Allot Communications Ltd.
|
|||
By:
|
/s/ Donna Rahav | ||
Donna Rahav
|
|||
Deputy General Counsel
|
|||
Exhibit
|
Description
|
99.1
|
Press Release Announcing Financial Results Dated October 30, 2012
|
|
·
|
During the quarter, received large orders from 12 service providers, 2 of which represented new customers;
|
|
·
|
8 of the large orders came from mobile service providers, 2 of which were new customers;
|
|
·
|
Recognized revenue from a new Tier 1 mobile operator during the quarter, one of two 10% customers for the quarter;
|
|
·
|
Announced closing the acquisition of Oversi on September 4, which provides Allot with a best-of-breed video caching solution; and
|
|
·
|
Announced the receipt of a large order for the new Allot MediaSwift-E caching solution, which incorporates the caching technology from Oversi, from an existing multi-million dollar APAC fixed operator customer.
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Revenues
|
$ | 27,768 | $ | 20,088 | $ | 78,390 | $ | 55,725 | ||||||||
Cost of revenues
|
8,464 | 5,728 | 23,119 | 15,885 | ||||||||||||
Gross profit
|
19,304 | 14,360 | 55,271 | 39,840 | ||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development costs, net
|
6,069 | 3,467 | 15,411 | 9,531 | ||||||||||||
Sales and marketing
|
8,539 | 6,575 | 24,420 | 19,276 | ||||||||||||
General and administrative
|
2,671 | 2,379 | 8,104 | 5,785 | ||||||||||||
Total operating expenses
|
17,279 | 12,421 | 47,935 | 34,592 | ||||||||||||
Operating profit
|
2,025 | 1,939 | 7,336 | 5,248 | ||||||||||||
Financial and other income, net
|
382 | 149 | 1,030 | 178 | ||||||||||||
Profit before income tax expenses
|
2,407 | 2,088 | 8,366 | 5,426 | ||||||||||||
|
||||||||||||||||
Tax expenses
|
19 | 13 | 43 | 114 | ||||||||||||
Net profit
|
2,388 | 2,075 | 8,323 | 5,312 | ||||||||||||
Basic net profit per share
|
$ | 0.07 | $ | 0.09 | $ | 0.26 | $ | 0.22 | ||||||||
Diluted net profit per share
|
$ | 0.07 | $ | 0.08 | $ | 0.25 | $ | 0.20 | ||||||||
Weighted average number of shares
|
||||||||||||||||
used in computing basic net
|
||||||||||||||||
earnings per share
|
32,260,061 | 24,296,038 | 31,787,646 | 24,159,643 | ||||||||||||
Weighted average number of shares
|
||||||||||||||||
used in computing diluted net
|
||||||||||||||||
earnings per share
|
33,471,098 | 26,184,244 | 33,086,932 | 26,072,423 |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP net profit as reported
|
$ | 2,388 | $ | 2,075 | $ | 8,323 | $ | 5,312 | ||||||||
Non-GAAP adjustments
|
||||||||||||||||
Expenses recorded for stock-based compensation
|
||||||||||||||||
Cost of revenues
|
57 | 19 | 154 | 69 | ||||||||||||
Research and development costs, net
|
329 | 99 | 757 | 287 | ||||||||||||
Sales and marketing
|
588 | 223 | 1,351 | 682 | ||||||||||||
General and administrative
|
342 | 165 | 796 | 532 | ||||||||||||
Expenses related to M&A activities and compliance with regulatory matters (*)
|
||||||||||||||||
General and administrative
|
354 | 798 | 2,065 | 1,336 | ||||||||||||
Research and development costs, net
|
93 | - | 343 | - | ||||||||||||
Sales and marketing
|
55 | - | 148 | - | ||||||||||||
Intangible assets amortization
|
- | - | ||||||||||||||
Cost of revenues
|
641 | 30 | 934 | 90 | ||||||||||||
S&M
|
17 | - | 17 | - | ||||||||||||
Fair value adjustment for acquired deferred revenues write down
|
258 | - | 258 | - | ||||||||||||
Total adjustments to operating profit
|
2,734 | 1,334 | 6,823 | 2,996 | ||||||||||||
Total adjustments
|
2,734 | 1,334 | 6,823 | 2,996 | ||||||||||||
Non-GAAP net profit
|
$ | 5,122 | $ | 3,409 | $ | 15,146 | $ | 8,308 | ||||||||
Non- GAAP basic net profit per share
|
$ | 0.16 | $ | 0.14 | $ | 0.48 | $ | 0.34 | ||||||||
Non- GAAP diluted net profit per share
|
$ | 0.15 | $ | 0.13 | $ | 0.45 | $ | 0.32 | ||||||||
Weighted average number of shares
|
||||||||||||||||
used in computing basic net
|
||||||||||||||||
earnings per share
|
32,260,061 | 24,296,038 | 31,787,646 | 24,159,643 | ||||||||||||
Weighted average number of shares
|
||||||||||||||||
used in computing diluted net
|
||||||||||||||||
earnings per share
|
33,848,560 | 26,287,478 | 33,347,232 | 26,172,819 |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Revenues
|
$ | 28,026 | $ | 20,088 | $ | 78,648 | $ | 55,725 | ||||||||
Cost of revenues
|
7,766 | 5,679 | 22,031 | 15,726 | ||||||||||||
Gross profit
|
20,260 | 14,409 | 56,617 | 39,999 | ||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development costs, net
|
5,647 | 3,368 | 14,311 | 9,244 | ||||||||||||
Sales and marketing
|
7,879 | 6,352 | 22,904 | 18,594 | ||||||||||||
General and administrative
|
1,975 | 1,416 | 5,243 | 3,917 | ||||||||||||
Total operating expenses
|
15,501 | 11,136 | 42,458 | 31,755 | ||||||||||||
Operating profit
|
4,759 | 3,273 | 14,159 | 8,244 | ||||||||||||
Financial and other income, net
|
382 | 149 | 1,030 | 178 | ||||||||||||
Profit before income tax expenses
|
5,141 | 3,422 | 15,189 | 8,422 | ||||||||||||
|
||||||||||||||||
Tax expenses
|
19 | 13 | 43 | 114 | ||||||||||||
Net profit
|
5,122 | 3,409 | 15,146 | 8,308 | ||||||||||||
Basic net profit per share
|
$ | 0.16 | $ | 0.14 | $ | 0.48 | $ | 0.34 | ||||||||
Diluted net profit per share
|
$ | 0.15 | $ | 0.13 | $ | 0.45 | $ | 0.32 | ||||||||
Weighted average number of shares
|
||||||||||||||||
used in computing basic net
|
||||||||||||||||
earnings per share
|
32,260,061 | 24,296,038 | 31,787,646 | 24,159,643 | ||||||||||||
Weighted average number of shares
|
||||||||||||||||
used in computing diluted net
|
||||||||||||||||
earnings per share
|
33,848,560 | 26,287,478 | 33,347,232 | 26,172,819 |
Septemeber 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
(Uaudited)
|
(Audited)
|
|||||||
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 25,668 | $ | 116,682 | ||||
Short term deposits
|
94,000 | 24,000 | ||||||
Marketable securities and restricted cash
|
24,427 | 18,718 | ||||||
Trade receivables, net
|
21,739 | 11,926 | ||||||
Other receivables and prepaid expenses
|
4,946 | 5,950 | ||||||
Inventories
|
11,059 | 10,501 | ||||||
Total current assets
|
181,839 | 187,777 | ||||||
LONG-TERM ASSETS:
|
||||||||
Severance pay fund
|
182 | 178 | ||||||
Other assets and deferred taxes
|
320 | 356 | ||||||
Total long-term assets
|
502 | 534 | ||||||
PROPERTY AND EQUIPMENT, NET
|
6,799 | 5,352 | ||||||
GOODWILL AND INTANGIBLE ASSETS, NET
|
34,541 | 3,395 | ||||||
Total assets
|
$ | 223,681 | $ | 197,058 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables
|
$ | 7,603 | $ | 2,684 | ||||
Deferred revenues
|
15,936 | 16,694 | ||||||
Other payables and accrued expenses
|
15,326 | 9,462 | ||||||
Total current liabilities
|
38,865 | 28,840 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Deferred revenues
|
4,632 | 5,430 | ||||||
Accrued severance pay
|
229 | 219 | ||||||
Total long-term liabilities
|
4,861 | 5,649 | ||||||
SHAREHOLDERS' EQUITY
|
179,955 | 162,569 | ||||||
Total liabilities and shareholders' equity
|
$ | 223,681 | $ | 197,058 |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
$ | 2,388 | $ | 2,075 | $ | 8,323 | $ | 5,312 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation
|
890 | 712 | 2,253 | 2,048 | ||||||||||||
Stock-based compensation related to options granted to employees and non-employees
|
1,316 | 506 | 3,058 | 1,570 | ||||||||||||
Amortization of intangible assets
|
658 | 30 | 951 | 91 | ||||||||||||
Capital loss
|
10 | - | 14 | 9 | ||||||||||||
Decrease (Increase) in accrued severance pay, net
|
(1 | ) | (1 | ) | 6 | 5 | ||||||||||
Decrease in other assets
|
55 | 95 | 56 | 94 | ||||||||||||
Decease in accrued interest and amortization of premium on marketable securities
|
96 | 19 | 144 | 66 | ||||||||||||
Increase in trade receivables
|
(4,143 | ) | (1,657 | ) | (9,642 | ) | (2,060 | ) | ||||||||
Decrease (Increase) in other receivables and prepaid expenses
|
(65 | ) | 2,129 | 1,561 | 795 | |||||||||||
Decrease in inventories
|
1,816 | 676 | 2,137 | 1,782 | ||||||||||||
Increase (Decrease) in trade payables
|
(1,125 | ) | 1,735 | 1,367 | (1,310 | ) | ||||||||||
Increase (Decrease) in employees and payroll accruals
|
1,789 | 95 | 2,167 | (514 | ) | |||||||||||
Decrease in deferred revenues
|
(2,659 | ) | (1,383 | ) | (4,295 | ) | (319 | ) | ||||||||
Increase (Decrease) in other payables and accrued expenses
|
(875 | ) | (1,649 | ) | 1,242 | (329 | ) | |||||||||
Net cash provided by operating activities
|
150 | 3,382 | 9,342 | 7,240 | ||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Increase in restricted deposit
|
(147 | ) | - | (126 | ) | (487 | ) | |||||||||
Investment in short-term deposit
|
(23,000 | ) | (18,000 | ) | (70,000 | ) | (18,000 | ) | ||||||||
Purchase of property and equipment
|
(1,528 | ) | (740 | ) | (2,997 | ) | (2,039 | ) | ||||||||
Proceeds from sale of property and equipment
|
- | - | - | 30 | ||||||||||||
Investment in marketable securities
|
(6,443 | ) | (2,317 | ) | (7,694 | ) | (4,231 | ) | ||||||||
Proceeds from redemption or sale of marketable securities
|
800 | 803 | 2,000 | 2,403 | ||||||||||||
Investment in Subsidiary
|
(13,493 | ) | - | (23,892 | ) | - | ||||||||||
Loan to purchased Subsidiary
|
- | - | (1,000 | ) | - | |||||||||||
Net cash used in investing activities
|
(43,811 | ) | (20,254 | ) | (103,709 | ) | (22,324 | ) | ||||||||
Cash flows from financing activities:
|
||||||||||||||||
Exercise of warrants and employee stock options
|
1,198 | 550 | 5,305 | 2,020 | ||||||||||||
Redemption of bank loan
|
(1,952 | ) | - | (1,952 | ) | - | ||||||||||
Net cash provided by (used in) financing activities
|
(754 | ) | 550 | 3,353 | 2,020 | |||||||||||
Increase in cash and cash equivalents
|
(44,415 | ) | (16,322 | ) | (91,014 | ) | (13,064 | ) | ||||||||
Cash and cash equivalents at the beginning of the period
|
70,083 | 46,116 | 116,682 | 42,858 | ||||||||||||
Cash and cash equivalents at the end of the period
|
$ | 25,668 | $ | 29,794 | $ | 25,668 | $ | 29,794 |