Allot Communications Ltd.
|
|||
By: |
/s/ Nachum Falek
|
||
Nachum Falek
|
|||
Chief Financial Officer
|
Exhibit
|
Description
|
99.1
|
Allot Communications Reports Non-GAAP Revenues of $24.1 Million for the Third Quarter of 2013
|
|
·
|
Non-GAAP revenues grew 31.1% year on year and remained flat with first quarter 2014.
|
|
·
|
Non-GAAP gross margin was 73.1% (71.4% on a GAAP basis).
|
|
·
|
Non-GAAP operating margin was 6.5% (2.3% operating loss on a GAAP basis).
|
|
·
|
Book-to-bill above one.
|
|
·
|
Generated $1.4 million of operating cash flow.
|
|
·
|
Net cash as of June 30, 2014 totaled $123.6 million.
|
|
·
|
During the quarter, 18 large orders were received, three of which are new customers.
|
|
·
|
12 of the large orders came from mobile-service providers and 3 were from fixed-line service providers.
|
·
|
In addition, 3 large orders were received for private and public cloud deployments.
|
·
|
Won a $3 million contract with a tier-1 cable provider to deliver an intelligent traffic management solution to relieve cable access network congestion and provide big data analytics.
|
|
·
|
More than $10 million of the booking were based on the new Tera service gateway during the second quarter.
|
TABLE - 1
|
ALLOT COMMUNICATIONS 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,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Revenues
|
$ | 28,166 | $ | 21,212 | $ | 56,450 | $ | 45,326 | ||||||||
Cost of revenues
|
8,056 | 5,753 | 16,252 | 12,493 | ||||||||||||
Gross profit
|
20,110 | 15,459 | 40,198 | 32,833 | ||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development costs, net
|
7,188 | 6,898 | 14,409 | 13,800 | ||||||||||||
Sales and marketing
|
10,637 | 9,896 | 21,133 | 19,723 | ||||||||||||
General and administrative
|
2,931 | 2,666 | 5,818 | 5,304 | ||||||||||||
Total operating expenses
|
20,756 | 19,460 | 41,360 | 38,827 | ||||||||||||
Operating loss
|
(646 | ) | (4,001 | ) | (1,162 | ) | (5,994 | ) | ||||||||
Financial and other income, net
|
87 | 168 | 236 | 355 | ||||||||||||
loss before income tax benefit
|
(559 | ) | (3,833 | ) | (926 | ) | (5,639 | ) | ||||||||
|
||||||||||||||||
Tax expenses
|
61 | 32 | 82 | 73 | ||||||||||||
Net loss
|
(620 | ) | (3,865 | ) | (1,008 | ) | (5,712 | ) | ||||||||
Basic net loss per share
|
$ | (0.02 | ) | $ | (0.12 | ) | $ | (0.03 | ) | $ | (0.18 | ) | ||||
Diluted net loss per share
|
$ | (0.02 | ) | $ | (0.12 | ) | $ | (0.03 | ) | $ | (0.18 | ) | ||||
Weighted average number of shares
|
||||||||||||||||
used in computing basic net
|
||||||||||||||||
earnings per share
|
33,111,197 | 32,630,280 | 33,025,671 | 32,596,317 | ||||||||||||
Weighted average number of shares
|
||||||||||||||||
used in computing diluted net
|
||||||||||||||||
earnings per share
|
33,111,197 | 32,630,280 | 33,025,671 | 32,596,317 |
TABLE - 2
|
ALLOT COMMUNICATIONS 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,
|
||||||||||||||||
2014
|
2013
|
2014
|
2013
|
||||||||||||||
(Unaudited)
|
(Unaudited)
|
||||||||||||||||
GAAP net loss as reported
|
$ | (620 | ) | $ | (3,865 | ) | $ | (1,008 | ) | $ | (5,712 | ) | |||||
Non-GAAP adjustments
|
|||||||||||||||||
Fair value adjustment for acquired deferred revenues write down
|
11 | 276 | 23 | 313 | |||||||||||||
Expenses recorded for stock-based compensation
|
|||||||||||||||||
Cost of revenues
|
90 | 115 | 178 | 201 | |||||||||||||
Research and development costs, net
|
487 | 412 | 956 | 823 | |||||||||||||
Sales and marketing
|
811 | 874 | 1,632 | 1,620 | |||||||||||||
General and administrative
|
599 | 649 | 1,213 | 1,235 | |||||||||||||
Expenses related to M&A activities and compliance with regulatory matters (*)
|
|||||||||||||||||
General and administrative
|
25 | 21 | 33 | 33 | |||||||||||||
Research and development costs, net
|
- | 22 | - | 28 | |||||||||||||
Sales and marketing
|
- | 12 | - | 12 | |||||||||||||
Intangible assets amortization
|
|||||||||||||||||
Cost of revenues
|
400 | 503 | 799 | 1,006 | |||||||||||||
Sales and marketing
|
65 | 57 | 131 | 115 | |||||||||||||
Total adjustments
|
2,488 | 2,941 | 4,965 | 5,386 | |||||||||||||
Non-GAAP net profit (loss)
|
$ | 1,868 | $ | (924 | ) | $ | 3,957 | $ | (326 | ) | |||||||
Non- GAAP basic net profit (loss) per share
|
$ | 0.06 | $ | (0.03 | ) | $ | 0.12 | $ | (0.01 | ) | |||||||
Non- GAAP diluted net profit (loss) per share
|
$ | 0.06 | $ | (0.03 | ) | $ | 0.12 | $ | (0.01 | ) | |||||||
Weighted average number of shares
|
|||||||||||||||||
used in computing basic net
|
|||||||||||||||||
earnings per share
|
33,111,197 | 32,630,280 | 33,025,671 | 32,596,317 | |||||||||||||
Weighted average number of shares
|
|||||||||||||||||
used in computing diluted net
|
|||||||||||||||||
earnings per share
|
33,947,801 | 32,630,280 | 33,927,121 | 32,596,317 |
(*) Mostly legal, finance and compensation expenses related to the acquisition
|
TABLE - 3
|
ALLOT COMMUNICATIONS LTD.
|
AND ITS SUBSIDIARIES
|
RECONCILIATION OF GAAP TO NON-GAAP CONSOLIDATED REVENUES
|
(U.S. dollars in thousands, except share and per share data)
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP Revenues
|
$ | 28,166 | $ | 21,212 | $ | 56,450 | $ | 45,326 | ||||||||
Fair value adjustment for acquired deferred revenues write down
|
11 | 276 | 23 | 313 | ||||||||||||
Non-GAAP Revenues
|
$ | 28,177 | $ | 21,488 | $ | 56,473 | $ | 45,639 |
TABLE - 4
|
ALLOT COMMUNICATIONS LTD.
|
AND ITS SUBSIDIARIES
|
CONSOLIDATED BALANCE SHEETS
|
(U.S. dollars in thousands)
|
June 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 59,829 | $ | 42,813 | ||||
Short term deposits
|
8,500 | 38,000 | ||||||
Marketable securities and restricted cash
|
55,287 | 40,798 | ||||||
Trade receivables, net
|
23,786 | 16,908 | ||||||
Other receivables and prepaid expenses
|
8,819 | 8,218 | ||||||
Inventories
|
13,877 | 13,798 | ||||||
Total current assets
|
170,098 | 160,535 | ||||||
LONG-TERM ASSETS:
|
||||||||
Severance pay fund
|
278 | 254 | ||||||
Deferred taxes
|
1,436 | 1,602 | ||||||
Other assets
|
2,544 | 771 | ||||||
Total long-term assets
|
4,258 | 2,627 | ||||||
PROPERTY AND EQUIPMENT, NET
|
5,925 | 5,874 | ||||||
GOODWILL AND INTANGIBLE ASSETS, NET
|
29,291 | 30,221 | ||||||
Total assets
|
$ | 209,572 | $ | 199,257 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables
|
$ | 7,493 | $ | 3,191 | ||||
Deferred revenues
|
11,793 | 12,504 | ||||||
Other payables and accrued expenses
|
12,180 | 10,906 | ||||||
Total current liabilities
|
31,466 | 26,601 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Deferred revenues
|
3,522 | 2,447 | ||||||
Accrued severance pay
|
303 | 282 | ||||||
Total long-term liabilities
|
3,825 | 2,729 | ||||||
SHAREHOLDERS' EQUITY
|
174,281 | 169,927 | ||||||
Total liabilities and shareholders' equity
|
$ | 209,572 | $ | 199,257 |
TABLE - 5
|
ALLOT COMMUNICATIONS LTD.
|
AND ITS SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(U.S. dollars in thousands)
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Loss
|
$ | (620 | ) | $ | (3,865 | ) | $ | (1,008 | ) | $ | (5,712 | ) | ||||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
||||||||||||||||
Depreciation
|
762 | 867 | 1,562 | 1,747 | ||||||||||||
Stock-based compensation related to options granted to employees
|
1,987 | 2,050 | 3,979 | 3,879 | ||||||||||||
Amortization of intangible assets
|
465 | 560 | 930 | 1,122 | ||||||||||||
Capital loss
|
- | 14 | - | 14 | ||||||||||||
Increase in accrued severance pay, net
|
(7 | ) | (26 | ) | (3 | ) | (2 | ) | ||||||||
Decrease (Increase) in other assets
|
12 | 16 | (70 | ) | (13 | ) | ||||||||||
Decease in accrued interest and amortization of premium on marketable securities
|
37 | 46 | 245 | 57 | ||||||||||||
Decrease (Increase) in trade receivables
|
(2,372 | ) | 2,868 | (6,878 | ) | (2,483 | ) | |||||||||
Decrease (Increase) in other receivables and prepaid expenses
|
301 | (1,625 | ) | 199 | (1,669 | ) | ||||||||||
Increase in inventories
|
(403 | ) | (1,101 | ) | (79 | ) | (781 | ) | ||||||||
Decrease in deferred taxes, net
|
56 | - | 56 | - | ||||||||||||
Increase in trade payables
|
2,606 | 1,602 | 4,302 | 221 | ||||||||||||
Increase (Decrease) in employees and payroll accruals
|
(57 | ) | (538 | ) | 1,005 | (1,260 | ) | |||||||||
Increase (Decrease) in deferred revenues
|
(732 | ) | (1,070 | ) | 364 | (4,058 | ) | |||||||||
Increase (Decrease) in other payables and accrued expenses
|
(629 | ) | 963 | 247 | 2,136 | |||||||||||
Net cash provided by (used in) operating activities
|
1,406 | 761 | 4,851 | (6,802 | ) | |||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Decrease (Increase) in restricted deposit
|
- | (3 | ) | - | 1 | |||||||||||
Redemption of short-term deposits
|
22,000 | 15,000 | 29,500 | 76,042 | ||||||||||||
Purchase of property and equipment
|
(697 | ) | (572 | ) | (1,613 | ) | (1,428 | ) | ||||||||
Investment in marketable securities
|
(18,081 | ) | (13,704 | ) | (18,981 | ) | (29,366 | ) | ||||||||
Proceeds from redemption or sale of marketable securities
|
3,363 | 1,432 | 4,264 | 3,711 | ||||||||||||
Loan provided to third party
|
- | - | (2,735 | ) | - | |||||||||||
Proceeds from loan provided to third party
|
170 | - | 342 | - | ||||||||||||
Net cash provided by investing activities
|
6,755 | 2,153 | 10,777 | 48,960 | ||||||||||||
Cash flows from financing activities:
|
||||||||||||||||
Exercise of employee stock options
|
632 | 105 | 1,388 | 269 | ||||||||||||
Net cash provided by financing activities
|
632 | 105 | 1,388 | 269 | ||||||||||||
Increase in cash and cash equivalents
|
8,793 | 3,019 | 17,016 | 42,427 | ||||||||||||
Cash and cash equivalents at the beginning of the period
|
51,036 | 89,434 | 42,813 | 50,026 | ||||||||||||
Cash and cash equivalents at the end of the period
|
$ | 59,829 | $ | 92,453 | $ | 59,829 | $ | 92,453 |