|
Allot Ltd.
By: /s/ Liat Nahum
Liat Nahum
Chief Financial Officer
|
Exhibit Number |
Description
|
99.1 |
• |
Revenues of $23.2 million were up 5% sequentially and 3% year over year, representing a return to growth,;
|
• |
Non-GAAP gross margin was 71.7%;
|
• |
Security as a Service (SECaaS) revenues continued to grow strongly, increasing 69% year-over-year to $4.7 million, in line with expectations; September 2024 SECaaS ARR* was $17.2 million;
|
• |
Non-GAAP operating profit was $1.1 million, GAAP operating loss was $0.2 million;
|
• |
Positive operating cash flow of $1.9 million;
|
• |
Net cash** increased by $2.0 million versus June 30, 2024.
|
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
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Revenues
|
$
|
23,235
|
$
|
22,635
|
$
|
67,289
|
$
|
68,808
|
||||||||
Cost of revenues
|
6,871
|
12,165
|
20,652
|
27,523
|
||||||||||||
Gross profit
|
16,364
|
10,470
|
46,637
|
41,285
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development costs, net
|
5,922
|
9,927
|
20,397
|
31,173
|
||||||||||||
Sales and marketing
|
7,699
|
10,384
|
23,400
|
31,793
|
||||||||||||
General and administrative
|
2,960
|
2,822
|
9,166
|
24,340
|
||||||||||||
Total operating expenses
|
16,581
|
23,133
|
52,963
|
87,306
|
||||||||||||
Operating loss
|
(217
|
)
|
(12,663
|
)
|
(6,326
|
)
|
(46,021
|
)
|
||||||||
Financial and other income, net
|
513
|
775
|
1,542
|
2,554
|
||||||||||||
Profit (Loss) before income tax expenses
|
296
|
(11,888
|
)
|
(4,784
|
)
|
(43,467
|
)
|
|||||||||
Tax expenses
|
540
|
473
|
1,326
|
988
|
||||||||||||
Net Loss
|
(244
|
)
|
(12,361
|
)
|
(6,110
|
)
|
(44,455
|
)
|
||||||||
Basic net loss per share
|
$
|
(0.01
|
)
|
$
|
(0.32
|
)
|
$
|
(0.17
|
)
|
$
|
(1.18
|
)
|
||||
Diluted net loss per share
|
$
|
(0.01
|
)
|
$
|
(0.32
|
)
|
$
|
(0.17
|
)
|
$
|
(1.18
|
)
|
||||
Weighted average number of shares used in
|
||||||||||||||||
computing basic net loss per share
|
39,202,550
|
38,173,533
|
38,777,119
|
37,782,281
|
||||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing diluted net loss per share
|
39,202,550
|
38,173,533
|
38,777,119
|
37,782,281
|
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
|
Nine Months Ended
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
||||||||||||||
GAAP cost of revenues
|
$
|
6,871
|
$
|
12,165
|
$
|
20,652
|
$
|
27,523
|
||||||||
Share-based compensation (1)
|
(153
|
)
|
(178
|
)
|
(631
|
)
|
(1,057
|
)
|
||||||||
Amortization of intangible assets (2)
|
(152
|
)
|
(195
|
)
|
(456
|
)
|
(582
|
)
|
||||||||
Non-GAAP cost of revenues
|
$
|
6,566
|
$
|
11,792
|
$
|
19,565
|
$
|
25,884
|
||||||||
|
||||||||||||||||
GAAP gross profit
|
$
|
16,364
|
$
|
10,470
|
$
|
46,637
|
$
|
41,285
|
||||||||
Gross profit adjustments
|
305
|
373
|
1,087
|
1,639
|
||||||||||||
Non-GAAP gross profit
|
$
|
16,669
|
$
|
10,843
|
$
|
47,724
|
$
|
42,924
|
||||||||
|
||||||||||||||||
GAAP operating expenses
|
$
|
16,581
|
$
|
23,133
|
$
|
52,963
|
$
|
87,306
|
||||||||
Share-based compensation (1)
|
(1,016
|
)
|
(1,163
|
)
|
(4,085
|
)
|
(6,177
|
)
|
||||||||
Non-GAAP operating expenses
|
$
|
15,565
|
$
|
21,970
|
$
|
48,878
|
$
|
81,129
|
||||||||
|
||||||||||||||||
GAAP financial and other income
|
$
|
513
|
$
|
775
|
$
|
1,542
|
$
|
2,554
|
||||||||
Exchange rate differences*
|
139
|
(47
|
)
|
343
|
(328
|
)
|
||||||||||
Expenses related to M&A activities (3)
|
-
|
15
|
-
|
43
|
||||||||||||
Non-GAAP Financial and other income
|
$
|
652
|
$
|
743
|
$
|
1,885
|
$
|
2,269
|
||||||||
|
||||||||||||||||
GAAP taxes on income
|
$
|
540
|
$
|
473
|
$
|
1,326
|
$
|
988
|
||||||||
Changes in tax related items
|
(45
|
)
|
(25
|
)
|
(222
|
)
|
(75
|
)
|
||||||||
Non-GAAP taxes on income
|
$
|
495
|
$
|
448
|
$
|
1,104
|
$
|
913
|
||||||||
|
||||||||||||||||
GAAP Net Loss
|
$
|
(244
|
)
|
$
|
(12,361
|
)
|
$
|
(6,110
|
)
|
$
|
(44,455
|
)
|
||||
Share-based compensation (1)
|
1,169
|
1,341
|
4,716
|
7,234
|
||||||||||||
Amortization of intangible assets (2)
|
152
|
195
|
456
|
582
|
||||||||||||
Expenses related to M&A activities (3)
|
-
|
15
|
-
|
43
|
||||||||||||
Exchange rate differences*
|
139
|
(47
|
)
|
343
|
(328
|
)
|
||||||||||
Changes in tax related items
|
45
|
25
|
222
|
75
|
||||||||||||
Non-GAAP Net income (loss)
|
$
|
1,261
|
$
|
(10,832
|
)
|
$
|
(373
|
)
|
$
|
(36,849
|
)
|
|||||
|
||||||||||||||||
GAAP Loss per share (diluted)
|
$
|
(0.01
|
)
|
$
|
(0.32
|
)
|
$
|
(0.17
|
)
|
$
|
(1.18
|
)
|
||||
Share-based compensation
|
0.03
|
0.03
|
0.13
|
0.19
|
||||||||||||
Amortization of intangible assets
|
0.01
|
0.01
|
0.02
|
0.02
|
||||||||||||
Expenses related to M&A activities
|
-
|
0.00
|
-
|
0.00
|
||||||||||||
Exchange rate differences*
|
0.00
|
(0.00
|
)
|
-
|
(0.01
|
)
|
||||||||||
Changes in tax related items
|
-
|
-
|
0.00
|
-
|
||||||||||||
Non-GAAP Net income (loss) per share (diluted)
|
$
|
0.03
|
$
|
(0.28
|
)
|
$
|
(0.02
|
)
|
$
|
(0.98
|
)
|
|||||
|
||||||||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing GAAP diluted net income (loss) per share
|
39,202,550
|
38,173,533
|
38,777,119
|
37,782,281
|
||||||||||||
|
||||||||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing non-GAAP diluted net income (loss) per share
|
42,421,818
|
38,173,533
|
38,777,119
|
37,782,281
|
* Financial income or expenses related to exchange rate differences in connection with revaluation of assets and liabilities in non-dollar denominated currencies.
|
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
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
(1) Share-based compensation:
|
||||||||||||||||
Cost of revenues
|
$
|
153
|
$
|
178
|
$
|
631
|
$
|
1,057
|
||||||||
Research and development costs, net
|
402
|
457
|
1,687
|
2,413
|
||||||||||||
Sales and marketing
|
310
|
408
|
1,545
|
2,178
|
||||||||||||
General and administrative
|
304
|
298
|
853
|
1,586
|
||||||||||||
$
|
1,169
|
$
|
1,341
|
$
|
4,716
|
$
|
7,234
|
|||||||||
(2) Amortization of intangible assets
|
||||||||||||||||
Cost of revenues
|
$
|
152
|
$
|
195
|
$
|
456
|
$
|
582
|
||||||||
$
|
152
|
$
|
195
|
$
|
456
|
$
|
582
|
|||||||||
(3) Expenses related to M&A activities
|
||||||||||||||||
Financial income
|
$
|
-
|
$
|
15
|
$
|
-
|
$
|
43
|
||||||||
$
|
-
|
$
|
15
|
$
|
-
|
$
|
43
|
TABLE - 3
|
ALLOT LTD.
|
AND ITS SUBSIDIARIES
|
CONSOLIDATED BALANCE SHEETS
|
(U.S. dollars in thousands)
|
Septermber 30,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
28,226
|
$
|
14,192
|
||||
Short-term bank deposits
|
5,500
|
10,000
|
||||||
Restricted deposits
|
481
|
1,728
|
||||||
Available-for-sale marketable securities
|
20,276
|
28,853
|
||||||
Trade receivables, net (net of allowance for credit losses of $25,455 and $25,253 on September 30, 2024 and December 31, 2023, respectively)
|
17,370
|
14,828
|
||||||
Other receivables and prepaid expenses
|
6,710
|
8,437
|
||||||
Inventories
|
10,049
|
11,874
|
||||||
Total current assets
|
88,612
|
89,912
|
||||||
LONG-TERM ASSETS:
|
||||||||
Severance pay fund
|
414
|
395
|
||||||
Restricted deposit
|
702
|
158
|
||||||
Operating lease right-of-use assets
|
7,003
|
3,057
|
||||||
Other assets
|
1,039
|
704
|
||||||
Property and equipment, net
|
9,393
|
11,189
|
||||||
Intangible assets, net
|
458
|
915
|
||||||
Goodwill
|
31,833
|
31,833
|
||||||
Total non-current assets
|
50,842
|
48,251
|
||||||
Total assets
|
$
|
139,454
|
$
|
138,163
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables
|
$
|
3,124
|
$
|
969
|
||||
Deferred revenues
|
13,895
|
14,892
|
||||||
Short-term operating lease liabilities
|
1,357
|
1,453
|
||||||
Other payables and accrued expenses
|
19,771
|
22,094
|
||||||
Total current liabilities
|
38,147
|
39,408
|
||||||
LONG-TERM LIABILITIES:
|
||||||||
Deferred revenues
|
7,030
|
7,437
|
||||||
Long-term operating lease liabilities
|
5,494
|
702
|
||||||
Accrued severance pay
|
944
|
1,080
|
||||||
Convertible debt
|
39,923
|
39,773
|
||||||
Total long-term liabilities
|
53,391
|
48,992
|
||||||
SHAREHOLDERS' EQUITY
|
47,916
|
49,763
|
||||||
Total liabilities and shareholders' equity
|
$
|
139,454
|
$
|
138,163
|
TABLE - 4
|
ALLOT LTD.
|
AND ITS SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(U.S. dollars in thousands)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Loss
|
$
|
(244
|
)
|
$
|
(12,361
|
)
|
$
|
(6,110
|
)
|
$
|
(44,455
|
)
|
||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
||||||||||||||||
Depreciation
|
1,097
|
1,251
|
3,468
|
3,898
|
||||||||||||
Stock-based compensation
|
1,169
|
1,341
|
4,716
|
7,234
|
||||||||||||
Amortization of intangible assets
|
152
|
277
|
457
|
830
|
||||||||||||
Increase (Decrease) in accrued severance pay, net
|
10
|
6
|
(155
|
)
|
79
|
|||||||||||
Decrease (Increase) in other assets, other receivables and prepaid expenses
|
(696
|
)
|
(127
|
)
|
976
|
840
|
||||||||||
Increase in accrued interest and amortization of premium/discount on marketable securities
|
(392
|
)
|
(260
|
)
|
(1,169
|
)
|
(407
|
)
|
||||||||
Increase (Decrease) in operating leases liability
|
(481
|
)
|
555
|
(1,099
|
)
|
(2,477
|
)
|
|||||||||
Decrease (Increase) in operating lease right-of-use asset
|
675
|
(934
|
)
|
1,849
|
2,005
|
|||||||||||
Decrease (Increase) in trade receivables
|
438
|
9,600
|
(2,542
|
)
|
24,489
|
|||||||||||
Decrease (Increase) in inventories
|
(443
|
)
|
4,321
|
1,825
|
(777
|
)
|
||||||||||
Increase (Decrease) in trade payables
|
2,139
|
(5,633
|
)
|
2,155
|
(7,835
|
)
|
||||||||||
Increase (Decrease) in employees and payroll accruals
|
1,575
|
(2,751
|
)
|
(2,560
|
)
|
(5,245
|
)
|
|||||||||
Decrease in deferred revenues
|
(3,369
|
)
|
(1,676
|
)
|
(1,404
|
)
|
(2,975
|
)
|
||||||||
Increase in other payables, accrued expenses and other long term liabilities
|
203
|
1,913
|
191
|
89
|
||||||||||||
Amortization of issuance costs of Convertible debt
|
50
|
50
|
150
|
148
|
||||||||||||
Net cash provided by (used in) operating activities
|
1,883
|
(4,428
|
)
|
748
|
(24,559
|
)
|
||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Decrease (Increase) in restricted deposit
|
-
|
192
|
703
|
(32
|
)
|
|||||||||||
Investment in short-term bank deposits
|
(5,500
|
)
|
-
|
(9,300
|
)
|
(15,900
|
)
|
|||||||||
Withdrawal of short-term bank deposits
|
3,800
|
16,465
|
13,800
|
71,065
|
||||||||||||
Purchase of property and equipment
|
(286
|
)
|
(1,308
|
)
|
(1,672
|
)
|
(1,868
|
)
|
||||||||
Investment in marketable securities
|
(9,532
|
)
|
(16,111
|
)
|
(44,284
|
)
|
(34,678
|
)
|
||||||||
Proceeds from redemption or sale of marketable securities
|
21,980
|
11,225
|
54,040
|
15,185
|
||||||||||||
Net cash provided by investing activities
|
10,462
|
10,463
|
13,287
|
33,772
|
||||||||||||
Cash flows from financing activities:
|
||||||||||||||||
Proceeds from exercise of stock options
|
(2
|
)
|
1
|
(1
|
)
|
1
|
||||||||||
Net cash provided by (used in) financing activities
|
(2
|
)
|
1
|
(1
|
)
|
1
|
||||||||||
Increase in cash and cash equivalents
|
12,343
|
6,036
|
14,034
|
9,214
|
||||||||||||
Cash and cash equivalents at the beginning of the period
|
15,883
|
15,473
|
14,192
|
12,295
|
||||||||||||
Cash and cash equivalents at the end of the period
|
$
|
28,226
|
$
|
21,509
|
$
|
28,226
|
$
|
21,509
|
||||||||
Non-cash activity:
|
||||||||||||||||
Right-of-use assets obtained in the exchange for operating lease liabilities
|
$
|
5,795
|
$
|
77
|
$
|
5,795
|
$
|
77
|
Other financial metrics (Unaudited)
|
U.S. dollars in millions, except number of full time employees, top 10 customers as a % of revenues and number of shares
|
Q3-2024
|
YTD 2024
|
FY 2023
|
||||||||||||||||||||||
Revenues geographic breakdown
|
||||||||||||||||||||||||
Americas
|
3.4
|
15
|
%
|
9.8
|
15
|
%
|
16.6
|
18
|
%
|
|||||||||||||||
EMEA
|
14.6
|
62
|
%
|
38.2
|
56
|
%
|
56.1
|
60
|
%
|
|||||||||||||||
Asia Pacific
|
5.2
|
23
|
%
|
19.3
|
29
|
%
|
20.5
|
22
|
%
|
|||||||||||||||
23.2
|
100
|
%
|
67.3
|
100
|
%
|
93.2
|
100
|
%
|
||||||||||||||||
Revenues breakdown by type
|
||||||||||||||||||||||||
Products
|
8.3
|
36
|
%
|
25.1
|
37
|
%
|
37.6
|
40
|
%
|
|||||||||||||||
Professional Services
|
1.4
|
6
|
%
|
5.6
|
8
|
%
|
6.1
|
7
|
%
|
|||||||||||||||
SECaaS (Security as a Service)
|
4.7
|
20
|
%
|
11.8
|
18
|
%
|
10.6
|
11
|
%
|
|||||||||||||||
Support & Maintenance
|
8.8
|
38
|
%
|
24.8
|
37
|
%
|
38.9
|
42
|
%
|
|||||||||||||||
23.2
|
100
|
%
|
67.3
|
100
|
%
|
93.2
|
100
|
%
|
||||||||||||||||
Revenues per customer type
|
||||||||||||||||||||||||
CSP
|
18.7
|
81
|
%
|
54.7
|
81
|
%
|
75.1
|
81
|
%
|
|||||||||||||||
Enterprise
|
4.5
|
19
|
%
|
12.6
|
19
|
%
|
18.1
|
19
|
%
|
|||||||||||||||
23.2
|
100
|
%
|
67.3
|
100
|
%
|
93.2
|
100
|
%
|
||||||||||||||||
Top 10 customers as a % of revenues
|
45
|
%
|
40
|
%
|
47
|
%
|
||||||||||||||||||
Total number of full time employees
|
508
|
508
|
559
|
|||||||||||||||||||||
(end of period)
|
||||||||||||||||||||||||
Non-GAAP Weighted average number of basic shares (in millions)
|
39.2
|
38.8
|
37.9
|
|||||||||||||||||||||
Non-GAAP weighted average number of fully diluted shares (in millions)
|
42.4
|
41.6
|
40.3
|
SECaaS (Security as a Service) revenues- U.S. dollars in millions (Unaudited)
|
||||
Q3-2024:
|
4.7
|
|||
Q2-2024:
|
3.7
|
|||
Q1-2024:
|
3.4
|
|||
Q4-2023:
|
3.2
|
|||
Q3-2023:
|
2.8
|
SECaaS ARR* - U.S. dollars in millions (Unaudited)
|
||||
Sep. 2024:
|
17.2
|
|||
Dec. 2023:
|
12.7
|
|||
Dec. 2022:
|
9.2
|
|||
Dec. 2021:
|
5.2
|