|
Allot Ltd.
|
|
|
|
|
|
By:
|
/s/ Ziv Leitman
Ziv Leitman
Chief Financial Officer
|
Exhibit Number
|
Description
|
• |
Fourth quarter revenues were $24.3 million and full-year 2023 revenues were $93.2 million;
|
• |
SECaaS revenues were $3.2 million for Q4 and $10.6 million for FY 2023, up 41.5% and 48.4% year-over-year respectively.
|
• |
December 2023 SECaaS ARR* was $12.7 million;
|
• |
Q4 GAAP net loss was $18.3 million and non-GAAP net loss was $16.4 million, including a credit loss provision for 2 specific customers of approximately $9 million; the full year 2023 GAAP net loss was $62.8 million and non-GAAP net loss
was $53.3 million, including a credit loss provision of approximately $23 million;
|
• |
Full-year 2024 non-GAAP operating profit and free cash flow breakeven
|
• |
Continued double-digit growth of SECaaS revenues and ARR
|
Investor Relations Contact:
|
Public Relations Contact:
|
EK Global Investor Relations
Ehud Helft
+1 212 378 8040
allot@ekgir.com
|
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
|
Year Ended
|
||||||||||||||
|
December 31,
|
December 31,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|||||||||||||
|
||||||||||||||||
Revenues
|
$
|
24,342
|
$
|
33,029
|
$
|
93,150
|
$
|
122,737
|
||||||||
Cost of revenues
|
12,941
|
11,134
|
40,464
|
39,831
|
||||||||||||
Gross profit
|
11,401
|
21,895
|
52,686
|
82,906
|
||||||||||||
|
||||||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development costs, net
|
7,942
|
12,371
|
39,115
|
49,800
|
||||||||||||
Sales and marketing
|
12,057
|
12,881
|
43,850
|
49,393
|
||||||||||||
General and administrative
|
10,316
|
3,703
|
34,656
|
15,982
|
||||||||||||
Total operating expenses
|
30,315
|
28,955
|
117,621
|
115,175
|
||||||||||||
Operating loss
|
(18,914
|
)
|
(7,060
|
)
|
(64,935
|
)
|
(32,269
|
)
|
||||||||
Financial and other income, net
|
661
|
796
|
3,215
|
2,134
|
||||||||||||
Loss before income tax expenses
|
(18,253
|
)
|
(6,264
|
)
|
(61,720
|
)
|
(30,135
|
)
|
||||||||
Tax expenses
|
96
|
474
|
1,084
|
1,895
|
||||||||||||
Net Loss
|
(18,349
|
)
|
(6,738
|
)
|
(62,804
|
)
|
(32,030
|
)
|
||||||||
|
||||||||||||||||
Basic net loss per share
|
$
|
(0.48
|
)
|
$
|
(0.18
|
)
|
$
|
(1.66
|
)
|
$
|
(0.87
|
)
|
||||
|
||||||||||||||||
Diluted net loss per share
|
$
|
(0.48
|
)
|
$
|
(0.18
|
)
|
$
|
(1.66
|
)
|
$
|
(0.87
|
)
|
||||
|
||||||||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing basic net loss per share
|
38,293,808
|
37,325,971
|
37,911,214
|
36,975,424
|
||||||||||||
|
||||||||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing diluted net loss per share
|
38,293,808
|
37,325,971
|
37,911,214
|
36,975,424
|
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
|
Year Ended
|
||||||||||||||
|
December 31,
|
December 31,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
||||||||||||||
|
||||||||||||||||
GAAP cost of revenues
|
$
|
12,941
|
$
|
11,134
|
$
|
40,464
|
$
|
39,831
|
||||||||
Share-based compensation (1)
|
(162
|
)
|
(323
|
)
|
(1,219
|
)
|
(1,133
|
)
|
||||||||
Amortization of intangible assets (2)**
|
(1,024
|
)
|
(157
|
)
|
(1,606
|
)
|
(613
|
)
|
||||||||
Non-GAAP cost of revenues
|
$
|
11,755
|
$
|
10,654
|
$
|
37,639
|
$
|
38,085
|
||||||||
|
||||||||||||||||
GAAP gross profit
|
$
|
11,401
|
$
|
21,895
|
$
|
52,686
|
$
|
82,906
|
||||||||
Gross profit adjustments
|
1,186
|
480
|
2,825
|
1,746
|
||||||||||||
Non-GAAP gross profit
|
$
|
12,587
|
$
|
22,375
|
$
|
55,511
|
$
|
84,652
|
||||||||
|
||||||||||||||||
GAAP operating expenses
|
$
|
30,315
|
$
|
28,955
|
$
|
117,621
|
$
|
115,175
|
||||||||
Share-based compensation (1)
|
(1,449
|
)
|
(1,966
|
)
|
(7,626
|
)
|
(8,032
|
)
|
||||||||
Amortization of intangible assets (2)**
|
-
|
-
|
-
|
-
|
||||||||||||
Income related to M&A activities (3)
|
699
|
274
|
699
|
274
|
||||||||||||
Changes in taxes and headcount related items (4)
|
-
|
325
|
-
|
325
|
||||||||||||
Non-GAAP operating expenses
|
$
|
29,565
|
$
|
27,588
|
$
|
110,694
|
$
|
107,742
|
||||||||
GAAP financial and other income
|
$
|
661
|
$
|
796
|
$
|
3,215
|
$
|
2,134
|
||||||||
Exchange rate differences*
|
(50
|
)
|
(85
|
)
|
(378
|
)
|
(442
|
)
|
||||||||
Expenses related to M&A activities (3)
|
-
|
4
|
43
|
4
|
||||||||||||
Non-GAAP Financial and other income
|
$
|
611
|
$
|
715
|
$
|
2,880
|
$
|
1,696
|
||||||||
|
||||||||||||||||
GAAP taxes on income
|
$
|
96
|
$
|
474
|
$
|
1,084
|
$
|
1,895
|
||||||||
Changes in tax related items
|
(25
|
)
|
(25
|
)
|
(100
|
)
|
(100
|
)
|
||||||||
Non-GAAP taxes on income
|
$
|
71
|
$
|
449
|
$
|
984
|
$
|
1,795
|
||||||||
|
||||||||||||||||
GAAP Net Loss
|
$
|
(18,349
|
)
|
$
|
(6,738
|
)
|
$
|
(62,804
|
)
|
$
|
(32,030
|
)
|
||||
Share-based compensation (1)
|
1,611
|
2,289
|
8,845
|
9,165
|
||||||||||||
Amortization of intangible assets (2)**
|
1,024
|
157
|
1,606
|
613
|
||||||||||||
Income related to M&A activities (3)
|
(699
|
)
|
(270
|
)
|
(656
|
)
|
(270
|
)
|
||||||||
Changes in taxes and headcount related items (4)
|
-
|
(325
|
)
|
-
|
(325
|
)
|
||||||||||
Exchange rate differences*
|
(50
|
)
|
(85
|
)
|
(378
|
)
|
(442
|
)
|
||||||||
Changes in tax related items
|
25
|
25
|
100
|
100
|
||||||||||||
Non-GAAP Net income (loss)
|
$
|
(16,438
|
)
|
$
|
(4,947
|
)
|
$
|
(53,287
|
)
|
$
|
(23,189
|
)
|
||||
|
||||||||||||||||
GAAP Loss per share (diluted)
|
$
|
(0.48
|
)
|
$
|
(0.18
|
)
|
$
|
(1.66
|
)
|
$
|
(0.87
|
)
|
||||
Share-based compensation
|
0.04
|
0.06
|
0.23
|
0.25
|
||||||||||||
Amortization of intangible assets**
|
0.03
|
0.01
|
0.05
|
0.02
|
||||||||||||
Income related to M&A activities
|
(0.02
|
)
|
(0.01
|
)
|
(0.02
|
)
|
(0.01
|
)
|
||||||||
Changes in taxes and headcount related items
|
-
|
(0.01
|
)
|
-
|
(0.01
|
)
|
||||||||||
Exchange rate differences*
|
(0.00
|
)
|
(0.00
|
)
|
(0.01
|
)
|
(0.01
|
)
|
||||||||
Non-GAAP Net income (loss) per share (diluted)
|
$
|
(0.43
|
)
|
$
|
(0.13
|
)
|
$
|
(1.41
|
)
|
$
|
(0.63
|
)
|
||||
|
||||||||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing GAAP diluted net loss per share
|
38,293,808
|
37,325,971
|
37,911,214
|
36,975,424
|
||||||||||||
|
||||||||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing non-GAAP diluted net loss per share
|
38,293,808
|
37,325,971
|
37,911,214
|
36,975,424
|
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
|
Year Ended
|
||||||||||||||
|
December 31,
|
December 31,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
||||||||||||||
|
||||||||||||||||
(1) Share-based compensation:
|
||||||||||||||||
Cost of revenues
|
$
|
162
|
$
|
323
|
$
|
1,219
|
$
|
1,133
|
||||||||
Research and development costs, net
|
597
|
775
|
3,010
|
3,168
|
||||||||||||
Sales and marketing
|
473
|
684
|
2,651
|
2,943
|
||||||||||||
General and administrative
|
379
|
507
|
1,965
|
1,921
|
||||||||||||
|
$
|
1,611
|
$
|
2,289
|
$
|
8,845
|
$
|
9,165
|
||||||||
|
||||||||||||||||
(2) Amortization of intangible assets
|
||||||||||||||||
Cost of revenues
|
$
|
1,024
|
$
|
157
|
$
|
1,606
|
$
|
613
|
||||||||
|
$
|
1,024
|
$
|
157
|
$
|
1,606
|
$
|
613
|
||||||||
|
||||||||||||||||
(3) Expenses (Income) related to M&A activities
|
||||||||||||||||
General and administrative
|
$
|
(699
|
)
|
$
|
-
|
$
|
(699
|
)
|
$
|
-
|
||||||
Research and development costs, net
|
-
|
(274
|
)
|
-
|
(274
|
)
|
||||||||||
Finanacial expensees (income)
|
-
|
4
|
43
|
4
|
||||||||||||
|
$
|
(699
|
)
|
$
|
(270
|
)
|
$
|
(656
|
)
|
$
|
(270
|
)
|
||||
|
||||||||||||||||
(4) Changes in taxes and headcount related items
|
||||||||||||||||
Sales and marketing
|
$
|
-
|
$
|
(325
|
)
|
$
|
-
|
$
|
(325
|
)
|
||||||
|
$
|
-
|
$
|
(325
|
)
|
$
|
-
|
$
|
(325
|
)
|
TABLE - 3
|
ALLOT LTD.
|
AND ITS SUBSIDIARIES
|
CONSOLIDATED BALANCE SHEETS
|
(U.S. dollars in thousands)
|
December 31,
|
December 31,
|
|||||||
2023
|
2022
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
14,192
|
$
|
12,295
|
||||
Short-term bank deposits
|
10,000
|
68,765
|
||||||
Restricted deposits
|
1,728
|
1,050
|
||||||
Available-for-sale marketable securities
|
28,853
|
4,293
|
||||||
Trade receivables, net (net of allowance for credit losses of $25,253 and $2,908 on December 31, 2023 and December 31, 2022, respectively)
|
14,828
|
44,167
|
||||||
Other receivables and prepaid expenses
|
8,422
|
7,985
|
||||||
Inventories
|
11,874
|
13,262
|
||||||
Total current assets
|
89,897
|
151,817
|
||||||
LONG-TERM ASSETS:
|
||||||||
Restricted deposit
|
158
|
-
|
||||||
Severance pay fund
|
395
|
371
|
||||||
Operating lease right-of-use assets
|
3,057
|
5,387
|
||||||
Trade receivables, net
|
-
|
4,934
|
||||||
Other assets
|
562
|
864
|
||||||
Total long-term assets
|
4,172
|
11,556
|
||||||
PROPERTY AND EQUIPMENT, NET
|
11,189
|
14,236
|
||||||
GOODWILL AND INTANGIBLE ASSETS, NET
|
32,748
|
35,344
|
||||||
Total assets
|
$
|
138,006
|
$
|
212,953
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables
|
$
|
969
|
$
|
11,661
|
||||
Deferred revenues
|
14,892
|
20,825
|
||||||
Short-term operating lease liabilities
|
1,453
|
2,542
|
||||||
Other payables and accrued expenses
|
21,937
|
25,573
|
||||||
Total current liabilities
|
39,251
|
60,601
|
||||||
LONG-TERM LIABILITIES:
|
||||||||
Deferred revenues
|
7,437
|
7,285
|
||||||
Long-term operating lease liabilities
|
702
|
2,579
|
||||||
Accrued severance pay
|
1,080
|
940
|
||||||
Convertible debt
|
39,773
|
39,575
|
||||||
Total long-term liabilities
|
48,992
|
50,379
|
||||||
SHAREHOLDERS' EQUITY
|
49,763
|
101,973
|
||||||
Total liabilities and shareholders' equity
|
$
|
138,006
|
$
|
212,953
|
TABLE - 4
|
ALLOT LTD.
|
AND ITS SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(U.S. dollars in thousands)
|
|
Three Months Ended
|
Year Ended
|
||||||||||||||
|
December 31,
|
December 31,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|||||||||||||
|
||||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Loss
|
$
|
(18,349
|
)
|
$
|
(6,738
|
)
|
$
|
(62,804
|
)
|
$
|
(32,030
|
)
|
||||
Adjustments to reconcile net income to net cash used in operating activities:
|
||||||||||||||||
Depreciation
|
1,638
|
2,287
|
5,536
|
6,406
|
||||||||||||
Stock-based compensation
|
1,611
|
2,288
|
8,845
|
9,165
|
||||||||||||
Amortization of intangible assets
|
1,766
|
241
|
2,596
|
946
|
||||||||||||
Increase in accrued severance pay, net
|
37
|
57
|
116
|
92
|
||||||||||||
Decrease in other assets
|
636
|
196
|
302
|
775
|
||||||||||||
Decrease (Increase) in accrued interest and amortization of premium on marketable securities
|
(305
|
)
|
(13
|
)
|
(712
|
)
|
71
|
|||||||||
Changes in operating leases, net
|
(164
|
)
|
979
|
(636
|
)
|
(5
|
)
|
|||||||||
Decrease (Increase) in trade receivables
|
9,784
|
(7,189
|
)
|
34,273
|
(11,629
|
)
|
||||||||||
Decrease (Increase) in other receivables and prepaid expenses
|
(698
|
)
|
(338
|
)
|
476
|
(55
|
)
|
|||||||||
Decrease (Increase) in inventories
|
2,165
|
(586
|
)
|
1,388
|
(2,170
|
)
|
||||||||||
Increase (Decrease) in trade payables
|
(2,857
|
)
|
5,608
|
(10,692
|
)
|
7,721
|
||||||||||
Increase (Decrease) in employees and payroll accruals
|
1,115
|
1,873
|
(4,130
|
)
|
(385
|
)
|
||||||||||
Decrease in deferred revenues
|
(2,806
|
)
|
(6,815
|
)
|
(5,781
|
)
|
(9,970
|
)
|
||||||||
Increase (Decrease) in other payables, accrued expenses and other long term liabilities
|
1,200
|
(1,586
|
)
|
1,289
|
(1,668
|
)
|
||||||||||
Amortization of issuance costs of Convertible debt
|
50
|
50
|
198
|
171
|
||||||||||||
Net cash used in operating activities
|
(5,177
|
)
|
(9,686
|
)
|
(29,736
|
)
|
(32,565
|
)
|
||||||||
|
||||||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
|
||||||||||||||||
Decrease (Increase) in restricted deposit
|
(804
|
)
|
50
|
(836
|
)
|
430
|
||||||||||
Redemption of (Investment in) short-term deposits
|
3,600
|
15,350
|
58,765
|
(7,830
|
)
|
|||||||||||
Purchase of property and equipment
|
(621
|
)
|
(1,507
|
)
|
(2,489
|
)
|
(5,642
|
)
|
||||||||
Acquisitions, net of Cash acquired, and other
|
-
|
(500
|
)
|
-
|
(500
|
)
|
||||||||||
Investment in available-for sale marketable securities
|
(12,064
|
)
|
-
|
(46,742
|
)
|
-
|
||||||||||
Proceeds from redemption or sale of available-for sale marketable securities
|
7,750
|
-
|
22,935
|
7,030
|
||||||||||||
Net cash provided by (used in) investing activities
|
(2,139
|
)
|
13,393
|
31,633
|
(6,512
|
)
|
||||||||||
|
||||||||||||||||
Cash flows from financing activities:
|
||||||||||||||||
|
||||||||||||||||
Proceeds from exercise of stock options
|
(1
|
)
|
1
|
-
|
251
|
|||||||||||
Issuance of convertible debt
|
-
|
-
|
-
|
39,404
|
||||||||||||
Net cash provided by (used in) financing activities
|
(1
|
)
|
1
|
-
|
39,655
|
|||||||||||
|
||||||||||||||||
Increase (Decrease) in cash and cash equivalents
|
(7,317
|
)
|
3,708
|
1,897
|
578
|
|||||||||||
Cash and cash equivalents at the beginning of the period
|
21,509
|
8,587
|
12,295
|
11,717
|
||||||||||||
Cash and cash equivalents at the end of the period
|
$
|
14,192
|
$
|
12,295
|
$
|
14,192
|
$
|
12,295
|
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
|
||||||||||||||||||||||||
|
Q4-2023
|
FY 2023
|
FY 2022
|
|||||||||||||||||||||
Revenues geographic breakdown
|
||||||||||||||||||||||||
Americas
|
3.8
|
16
|
%
|
16.6
|
18
|
%
|
21.8
|
18
|
%
|
|||||||||||||||
EMEA
|
14.4
|
59
|
%
|
56.1
|
60
|
%
|
71.2
|
58
|
%
|
|||||||||||||||
Asia Pacific
|
6.1
|
25
|
%
|
20.5
|
22
|
%
|
29.7
|
24
|
%
|
|||||||||||||||
|
24.3
|
100
|
%
|
93.2
|
100
|
%
|
122.7
|
100
|
%
|
|||||||||||||||
|
||||||||||||||||||||||||
Revenue breakdown by type
|
||||||||||||||||||||||||
Products
|
10.7
|
44
|
%
|
37.6
|
40
|
%
|
61.1
|
50
|
%
|
|||||||||||||||
Professional Services
|
1.1
|
5
|
%
|
6.1
|
7
|
%
|
11.6
|
9
|
%
|
|||||||||||||||
SECaaS (Security as a Service)
|
3.2
|
13
|
%
|
10.6
|
11
|
%
|
7.2
|
6
|
%
|
|||||||||||||||
Support & Maintenance
|
9.3
|
38
|
%
|
38.9
|
42
|
%
|
42.8
|
35
|
%
|
|||||||||||||||
|
24.3
|
100
|
%
|
93.2
|
100
|
%
|
122.7
|
100
|
%
|
|||||||||||||||
|
||||||||||||||||||||||||
Revenues per customer type
|
||||||||||||||||||||||||
CSP
|
19.7
|
81
|
%
|
75.1
|
81
|
%
|
98.3
|
80
|
%
|
|||||||||||||||
Enterprise
|
4.6
|
19
|
%
|
18.1
|
19
|
%
|
24.4
|
20
|
%
|
|||||||||||||||
|
24.3
|
100
|
%
|
93.2
|
100
|
%
|
122.7
|
100
|
%
|
|||||||||||||||
|
||||||||||||||||||||||||
Security revenues
|
21.7
|
28.5
|
||||||||||||||||||||||
|
||||||||||||||||||||||||
Backlog (end of period)
|
58.8
|
87.7
|
||||||||||||||||||||||
|
||||||||||||||||||||||||
% of top-10 end-customers out of revenues
|
63
|
%
|
47
|
%
|
44
|
%
|
||||||||||||||||||
|
||||||||||||||||||||||||
Total number of full time employees
|
559
|
559
|
749
|
|||||||||||||||||||||
(end of period)
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Non-GAAP Weighted average number of basic shares (in millions)
|
38.3
|
37.9
|
37.0
|
|||||||||||||||||||||
|
||||||||||||||||||||||||
Non-GAAP weighted average number of fully diluted shares (in millions)
|
40.5
|
40.3
|
39.5
|
SECaaS (Security as a Service) revenues- U.S. dollars in millions (Unaudited)
|
||||
|
||||
Q4-2023:
|
3.2
|
|||
Q3-2023:
|
2.8
|
|||
Q2-2023:
|
2.4
|
|||
Q1-2023:
|
2.3
|
|||
Q4-2022:
|
2.2
|
SECaaS ARR* (annualized recurring revenues)- U.S. dollars in millions (Unaudited)
|
||||
|
||||
Dec. 2023:
|
12.7
|
|||
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
|