Allot Ltd.
|
|||
By:
|
/s/ Ziv Leitman
|
||
Ziv Leitman
|
|||
Chief Financial Officer
|
Exhibit Number
|
Description
|
• | Revenue growth of 8% YoY to $35.3 million |
• | Operating loss and net loss reduced by almost 40% YoY |
• | Cash and investments increased to $105.6 million |
• | 5G Netprotect product gaining momentum with another win with a Tier-1 in APAC |
• | Signed additional SECaas contracts with multiple operators in APAC, EMEA and Latam |
• | Signed a SECaas deal with a Tier-1 Communications Group with operating units in the EU and North America |
• | Management continues to expect: |
o | 2021 revenues to grow to between $145-150 million; |
o | Recurring security deals to be closed in 2021 with an MAR* of at least $180 million; |
o | Recurring security revenues in 2021 of around $5 million and approximately $25 million in 2022; |
Investor Relations Contact: GK Investor Relations Ehud Helft +1 646 201 9246 allot@gkir.com | Public Relations Contact: Seth Greenberg, Allot Ltd. +972 54 922 2294 sgreenberg@allot.com |
TABLE - 1
ALLOT LTD.
AND ITS SUBSIDIARIES
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2021
|
2020
|
2021
|
2020
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||
|
||||||||||||||||
Revenues
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Cost of revenues
|
|
|
|
|
||||||||||||
Gross profit
|
|
|
|
|
||||||||||||
|
||||||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development costs, net
|
|
|
|
|
||||||||||||
Sales and marketing
|
|
|
|
|
||||||||||||
General and administrative
|
|
|
|
|
||||||||||||
Total operating expenses
|
|
|
|
|
||||||||||||
Operating loss
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Financial and other income, net
|
|
|
|
|
||||||||||||
Loss before income tax expenses
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Tax expenses
|
|
|
|
|
||||||||||||
Net Loss
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
||||||||||||||||
Basic net loss per share
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
|
||||||||||||||||
Diluted net loss per share
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
|
||||||||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing basic net loss per share
|
35,941,378
|
34,917,617
|
35,739,556
|
34,771,624
|
||||||||||||
|
||||||||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing diluted net loss per share
|
35,941,378
|
34,917,617
|
35,739,556
|
34,771,624
|
TABLE - 2 |
ALLOT LTD. |
AND ITS SUBSIDIARIES |
RECONCILIATION OF GAAP TO NON-GAAP CONSOLIDATED STATEMENTS OF OPERATIONS |
(U.S. dollars in thousands, except per share data) |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
GAAP cost of revenues | $ | 10,822 | $ | 9,838 | $ | 20,413 | $ | 17,448 | ||||||||
Share-based compensation (1) | (164 | ) | (86 | ) | (283 | ) | (153 | ) | ||||||||
Amortization of intangible assets (2) | (152 | ) | (152 | ) | (304 | ) | (304 | ) | ||||||||
Non-GAAP cost of revenues | $ | 10,506 | $ | 9,600 | $ | 19,826 | $ | 16,991 | ||||||||
GAAP gross profit | $ | 24,466 | $ | 22,952 | $ | 46,058 | $ | 44,631 | ||||||||
Gross profit adjustments | 316 | 238 | 587 | 457 | ||||||||||||
Non-GAAP gross profit | $ | 24,782 | $ | 23,190 | $ | 46,645 | $ | 45,088 | ||||||||
GAAP operating expenses | $ | 28,271 | $ | 26,730 | $ | 53,631 | $ | 49,992 | ||||||||
Share-based compensation (1) | (2,097 | ) | (1,146 | ) | (3,422 | ) | (2,003 | ) | ||||||||
Income related to M&A activities (3) | - | (137 | ) | - | (34 | ) | ||||||||||
Non-GAAP operating expenses | $ | 26,174 | $ | 25,447 | $ | 50,209 | $ | 47,955 | ||||||||
GAAP financial and other income | $ | 194 | $ | 717 | $ | 309 | $ | 868 | ||||||||
Exchange rate differences* | 14 | (316 | ) | 90 | (98 | ) | ||||||||||
Non-GAAP Financial and other income | $ | 208 | $ | 401 | $ | 399 | $ | 770 | ||||||||
GAAP taxes on income | $ | 368 | $ | 553 | $ | 673 | $ | 781 | ||||||||
Tax expenses in respect of net deferred tax asset recorded | (102 | ) | (15 | ) | (169 | ) | (75 | ) | ||||||||
Non-GAAP taxes on income | $ | 266 | $ | 538 | $ | 504 | $ | 706 | ||||||||
GAAP Net Loss | $ | (3,979 | ) | $ | (3,614 | ) | $ | (7,937 | ) | $ | (5,274 | ) | ||||
Share-based compensation (1) | 2,261 | 1,232 | 3,705 | 2,156 | ||||||||||||
Amortization of intangible assets (2) | 152 | 152 | 304 | 304 | ||||||||||||
Income related to M&A activities (3) | - | 137 | - | 34 | ||||||||||||
Exchange rate differences* | 14 | (316 | ) | 90 | (98 | ) | ||||||||||
Tax expenses in respect of net deferred tax asset recorded | 102 | 15 | 169 | 75 | ||||||||||||
Non-GAAP Net loss | $ | (1,450 | ) | $ | (2,394 | ) | $ | (3,669 | ) | $ | (2,803 | ) | ||||
GAAP Loss per share (diluted) | $ | (0.11 | ) | $ | (0.10 | ) | $ | (0.22 | ) | $ | (0.15 | ) | ||||
Share-based compensation | 0.06 | 0.04 | 0.10 | 0.06 | ||||||||||||
Amortization of intangible assets | 0.01 | 0.00 | 0.02 | 0.01 | ||||||||||||
Income related to M&A activities | 0.00 | (0.00 | ) | - | - | |||||||||||
Exchange rate differences* | 0.00 | (0.01 | ) | - | 0.00 | |||||||||||
Tax expense in respect of net deferred tax asset recorded | 0.00 | 0.00 | - | 0.00 | ||||||||||||
Non-GAAP Net loss per share (diluted) | $ | (0.04 | ) | $ | (0.07 | ) | $ | (0.10 | ) | $ | (0.08 | ) | ||||
Weighted average number of shares used in | ||||||||||||||||
computing GAAP diluted net loss per share | 35,941,378 | 34,917,617 | 35,739,556 | 34,771,624 | ||||||||||||
Weighted average number of shares used in | ||||||||||||||||
computing non-GAAP diluted net loss per share | 35,941,378 | 34,917,617 | 35,739,556 | 34,771,624 |
TABLE - 2 cont. | ||||||||
ALLOT LTD. | ||||||||
AND ITS SUBSIDIARIES | ||||||||
RECONCILIATION OF GAAP TO NON-GAAP CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
(U.S. dollars in thousands, except per share data) |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
(1) Share-based compensation: | ||||||||||||||||
Cost of revenues | $ | 164 | $ | 86 | $ | 283 | $ | 153 | ||||||||
Research and development costs, net | 699 | 361 | 1,094 | 603 | ||||||||||||
Sales and marketing | 930 | 533 | 1,512 | 911 | ||||||||||||
General and administrative | 468 | 252 | 816 | 489 | ||||||||||||
$ | 2,261 | $ | 1,232 | $ | 3,705 | $ | 2,156 | |||||||||
(2) Amortization of intangible assets | ||||||||||||||||
Cost of revenues | $ | 152 | $ | 152 | $ | 304 | $ | 304 | ||||||||
$ | 152 | $ | 152 | $ | 304 | $ | 304 | |||||||||
(3) Income related to M&A activities | ||||||||||||||||
Research and development costs, net | $ | - | $ | 137 | - | 34 | ||||||||||
$ | - | $ | 137 | $ | - | $ | 34 |
TABLE - 3
ALLOT LTD.
AND ITS SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(U.S. dollars in thousands)
|
June 30,
|
December 31,
|
||||||
|
2021
|
2020
|
||||||
|
(Unaudited)
|
(Audited)
|
||||||
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
||||
Short-term bank deposits
|
|
|
||||||
Restricted deposits
|
|
|
||||||
Available-for-sale marketable securities
|
|
|
||||||
Trade receivables, net
|
|
|
||||||
Other receivables and prepaid expenses
|
|
|
||||||
Inventories
|
|
|
||||||
Total current assets
|
|
|
||||||
|
||||||||
LONG-TERM ASSETS:
|
||||||||
Long-term bank deposits
|
|
|
||||||
Severance pay fund
|
|
|
||||||
Operating lease right-of-use assets
|
|
|
||||||
Deferred taxes
|
|
|
||||||
Other assets
|
|
|
||||||
Total long-term assets
|
|
|
||||||
|
||||||||
PROPERTY AND EQUIPMENT, NET
|
|
|
||||||
GOODWILL AND INTANGIBLE ASSETS, NET
|
|
|
||||||
|
||||||||
Total assets
|
$
|
|
$
|
|
||||
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables
|
$
|
|
$
|
|
||||
Deferred revenues
|
|
|
||||||
Short-term operating lease liabilities
|
|
|
||||||
Other payables and accrued expenses
|
|
|
||||||
Total current liabilities
|
|
|
||||||
|
||||||||
LONG-TERM LIABILITIES:
|
||||||||
Deferred revenues
|
|
|
||||||
Long-term operating lease liabilities
|
|
|
||||||
Accrued severance pay
|
|
|
||||||
Total long-term liabilities
|
|
|
||||||
|
||||||||
SHAREHOLDERS' EQUITY
|
|
|
||||||
|
||||||||
Total liabilities and shareholders' equity
|
$
|
|
$
|
|
TABLE - 4
ALLOT LTD.
AND ITS SUBSIDIARIES
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2021
|
2020
|
2021
|
2020
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||
|
||||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
||||||||||||||||
Depreciation
|
|
|
|
|
||||||||||||
Stock-based compensation
|
|
|
|
|
||||||||||||
Amortization of intangible assets
|
|
|
|
|
||||||||||||
Increase (Decrease) in accrued severance pay, net
|
|
(
|
)
|
(
|
)
|
|
||||||||||
Decrease (Increase) in other assets
|
(
|
)
|
(
|
)
|
|
|
||||||||||
Decrease in accrued interest and amortization of premium on marketable securities
|
|
|
|
|
||||||||||||
Changes in operating leases, net
|
(
|
)
|
|
(
|
)
|
(
|
)
|
|||||||||
Decrease (Increase) in trade receivables
|
(
|
)
|
|
(
|
)
|
|
||||||||||
Decrease (Increase) in other receivables and prepaid expenses
|
|
(
|
)
|
|
(
|
)
|
||||||||||
Decrease (Increase) in inventories
|
|
(
|
)
|
|
(
|
)
|
||||||||||
Decrease in long-term deferred taxes, net
|
|
|
|
|
||||||||||||
Increase (Decrease) in trade payables
|
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||
Increase (Decrease) in employees and payroll accruals
|
|
|
(
|
)
|
(
|
)
|
||||||||||
Increase (Decrease) in deferred revenues
|
|
|
|
(
|
)
|
|||||||||||
Increase (Decrease) in other payables, accrued expenses and other long term liabilities
|
(
|
)
|
|
(
|
)
|
|
||||||||||
Net cash provided by (used in) operating activities
|
|
(
|
)
|
|
(
|
)
|
||||||||||
|
||||||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Decrease (Increase) in restricted deposit
|
(
|
)
|
|
(
|
)
|
|
||||||||||
Redemption of (Investment in) short-term deposits
|
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||
Purchase of property and equipment
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Investment in available-for sale marketable securities
|
|
|
|
(
|
)
|
|||||||||||
Proceeds from sales and maturity of available-for sale marketable securities
|
|
|
|
|
||||||||||||
Net cash provided by (used in) investing activities
|
(
|
)
|
|
(
|
)
|
|
||||||||||
|
||||||||||||||||
Cash flows from financing activities:
|
||||||||||||||||
Proceeds from exercise of stock options
|
|
|
|
|
||||||||||||
Net cash provided by financing activities
|
|
|
|
|
||||||||||||
|
||||||||||||||||
Increase (Decrease) in cash and cash equivalents
|
|
|
(
|
)
|
|
|||||||||||
Cash and cash equivalents at the beginning of the period
|
|
|
|
|
||||||||||||
Cash and cash equivalents at the end of the period
|
$
|
|
$
|
|
$
|
|
$
|
|
Q2-2021 | YTD 2021 | FY 2020 | ||||||||||||||||||||||
Revenues geographic breakdown | ||||||||||||||||||||||||
Americas | 2.5 | 7 | % | 7.7 | 12 | % | 8.1 | 6 | % | |||||||||||||||
EMEA | 21.8 | 62 | % | 41.9 | 63 | % | 104.3 | 77 | % | |||||||||||||||
Asia Pacific | 11.0 | 31 | % | 16.9 | 25 | % | 23.5 | 17 | % | |||||||||||||||
35.3 | 100 | % | 66.5 | 100 | % | 135.9 | 100 | % | ||||||||||||||||
Breakdown between products & services revenues | ||||||||||||||||||||||||
Products | 23.0 | 65 | % | 40.8 | 62 | % | 92.5 | 68 | % | |||||||||||||||
Professional Services | 3.4 | 10 | % | 7.5 | 11 | % | 13.3 | 10 | % | |||||||||||||||
Support & Maintenance | 8.9 | 25 | % | 18.2 | 27 | % | 30.1 | 22 | % | |||||||||||||||
35.3 | 100 | % | 66.5 | 100 | % | 135.9 | 100 | % | ||||||||||||||||
Revenues per customer type | ||||||||||||||||||||||||
CSP | 28.1 | 80 | % | 50.9 | 76 | % | 114.8 | 84 | % | |||||||||||||||
Enterprise | 7.2 | 20 | % | 15.6 | 24 | % | 21.1 | 16 | % | |||||||||||||||
35.3 | 100 | % | 66.5 | 100 | % | 135.9 | 100 | % | ||||||||||||||||
% of top-10 end-customers out of revenues | 64 | % | 60 | % | 71 | % | ||||||||||||||||||
Total number of full time employees (end of period) | 695 | 695 | 676 | |||||||||||||||||||||
Number of basic shares (in millions) | 35.9 | 35.7 | 35.0 | |||||||||||||||||||||
Non-GAAP weighted average number of fully diluted shares (in millions) | 38.3 | 38.1 | 37.2 |