shares; risks associated with complex and changing regulatory environments relating to our operations and the markets we operate in; risks relating to the adequacy of our existing infrastructure, systems, processes, policies, procedures, internal controls, and personnel for our current and future operations and reporting needs; risks related to our limited operating history as an independent public company; risk that the spin-off does not achieve the benefits anticipated, does not qualify as a tax-free transaction, or exposes us to unexpected claims or liabilities or that it negatively impacts our operations or stock price; risks associated with different corporate governance requirements applicable to Israeli companies; and other risks set forth and in Section 3.D - "Risk Factors" in our latest annual report on Form 20-F for the fiscal year ended January 31, 2023, which has been filed with the Securities and Exchange Commission (the "SEC"), along with other documents submitted to the SEC, on April 11, 2023. In addition, we operate in a very competitive and rapidly changing environment. New risks and uncertainties emerge from time to time. It is not possible for our management to predict all risks and uncertainties, nor can we assess the impact of all factors on its business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements that we may make. In light of these risks, uncertainties and assumptions, the forward-looking events and circumstances discussed in this release are inherently uncertain and may not occur, and actual results could differ materially and adversely from those anticipated or implied in the forward-looking statements. Accordingly, you should not rely upon forward-looking statements as predictions of future events. Any forward-looking statement made in this press release speaks only as of the date hereof. Except as otherwise required by law, the Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, changed circumstances, or any other reason.


Table 1
COGNYTE SOFTWARE LTD.
Condensed Consolidated Statements of Operations
(Unaudited)

	Nine Months Ended October 31,						Three Months Ended October 31,
(in thousands except share and per share data)		2023			2022			2023			2022
Revenue:
Software	$	82,101		$	74,137		$	30,209		$	22,234
Software service		122,713			134,029			41,400			42,760
Professional service and other		24,899			30,635			7,785			6,260
Total revenue		229,713			238,801			79,394			71,254
Cost of revenue:
Software		12,354			13,347			5,137			4,330
Software service		32,898			36,544			10,257			11,147
Professional service and other		26,410			41,119			8,665			11,399
Amortization of acquired technology		—			512			—			171
Total cost of revenue		71,662			91,522			24,059			27,047
Gross profit		158,051			147,279			55,335			44,207
Operating expenses:
Research and development, net		80,248			109,655			25,398			33,129
Selling, general and administrative		92,732			119,273			32,622			36,828
Amortization of other acquired intangible assets		271			753			90			251
Total operating expenses		173,251			229,681			58,110			70,208
Operating loss		(15,200	)		(82,402	)		(2,775	)		(26,001	)
Other income, net:
Interest income		1,333			534			570			194
Interest expense		(12	)		(1,385	)		(2	)		(596	)
Other income, net:		6,611			1,442			5,775			1,240
Total other income, net		7,932			591			6,343			838
(Loss) income before provision for income taxes		(7,268	)		(81,811	)		3,568			(25,163	)
Provision (benefit) for income taxes		2,500			2,089			(2,605	)		1,642
Net (loss) income		(9,768	)		(83,900	)		6,173			(26,805	)
Net income attributable to noncontrolling interest		3,188			3,128			950			981
Net (loss) income attributable to Cognyte Software Ltd.	$	(12,956	)	$	(87,028	)	$	5,223		$	(27,786	)

Net (loss) income per share attributable to Cognyte Software Ltd.:
Basic	$	(0.19	)	$	(1.29	)	$	0.07		$	(0.41	)
Diluted	$	(0.19	)	$	(1.29	)	$	0.07		$	(0.41	)

Weighted-average shares outstanding:
Basic		69,803			67,692			70,345			68,081
Diluted		69,803			67,692			70,732			68,081


Table 2
COGNYTE SOFTWARE LTD.
Condensed Consolidated Balance Sheets

	October 31,			January 31,
		2023			2023
(in thousands)	(Unaudited)			(Audited)
Assets
Current assets:
Cash and cash equivalents	$	49,594		$	34,579
Restricted cash and cash equivalents and restricted bank time deposits		4,348			4,359
Short-term investments		19,756			17,507
Accounts receivable, net of allowance for credit losses of $2.8 million and $1.6 million, respectively		110,571			113,201
Contract assets, net		15,471			17,476
Inventories		24,427			25,263
Prepaid expenses and other current assets		37,199			39,339
Total current assets		261,366			251,724
Property and equipment, net		24,633			25,874
Operating lease right-of-use assets		13,006			17,559
Goodwill		126,511			126,487
Intangible assets, net		378			650
Deferred income taxes		653			823
Other assets		19,047			19,961
Total assets	$	445,594		$	443,078

Liabilities and stockholders' equity
Current liabilities:
Accounts payable	$	18,663		$	20,677
Accrued expenses and other current liabilities		82,074			78,297
Contract liabilities		105,713			94,882
Total current liabilities		206,450			193,856
Long-term contract liabilities		14,500			14,382
Deferred income taxes		3,032			3,031
Operating lease liabilities		5,467			10,368
Other liabilities		9,656			11,667
Total liabilities		239,105			233,304
Commitments and Contingencies
Stockholders' equity:
Common stock - $0 par value; Authorized 300,000,000 shares. Issued and outstanding 70,373,809 and 68,842,601 at October 31, 2023 and January 31, 2023, respectively		—			—
Additional paid-in capital		351,121			338,465
Accumulated deficit		(141,978	)		(129,022	)
Accumulated other comprehensive loss		(20,840	)		(15,314	)
Total Cognyte Software Ltd. stockholders' equity		188,303			194,129
Noncontrolling interest		18,186			15,645
Total stockholders' equity		206,489			209,774
Total liabilities and stockholders' equity	$	445,594		$	443,078


Table 3
COGNYTE SOFTWARE LTD.
Condensed Consolidated Statements of Cash Flows
(Unaudited)

	Nine months ended October 31,
(in thousands)		2023			2022
Cash flows from operating activities:
Net loss	$	(9,768	)	$	(83,900	)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization		10,346			13,502
Allowance for credit losses		1,258			867
Gain from business divestiture		(4,566	)		—
Stock-based compensation, excluding cash-settled awards		8,192			16,260
Provision from deferred income taxes		159			(31	)
Non-cash losses on derivative financial instruments, net		(586	)		(759	)
Other non-cash items, net		263			1,819
Changes in operating assets and liabilities:
Accounts receivable		11,949			45,045
Contract assets		(10,118	)		2,844
Inventories		(199	)		(11,598	)
Prepaid expenses and other assets		6,185			(190	)
Accounts payable and accrued expenses		1,592			(22,374	)
Contract liabilities		11,069			(6,815	)
Other liabilities		(925	)		1,951
Other, net		(53	)		(2,758	)
Net cash provided by (used in) operating activities		24,798			(46,137	)

Cash flows from investing activities:
Purchases of property and equipment		(5,143	)		(6,649	)
Purchases of short-term investments		(58,695	)		(42,641	)
Maturities and sales of short-term investments		55,642			38,218
Settlements of derivative financial instruments not designated as hedges		(147	)		433
Cash paid for capitalized software development costs		(1,427	)		(2,710	)
Proceeds from Business divestiture, net of cost		386			—
Change in restricted bank time deposits, including long-term portion		(147	)		150
Net cash used in investing activities		(9,531	)		(13,199	)

Cash flows from financing activities:
Repayment of credit facility - presented as short term loan		—			(50,000	)
Dividends paid to noncontrolling interest		—			(1,443	)
Net cash used in financing activities		—			(51,443	)
Foreign currency effects on cash, cash equivalents, restricted cash, and restricted cash equivalents		(471	)		(482	)
Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents		14,796			(111,262	)
Cash, cash equivalents, restricted cash, and restricted cash equivalents, beginning of period		39,044			158,220
Cash, cash equivalents, restricted cash, and restricted cash equivalents, end of period	$	53,840		$	46,958

Reconciliation of cash, cash equivalents, restricted cash and restricted cash equivalents at end of period:
Cash and cash equivalents	$	49,594		$	42,643
Restricted cash and cash equivalents included in restricted cash and cash equivalents and restricted bank time deposits		4,146			4,132
Restricted cash and cash equivalents included in other assets		100			183
Total cash, cash equivalents, restricted cash, and restricted cash equivalents	$	53,840		$	46,958


Table 4
COGNYTE SOFTWARE LTD.
Reconciliation of GAAP to Non-GAAP Measures
(Unaudited)

	Nine Months Ended October 31,						Three Months Ended October 31,
(in thousands, except per share data)		2023			2022			2023			2022
Revenue
Total GAAP revenue	$	229,713		$	238,801		$	79,394		$	71,254
Revenue adjustments		112			732			—			244
Total non-GAAP revenue	$	229,825		$	239,533		$	79,394		$	71,498

Gross profit and gross margin
GAAP gross profit		158,051			147,279			55,335			44,207
GAAP gross margin		68.8	%		61.7	%		69.7	%		62.0	%
Non-GAAP adjustments		1,212			3,734			409			1,118
Non-GAAP gross profit	$	159,263		$	151,013		$	55,744		$	45,325
Non-GAAP gross margin		69.3	%		63.0	%		70.2	%		63.4	%

Research and development, net
GAAP research and development, net		80,248			109,655			25,398			33,129
As a percentage of GAAP revenue		34.9	%		45.9	%		32.0	%		46.5	%
Stock-based compensation expenses		(1,750	)		(5,043	)		(651	)		(1,341	)
Other adjustments		(160	)		(1,327	)		(17	)		(396	)
Non-GAAP research and development, net	$	78,338		$	103,285		$	24,730		$	31,392
As a percentage of non-GAAP revenue		34.1	%		43.1	%		31.1	%		43.9	%

Selling, general and administrative expenses
GAAP selling, general and administrative expenses		92,732			119,273			32,622			36,828
As a percentage of GAAP revenue		40.4	%		49.9	%		41.1	%		51.7	%
Stock-based compensation expenses		(5,448	)		(9,192	)		(2,503	)		(2,902	)
Restructuring expenses and other adjustments, net		(1,136	)		(3,456	)		(334	)		(610	)
Non-GAAP selling, general and administrative expenses	$	86,148		$	106,625		$	29,785		$	33,316
As a percentage of non-GAAP revenue		37.5	%		44.5	%		37.5	%		46.6	%

Operating loss, operating margin and adjusted EBITDA
GAAP Operating loss		(15,200	)		(82,402	)		(2,775	)		(26,001	)
GAAP operating margin		(6.6	) %		(34.5	) %		(3.5	) %		(36.5	) %
Revenue adjustments		112			732			—			244
Amortization of acquired technology		—			512			—			171
Amortization of other acquired intangible assets		271			753			90			251
Stock-based compensation expenses		8,192			16,260			3,563			4,797
Acquisition (benefit) expenses, net		(10	)		656			—			559
Restructuring expenses, net		1,908			4,501			176			586
Separation (income) expenses, net		(881	)		52			40			10
Business divestiture		236			—			51			—
Other adjustments		149			39			84			—
Non-GAAP operating (loss) income	$	(5,223	)	$	(58,897	)	$	1,229		$	(19,383	)

	Nine Months Ended October 31,						Three Months Ended October 31,
(in thousands, except per share data)		2023			2022			2023			2022
Depreciation and amortization		9,896			12,191			3,394			3,980
Adjusted EBITDA	$	4,673		$	(46,706	)	$	4,623		$	(15,403	)
Non-GAAP operating margin		(2.3	) %		(24.6	) %		1.5	%		(27.1	) %
Adjusted EBITDA margin		2.0	%		(19.5	) %		5.8	%		(21.5	) %

Other income (expense) reconciliation
GAAP other income, net		7,932			591			6,343			838
Change in fair value of equity investment		—			(1,660	)		—			—
Business divestiture		(4,424	)		—			(4,589	)		—
Non-GAAP other income (expense), net	$	3,508		$	(1,069	)	$	1,754		$	838

Tax provision reconciliation
GAAP provision (benefit) for income taxes		2,500			2,089			(2,605	)		1,642
Effective income tax rate		(34.4	) %		(2.6	) %		(73.0	) %		(6.5	) %
Non-GAAP tax adjustments		(8,833	)		8,024			(19,124	)		(4,301	)
Non-GAAP (benefit) provision for income taxes (1)	$	(6,333	)	$	10,113		$	(21,729	)	$	(2,659	)
Non-GAAP effective income tax rate		369.3	%		(16.9	) %		(728.4	) %		14.3	%

Net (loss) income attributable to Cognyte Software Ltd. reconciliation
GAAP Net (loss) income attributable to Cognyte Software Ltd.	$	(12,956	)	$	(87,028	)	$	5,223		$	(27,786	)
Revenue adjustments		112			732			—			244
Amortization of acquired technology		—			512			—			171
Amortization of other acquired intangible assets		271			753			90			251
Stock-based compensation expenses		8,192			16,260			3,563			4,797
Acquisition (benefit) expenses, net		(10	)		656			—			559
Restructuring expenses, net		1,908			4,501			176			586
Separation (income) expenses, net		(881	)		52			40			10
Change in fair value of equity investment		—			(1,660	)		—			—
Business divestiture		(4,188	)		—			(4,538	)		—
Non-GAAP tax adjustments		8,833			(8,024	)		19,124			4,301
Other Non-GAAP adjustments		149			39			84			—
Total adjustments		14,386			13,821			18,539			10,919
Non-GAAP net income (loss) attributable to Cognyte Software Ltd.	$	1,430		$	(73,207	)	$	23,762		$	(16,867	)

Table comparing GAAP diluted net (loss) income per share attributable to Cognyte Software Ltd. and Non-GAAP diluted net income (loss) per share attributable to Cognyte Software Ltd.
GAAP diluted net (loss) income per share attributable to Cognyte Software Ltd.	$	(0.19	)	$	(1.29	)	$	0.07		$	(0.41	)
Non-GAAP diluted net income (loss) per share attributable to Cognyte Software Ltd.	$	0.02		$	(1.08	)	$	0.34		$	(0.25	)
GAAP weighted-average shares used in computing diluted net income (loss) per share attributable to Cognyte Software Ltd.		69,803			67,692			70,345			68,081
Additional weighted-average shares applicable to non-GAAP diluted net income per share attributable to Cognyte Software Ltd.		677			—			388			—
Non-GAAP diluted weighted-average shares used in computing net income (loss) per share attributable to Cognyte Software Ltd.		70,480			67,692			70,732			68,081

	Nine Months Ended October 31,						Three Months Ended October 31,
(in thousands, except per share data)		2023			2022			2023			2022
Table of reconciliation from GAAP Net (loss) income attributable to Cognyte Software Ltd. to adjusted EBITDA
GAAP Net (loss) income attributable to Cognyte Software Ltd.	$	(12,956	)	$	(87,028	)	$	5,223		$	(27,786	)
As a percentage of GAAP revenue		(5.6	) %		(36.4	) %		6.6	%		(39.0	) %
Net income attributable to noncontrolling interest		3,188			3,128			950			981
GAAP provision (benefit) for income taxes		2,500			2,089			(2,605	)		1,642
GAAP other income, net		(7,932	)		(591	)		(6,343	)		(838	)
Amortization of acquired technology		—			512			—			171
Amortization of other acquired intangible assets		271			753			90			251
Depreciation and amortization		9,896			12,191			3,394			3,980
Revenue adjustments		112			732			—			244
Stock-based compensation expenses		8,192			16,260			3,563			4,797
Acquisition (benefit) expenses, net		(10	)		656			—			559
Restructuring expenses, net		1,908			4,501			176			586
Separation (income) expenses, net		(881	)		52			40			10
Business divestiture		236			—			51			—
Other adjustments		149			39			84			—
Adjusted EBITDA	$	4,673		$	(46,706	)	$	4,623		$	(15,403	)
As a percentage of non-GAAP revenue		2.0	%		(19.5	) %		5.8	%		(21.5	) %


Table 5
COGNYTE SOFTWARE LTD.
Reconciliation of Non-GAAP to SIS Adjusted Non-GAAP Measures
(Unaudited)

	Nine Months Ended October 31,						Three Months Ended October 31,
(in thousands)		2023			2022			2023			2022
Revenue
Total non-GAAP revenue	$	229,825		$	239,533		$	79,394		$	71,498
SIS revenue adjustments		—			(27,689	)		—			(10,021	)
Total SIS Adjusted non-GAAP revenue	$	229,825		$	211,844		$	79,394		$	61,477

Gross profit and gross margin
Non-GAAP gross profit		159,263			151,013			55,744			45,325
Non-GAAP gross margin		69.3	%		63.0	%		70.2	%		63.4	%
SIS adjustments		—			(19,584	)		—			(7,751	)
SIS Adjusted non-GAAP gross profit	$	159,263		$	131,429		$	55,744		$	37,574
SIS Adjusted non-GAAP gross margin		69.3	%		62.0	%		70.2	%		61.1	%

Research and development, net
Non-GAAP research and development, net		78,338			103,285			24,730			31,392
As a percentage of non-GAAP revenue		34.1	%		43.1	%		31.1	%		43.9	%
SIS adjustments		—			(8,310	)		—			(2,473	)
SIS Adjusted non-GAAP research and development, net	$	78,338		$	94,975		$	24,730		$	28,919
As a percentage of SIS Adjusted non-GAAP revenue		34.1	%		44.8	%		31.1	%		47.0	%

Selling, general and administrative expenses
Non-GAAP selling, general and administrative expenses		86,148			106,625			29,785			33,316
As a percentage of non-GAAP revenue		37.5	%		44.5	%		37.5	%		46.6	%
SIS adjustments		—			(7,523	)		—			(2,640	)
SIS Adjusted non-GAAP selling, general and administrative expenses	$	86,148		$	99,102		$	29,785		$	30,676
As a percentage of SIS Adjusted non-GAAP revenue		37.5	%		46.8	%		37.5	%		49.9	%

Operating (loss) income and operating margin
Non-GAAP operating (loss) income		(5,223	)		(58,897	)		1,229			(19,383	)
Non-GAAP operating margin		(2.3	) %		(24.6	) %		1.5	%		(27.1	) %
SIS adjustments		—			(3,751	)		—			(2,637	)
SIS Adjusted non-GAAP operating (loss) income	$	(5,223	)	$	(62,648	)	$	1,229		$	(22,020	)
SIS Adjusted non-GAAP operating margin		(2.3	) %		(29.6	) %		1.5	%		(35.8	) %


Table 6
COGNYTE SOFTWARE LTD.
Calculation of Change in Revenue on a Constant Currency Basis
(Unaudited)

	GAAP Revenue						Non-GAAP Revenue
(in thousands)	Nine Months Ended			Three Months Ended			Nine Months Ended			Three Months Ended
Revenue for the three and nine months ended October 31, 2022	$	238,801		$	71,254		$	239,533		$	71,498
Revenue for the three and nine months ended October 31, 2023	$	229,713		$	79,394		$	229,825		$	79,394
Revenue for the three and nine months ended October 31, 2023 at constant currency (2)	$	227,500		$	78,500		$	228,000		$	78,500
Reported period-over-period revenue change		(3.8	) %		11.4	%		(4.1	) %		11.0	%
% impact from change in foreign currency exchange rates		(0.9	) %		(1.5	) %		(0.9	) %		(1.5	) %
Constant currency period-over-period revenue change		(4.7	) %		9.9	%		(4.9	) %		9.6	%

For more information see "Supplemental Information About Constant Currency" at the end of this press release.

Footnotes

(1) The actual cash tax paid, net of refunds, was $4.4 million and $1.3 million for the nine and three months ended October 31, 2023, respectively and $9.5 million and $1.8 million for the nine and three months ended October 31, 2022, respectively.

(2) Revenue for the three and nine months ended October 31, 2023, at constant currency is calculated by translating current-period GAAP or non-GAAP foreign currency revenue (as applicable) into U.S. dollars using average foreign currency exchange rates for the three and nine months ended October 31, 2022, rather than actual current-period foreign currency exchange rates.

Cognyte Software Ltd. and Subsidiaries

Supplemental Information About Non-GAAP Financial Measures

The press release includes reconciliations of certain financial measures not prepared in accordance with GAAP, consisting of non-GAAP revenue, non-GAAP gross profit and gross margins, non-GAAP research and development expenses, net, non-GAAP selling, general and administrative expenses, non-GAAP operating (loss) income and operating margins, non-GAAP other income (expense), net, non-GAAP provision for income taxes and non-GAAP effective income tax rate, non-GAAP net (loss) income attributable to Cognyte, adjusted EBITDA and adjusted EBITDA margin, non-GAAP diluted net (loss) income per share attributable to Cognyte and non-GAAP diluted weighted-average shares used in computing such measure. The tables above include a reconciliation of each non-GAAP financial measure for completed periods presented in this press release to the most directly comparable GAAP financial measure.

We believe these non-GAAP financial measures, used in conjunction with the corresponding GAAP measures, provide investors with useful supplemental information about the financial performance of our business by:

facilitating the comparison of our financial results and business trends between periods, by excluding certain items that either can vary significantly in amount and frequency, are based upon subjective assumptions, or in certain cases are unplanned for or difficult to forecast,
facilitating the comparison of our financial results and business trends with other software companies who publish similar non-GAAP measures, and
allowing investors to see and understand key supplementary metrics used by our management to run our business, including for budgeting and forecasting, resource allocation, and compensation matters.

We also make these non-GAAP financial measures available because our management believes they provide meaningful information about the financial performance of our business and are useful to investors for informational and comparative purposes.

Non-GAAP financial measures should not be considered in isolation as substitutes for, or superior to, comparable GAAP financial measures. The non-GAAP financial measures we present have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP, and these non-GAAP financial measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP financial measures. These non-GAAP financial measures do not represent discretionary cash available to us to invest in the growth of our business, and we may in the future incur expenses similar to or in addition to the adjustments made in these non-GAAP financial measures. Other companies may calculate similar non-GAAP financial measures differently than we do, limiting their usefulness as comparative measures.

Our non-GAAP financial measures are calculated by making the following adjustments to our GAAP financial measures:

Revenue adjustments. We exclude from our non-GAAP revenue the impact of fair value adjustments required under GAAP relating to software and software service revenue and professional service and other revenue acquired in a business acquisition, which would have otherwise been recognized on a stand-alone basis. We believe that it is useful for investors to understand the total amount of revenue that we and the acquired company would have recognized on a stand-alone basis under GAAP, absent the accounting adjustment associated with the business acquisition. We believe that our non-GAAP revenue measure helps management and investors understand our revenue trends and serves as a useful measure of ongoing business performance.

Amortization of acquired technology and other acquired intangible assets. When we acquire an entity, we are required under GAAP to record the fair values of the intangible assets of the acquired entity and amortize those assets over their useful lives. We exclude the amortization of acquired intangible assets, including acquired technology, from our non-GAAP financial measures because they are inconsistent in amount and frequency and are significantly impacted by the timing and size of acquisitions. We also exclude these amounts to provide easier comparability of pre and post-acquisition operating results.

Stock-based compensation expenses. We exclude stock-based compensation expenses related to restricted stock awards, stock bonus programs, bonus share programs, and other stock-based awards from our non-GAAP financial measures. We evaluate our performance both with and without these measures because stock-based compensation is typically a non-cash expense and can vary significantly over time based on the timing, size and nature of awards granted, and is influenced in part by certain factors which are generally beyond our control, such as the volatility of the price of our ordinary shares. In addition, measurement of stock-based compensation is subject to varying valuation methodologies and subjective assumptions, and therefore we believe that excluding stock-based compensation from our non-GAAP financial measures allows for meaningful comparisons of our current operating results to our historical operating results and to other companies in our industry.

Acquisition expenses (benefit), net. In connection with acquisition activity (including with respect to acquisitions that are not consummated), we incur expenses, including legal, accounting, and other professional fees, integration costs, changes in the fair value of contingent consideration obligations, and other costs. Integration costs may consist of information technology expenses as systems are integrated across the combined entity, consulting expenses, marketing expenses, and professional fees, as well as non-cash charges to write-off or impair the value of redundant assets. We exclude these expenses from our non-GAAP financial measures because they are unpredictable, can vary based on the size and complexity of each transaction, and are unrelated to our continuing operations or to the continuing operations of the acquired businesses.

Restructuring expenses. We exclude restructuring expenses from our non-GAAP financial measures, which include employee termination costs, facility exit costs, certain professional fees, asset impairment charges, and other costs directly associated with resource realignments incurred in reaction to changing strategies or business conditions. All of these costs can vary significantly in amount and frequency based on the nature of the actions as well as the changing needs of our business and we believe that excluding them provides easier comparability of pre- and post-restructuring operating results.

Separation expenses. On December 4, 2019, Verint announced its intention to separate into two independent publicly traded companies: Cognyte Software Ltd., which consists of Verint's Cyber Intelligence Solutions business, and Verint Systems Inc., which consists of its Customer Engagement Business. We incurred significant expenses to separate the aforesaid businesses, including third-party advisory, accounting, legal, consulting, and other similar services related to the separation as well as costs associated with accelerated depreciation and amortization of assets which became obsolete following the separation from Verint, including those related to human resources, brand management, real estate, and information technology to the extent not capitalized. These costs are incremental to our normal operating expenses and incurred solely as a result of the separation transaction. Accordingly, we are excluding these separation expenses from our non-GAAP financial measures in order to evaluate our performance on a comparable basis.

Business Divestiture gains/losses. In certain cases, we may divest a portion of our business, which may result in a gain or loss on divestiture. These gains or losses may result from the sale of a business unit or the termination of a product line or service. We exclude these gains or losses from our non-GAAP financial measures in order to provide a more meaningful comparisons of our ongoing business performance between periods and to other companies in our industry. On December 1, 2022, as part of our ongoing strategic plan to simplify and focus the Company on fewer agendas, we sold our Situational Intelligence Solutions (SIS) business.

Provision for legal claim. We exclude from our non-GAAP financial measures accrual recorded for the settlement of certain legal claims related to our business acquisitions.

Other adjustments. We exclude from our non-GAAP financial measures rent expense for redundant facilities, gains on change in fair value of equity investment, gains or losses on sales of property and certain professional fees unrelated to our ongoing operations.

Non-GAAP income tax adjustments. We exclude our GAAP provision (benefit) for income taxes from our non-GAAP measures of net income attributable to Cognyte Software Ltd., and instead include a non-GAAP provision for income taxes, determined by applying a non-GAAP effective income tax rate to our income before provision for income taxes, as adjusted for the non-GAAP items described above. The non-GAAP effective income tax rate is generally based upon the income taxes we expect to pay in the reporting year. Our GAAP effective income tax rate can vary significantly from year to year as a result of tax law changes, settlements with tax authorities, changes in the geographic mix of earnings including acquisition activity, changes in the projected realizability of deferred tax assets, and other unusual or period-specific events, all of which can vary in size and frequency. We believe that our non-GAAP effective income tax rate removes much of this variability and facilitates meaningful comparisons of operating results across periods. We evaluate our non-GAAP effective income tax rate on an ongoing basis, and it can change from time to time. Our non-GAAP income tax rate can differ materially from our GAAP effective income tax rate.

Adjusted EBITDA

Adjusted EBITDA is a non-GAAP measure defined as net income (loss) attributable to non-controlling interest before interest expense, interest income, income taxes, depreciation expense, amortization expense, revenue adjustments, restructuring expenses, acquisition expenses, and other expenses excluded from our non-GAAP financial measures as described above. We believe that adjusted EBITDA is also commonly used by investors to evaluate operating performance between companies because it helps reduce variability caused by differences in capital structures, income taxes, stock-based compensation accounting policies, and depreciation and amortization policies. Adjusted EBITDA is also used by credit rating agencies, lenders, and other parties to evaluate our creditworthiness.

SIS Adjusted Non-GAAP

SIS Adjusted Non-GAAP is a non-GAAP financial measure used by Cognyte that excludes SIS non-GAAP direct business contribution (which was divested on December 1, 2022) on financial measures such as non-GAAP revenue, non-GAAP gross profit, and gross margins, non-GAAP research and development expenses, net, non-GAAP selling, general and administrative expenses, non-GAAP operating (loss) income and operating margins.

We believe these SIS Adjusted non-GAAP financial measures, used in conjunction with the corresponding GAAP and non-GAAP measures, provide investors with useful supplemental information about the financial performance of our business.

Supplemental Information About Constant Currency

Because we operate on a global basis and transact business in many currencies, fluctuations in foreign currency exchange rates can affect our consolidated U.S. dollar operating results. To facilitate the assessment of our performance excluding the effect of foreign currency exchange rate fluctuations, we calculate our GAAP and non-GAAP revenue, cost of revenue, and operating expenses on both an as-reported basis and a constant currency basis, allowing for comparison of results between periods as if foreign currency exchange rates had remained constant. We perform our constant currency calculations by translating current-period foreign currency results into U.S. dollars using prior-period average foreign currency exchange rates or hedge rates, as applicable, rather than current period exchange rates. We believe that constant currency measures, which exclude the impact of changes in foreign currency exchange rates, facilitate the assessment of underlying business trends.

Unless otherwise indicated, our financial outlook for each of revenue, operating margin, and diluted earnings per share, which is provided on a non-GAAP basis, reflects foreign currency exchange rates approximately consistent with rates in effect when the outlook is provided.

We also incur foreign exchange gains and losses resulting from the revaluation and settlement of monetary assets and liabilities that are denominated in currencies other than the entity's functional currency. Our financial outlook for diluted earnings per share includes net foreign exchange gains or losses incurred to date, if any, but does not include potential future gains or losses.

View source version on businesswire.com: https://www.businesswire.com/news/home/20231213282477/en/