Allot Ltd.
|
|||
By:
|
/s/ Ziv Leitman
|
||
Ziv Leitman
|
|||
Chief Financial Officer
|
Exhibit Number
|
Description
|
|
• | Second quarter revenues were $25.0 million; |
• | SECaaS revenues were $2.4 million; June 2023 SECaaS ARR* was $9.7 million; |
• | Second quarter GAAP operating loss was $21.5 million, and non-GAAP operating loss was $18.9 million, including a provision of $14.1 million for credit losses from two customers in Africa; |
• | Q2 GAAP net loss was $20.7 million, and non-GAAP net loss was $18.3 million; |
• | Full-year 2023 revenues of $95 million to $110 million (of which SECaaS revenues are expected to be approximately $11 million); |
• | Full year 2023 operating loss of between $38 million and $44 million (includes a $14.1 million provision for credit losses from two customers in Africa); |
• | Full year 2023 negative cash flow of between $24 million and $44 million; |
• | December 2023 total ARR*, including SECaaS ARR* and Support & Maintenance ARR*, is expected to be between $51 million and $55 million; |
• | Reiterates expectations to be profitable in 2024; |
ARR - U.S. dollars in millions (Unaudited) | ||||||||||
Dec. 2021 | Dec. 2022 | Dec. 2023 target | 2022 vs. 2021 | 2023 (target) vs. 2022 | ||||||
Support & maintenance ARR * | 42.0 | 42.5 | 39-41 | 1% | (8%)-(4%) | |||||
SECaaS ARR ** | 5.2 | 9.2 | 12-14 | 77% | 30%-52% | |||||
Total ARR | 47.2 | 51.7 | 51-55 | 10% | (1%)-6% | |||||
* Support & Maintenance ARR measures the current annual run rate of the support & maintenance revenues, which is calculated based on these expected revenues in the fourth quarter and multiplied by 4. |
Investor Relations Contact: EK Global Investor Relations Ehud Helft +1 212 378 8040 allot@ekgir.com | Public Relations Contact: Seth Greenberg, Allot Ltd. +972 54 922 2294 sgreenberg@allot.com |
TABLE - 1
|
||||||||
ALLOT LTD.
|
||||||||
AND ITS SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
(U.S. dollars in thousands, except share and per share data)
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
(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
|
|
|
|
|
||||||||||||
|
||||||||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing diluted net loss per share
|
|
|
|
|
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, | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
GAAP cost of revenues | $ | 7,707 | $ | 10,242 | $ | 15,358 | $ | 20,034 | ||||||||
Share-based compensation (1) | (348 | ) | (338 | ) | (879 | ) | (519 | ) | ||||||||
Amortization of intangible assets (2) | (194 | ) | (152 | ) | (387 | ) | (304 | ) | ||||||||
Non-GAAP cost of revenues | $ | 7,165 | $ | 9,752 | $ | 14,092 | $ | 19,211 | ||||||||
GAAP gross profit | $ | 17,340 | $ | 22,530 | $ | 30,815 | $ | 44,634 | ||||||||
Gross profit adjustments | 542 | 490 | 1,266 | 823 | ||||||||||||
Non-GAAP gross profit | $ | 17,882 | $ | 23,020 | $ | 32,081 | $ | 45,457 | ||||||||
GAAP operating expenses | $ | 38,832 | $ | 29,003 | $ | 64,173 | $ | 56,759 | ||||||||
Share-based compensation (1) | (2,077 | ) | (1,831 | ) | (5,014 | ) | (4,187 | ) | ||||||||
Non-GAAP operating expenses | $ | 36,755 | $ | 27,172 | $ | 59,159 | $ | 52,572 | ||||||||
GAAP financial and other income | $ | 985 | $ | 620 | $ | 1,779 | $ | 867 | ||||||||
Exchange rate differences* | (238 | ) | (316 | ) | (281 | ) | (389 | ) | ||||||||
Expenses related to M&A activities (3) | 14 | - | 28 | - | ||||||||||||
Non-GAAP Financial and other income | $ | 761 | $ | 304 | $ | 1,526 | $ | 478 | ||||||||
GAAP taxes on income | $ | 225 | $ | 380 | $ | 515 | $ | 1,102 | ||||||||
Changes in tax related items | (25 | ) | (50 | ) | (50 | ) | (50 | ) | ||||||||
Non-GAAP taxes on income | $ | 200 | $ | 330 | $ | 465 | $ | 1,052 | ||||||||
GAAP Net Loss | $ | (20,732 | ) | $ | (6,233 | ) | $ | (32,094 | ) | $ | (12,360 | ) | ||||
Share-based compensation (1) | 2,425 | 2,169 | 5,893 | 4,706 | ||||||||||||
Amortization of intangible assets (2) | 194 | 152 | 387 | 304 | ||||||||||||
Expenses related to M&A activities (3) | 14 | - | 28 | - | ||||||||||||
Exchange rate differences* | (238 | ) | (316 | ) | (281 | ) | (389 | ) | ||||||||
Changes in tax related items | 25 | 50 | 50 | 50 | ||||||||||||
Non-GAAP Net income (loss) | $ | (18,312 | ) | $ | (4,178 | ) | $ | (26,017 | ) | $ | (7,689 | ) | ||||
GAAP Loss per share (diluted) | $ | (0.55 | ) | $ | (0.17 | ) | $ | (0.85 | ) | $ | (0.34 | ) | ||||
Share-based compensation | 0.06 | 0.06 | 0.16 | 0.13 | ||||||||||||
Amortization of intangible assets | 0.01 | 0.00 | 0.01 | 0.00 | ||||||||||||
Expenses related to M&A activities | 0.00 | - | 0.00 | - | ||||||||||||
Changes in taxes and headcount related items | - | - | - | 0.00 | ||||||||||||
Exchange rate differences* | (0.01 | ) | (0.00 | ) | (0.01 | ) | (0.00 | ) | ||||||||
Non-GAAP Net income (loss) per share (diluted) | $ | (0.49 | ) | $ | (0.11 | ) | $ | (0.69 | ) | $ | (0.21 | ) | ||||
Weighted average number of shares used in | ||||||||||||||||
computing GAAP diluted net loss per share | 37,743,328 | 36,827,197 | 37,583,412 | 36,684,017 | ||||||||||||
Weighted average number of shares used in | ||||||||||||||||
computing non-GAAP diluted net loss per share | 37,743,328 | 36,827,197 | 37,583,412 | 36,684,017 |
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, | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
(1) Share-based compensation: | ||||||||||||||||
Cost of revenues | $ | 348 | $ | 338 | $ | 879 | $ | 519 | ||||||||
Research and development costs, net | 754 | 844 | 1,956 | 1,689 | ||||||||||||
Sales and marketing | 733 | 619 | 1,770 | 1,532 | ||||||||||||
General and administrative | 590 | 368 | 1,288 | 966 | ||||||||||||
$ | 2,425 | $ | 2,169 | $ | 5,893 | $ | 4,706 | |||||||||
(2) Amortization of intangible assets | ||||||||||||||||
Cost of revenues | $ | 194 | $ | 152 | $ | 387 | $ | 304 | ||||||||
$ | 194 | $ | 152 | $ | 387 | $ | 304 | |||||||||
(3) Expenses related to M&A activities | ||||||||||||||||
Financial income | $ | 14 | $ | - | $ | 28 | $ | - | ||||||||
$ | 14 | $ | - | $ | 28 | $ | - |
TABLE - 3
|
||||
ALLOT LTD.
|
||||
AND ITS SUBSIDIARIES
|
||||
CONSOLIDATED BALANCE SHEETS
|
||||
(U.S. dollars in thousands)
|
|
June 30,
|
December 31,
|
||||||
|
2023
|
2022
|
||||||
|
(Unaudited)
|
(Audited)
|
||||||
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
||||
Short-term bank deposits
|
|
|
||||||
Restricted deposits
|
|
|
||||||
Available-for-sale marketable securities
|
|
|
||||||
Trade receivables, net (net of allowance for credit losses of $
|
|
|
||||||
Other receivables and prepaid expenses
|
|
|
||||||
Inventories
|
|
|
||||||
Total current assets
|
|
|
||||||
|
||||||||
LONG-TERM ASSETS:
|
||||||||
Severance pay fund
|
|
|
||||||
Operating lease right-of-use assets
|
|
|
||||||
Trade receivables, net
|
|
|
||||||
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
|
|
|
||||||
Convertible debt
|
|
|
||||||
Total long-term liabilities
|
|
|
||||||
|
||||||||
SHAREHOLDERS' EQUITY
|
|
|
||||||
|
||||||||
Total liabilities and shareholders' equity
|
$
|
|
$
|
|
TABLE - 4
|
|||||||
ALLOT LTD.
|
|||||||
AND ITS SUBSIDIARIES
|
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||
(U.S. dollars in thousands)
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
||||||||||||||
|
||||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
Adjustments to reconcile net income to net cash used in operating activities:
|
||||||||||||||||
Depreciation
|
|
|
|
|
||||||||||||
Stock-based compensation
|
|
|
|
|
||||||||||||
Amortization of intangible assets
|
|
|
|
|
||||||||||||
Increase in accrued severance pay, net
|
|
|
|
|
||||||||||||
Decrease (Increase) in other assets
|
|
|
(
|
)
|
|
|||||||||||
Decrease (Increase) 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 trade payables
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Increase (Decrease) in employees and payroll accruals
|
(
|
)
|
|
(
|
)
|
(
|
)
|
|||||||||
Increase (Decrease) in deferred revenues
|
|
|
(
|
)
|
|
|||||||||||
Decrease in other payables, accrued expenses and other long term liabilities
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Amortization of issuance costs of Convertible debt
|
|
|
|
|
||||||||||||
Net cash 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 redemption or sale 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
|
|
|
|
|
||||||||||||
Issuance of convertible debt
|
|
|
|
|
||||||||||||
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
|
$
|
|
$
|
|
$
|
|
$
|
|
Other financial metrics (Unaudited) | ||||||||||||||||||||||||
U.S. dollars in millions, except number of full time employees, % of top-10 end-customers out of revenues and number of shares | ||||||||||||||||||||||||
Q2-2023 | YTD 2023 | FY 2022 | ||||||||||||||||||||||
Revenues geographic breakdown | ||||||||||||||||||||||||
Americas | 8.0 | 32 | % | 10.4 | 22 | % | 21.8 | 18 | % | |||||||||||||||
EMEA | 12.7 | 51 | % | 26.1 | 57 | % | 71.2 | 58 | % | |||||||||||||||
Asia Pacific | 4.3 | 17 | % | 9.7 | 21 | % | 29.7 | 24 | % | |||||||||||||||
25.0 | 100 | % | 46.2 | 100 | % | 122.7 | 100 | % | ||||||||||||||||
Revenue breakdown by type | ||||||||||||||||||||||||
Products | 11.0 | 44 | % | 17.8 | 39 | % | 61.1 | 50 | % | |||||||||||||||
Professional Services | 1.7 | 7 | % | 3.6 | 8 | % | 11.6 | 9 | % | |||||||||||||||
SECaaS (Security as a Service) | 2.4 | 10 | % | 4.7 | 10 | % | 7.2 | 6 | % | |||||||||||||||
Support & Maintenance | 9.9 | 39 | % | 20.1 | 43 | % | 42.8 | 35 | % | |||||||||||||||
25.0 | 100 | % | 46.2 | 100 | % | 122.7 | 100 | % | ||||||||||||||||
Revenues per customer type | ||||||||||||||||||||||||
CSP | 20.4 | 82 | % | 37.5 | 81 | % | 98.3 | 80 | % | |||||||||||||||
Enterprise | 4.6 | 18 | % | 8.7 | 19 | % | 24.4 | 20 | % | |||||||||||||||
25.0 | 100 | % | 46.2 | 100 | % | 122.7 | 100 | % | ||||||||||||||||
% of top-10 end-customers out of revenues | 54 | % | 49 | % | 44 | % | ||||||||||||||||||
Total number of full time employees (end of period) | 684 | 684 | 749 | |||||||||||||||||||||
Non-GAAP Weighted average number of basic shares (in millions) | 37.7 | 37.7 | 37.0 | |||||||||||||||||||||
Non-GAAP weighted average number of fully diluted shares (in millions) | 40.1 | 40.1 | 39.5 |
SECaaS (Security as a Service) revenues- U.S. dollars in millions (Unaudited) | |||||||||
Q2-2023: | 2.4 | ||||||||
Q1-2023: | 2.3 | ||||||||
Q4-2022: | 2.2 | ||||||||
Q3-2022: | 1.7 | ||||||||
Q2-2022: | 1.7 | ||||||||
SECaaS ARR* (annualized recurring revenues)- U.S. dollars in millions (Unaudited) | |||||||||
Jun. 2023: | 9.7 | ||||||||
Dec. 2022: | 9.2 | ||||||||
Dec. 2021: | 5.2 | ||||||||
Dec. 2020: | 2.7 | ||||||||
*ARR: annualized recurring SECaaS revenues, calculated based on the monthly revenues multiplied by 12 |