Allot Communications Ltd.
|
|||
By:
|
/s/ Rael Kolevsohn | ||
Rael Kolevsohn
|
|||
VP Legal Affairs & General Counsel
|
|||
Exhibit
99.1
|
Description
Allot Communications Reports Non-GAAP 25% Revenue Growth for Q3 2014
|
|
·
|
Non-GAAP Revenues grew 25% year on year and 7% sequentially
|
|
·
|
Non-GAAP Gross Margin was 75% (73% on a GAAP basis)
|
|
·
|
Non-GAAP Operating Margin was 10% (2% on a GAAP basis)
|
|
·
|
Book-to-bill above one
|
|
·
|
Generated $2.9 million of Operating Cash Flow
|
|
·
|
Net Cash as of September 30, 2014 totaled $125.4 million
|
·
|
During Q3 2014, 10 large orders were received, 2 of which are new customers
|
·
|
3 of the large orders came from mobile-service providers and 4 were from fixed-line service providers
|
·
|
In addition, 3 large orders were received for private and public cloud deployments
|
·
|
Received an expansion order of more than $15 million from a Tier-1 operator. The order includes Allot Service Gateway Tera and Allot ServiceProtector.
|
·
|
Received an expansion order of over $5 million for the Tera platform from two Tier-1 service providers.
|
·
|
Secured 3 orders from major cloud service providers to ensure user experience and productivity through greater application visibility, control and security.
|
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
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Revenues
|
$ | 30,101 | $ | 23,949 | $ | 86,551 | $ | 69,274 | ||||||||
Cost of revenues
|
8,059 | 6,568 | 24,311 | 19,061 | ||||||||||||
Gross profit
|
22,042 | 17,381 | 62,240 | 50,213 | ||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development costs, net
|
7,240 | 6,599 | 21,649 | 20,399 | ||||||||||||
Sales and marketing
|
11,411 | 9,982 | 32,544 | 29,704 | ||||||||||||
General and administrative
|
2,798 | 2,942 | 8,616 | 8,246 | ||||||||||||
Total operating expenses
|
21,449 | 19,523 | 62,809 | 58,349 | ||||||||||||
Operating profit (loss)
|
593 | (2,142 | ) | (569 | ) | (8,136 | ) | |||||||||
Financial and other income, net
|
224 | 229 | 460 | 584 | ||||||||||||
Profit (loss) before income tax benefit
|
817 | (1,913 | ) | (109 | ) | (7,552 | ) | |||||||||
|
||||||||||||||||
Tax expenses
|
52 | 17 | 134 | 90 | ||||||||||||
Net profit (loss)
|
765 | (1,930 | ) | (243 | ) | (7,642 | ) | |||||||||
Basic net profit (loss) per share
|
$ | 0.02 | $ | (0.06 | ) | $ | (0.01 | ) | $ | (0.23 | ) | |||||
Diluted net profit (loss) per share
|
$ | 0.02 | $ | (0.06 | ) | $ | (0.01 | ) | $ | (0.23 | ) | |||||
Weighted average number of shares
|
||||||||||||||||
used in computing basic net
|
||||||||||||||||
earnings per share
|
33,234,558 | 32,710,885 | 33,096,065 | 32,634,926 | ||||||||||||
Weighted average number of shares
|
||||||||||||||||
used in computing diluted net
|
||||||||||||||||
earnings per share
|
33,631,356 | 32,710,885 | 33,096,065 | 32,634,926 |
TABLE - 2
|
ALLOT COMMUNICATIONS LTD.
|
AND ITS SUBSIDIARIES
|
RECONCILATION 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,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP net profit (loss) as reported
|
$ | 765 | $ | (1,930 | ) | $ | (243 | ) | $ | (7,642 | ) | |||||
Non-GAAP adjustments
|
||||||||||||||||
Expenses recorded for stock-based compensation
|
||||||||||||||||
Cost of revenues
|
90 | 88 | 268 | 289 | ||||||||||||
Research and development costs, net
|
476 | 428 | 1,432 | 1,251 | ||||||||||||
Sales and marketing
|
830 | 796 | 2,462 | 2,415 | ||||||||||||
General and administrative
|
498 | 705 | 1,710 | 1,940 | ||||||||||||
Expenses related to M&A activities and compliance with regulatory matters (*)
|
||||||||||||||||
General and administrative
|
- | 3 | 33 | 36 | ||||||||||||
Research and development costs, net
|
- | 28 | ||||||||||||||
Sales and marketing
|
- | 12 | ||||||||||||||
Intangible assets amortization
|
||||||||||||||||
Cost of revenues
|
400 | 587 | 1,199 | 1,593 | ||||||||||||
Sales and marketing
|
57 | 58 | 188 | 173 | ||||||||||||
Fair value adjustment for acquired deferred revenues write down
|
11 | 147 | 34 | 460 | ||||||||||||
Expense related to settlement of OCS grants (Cost of revenues)
|
- | 250 | - | 250 | ||||||||||||
Total adjustments
|
2,362 | 3,062 | 7,326 | 8,447 | ||||||||||||
Non-GAAP net profit
|
$ | 3,127 | $ | 1,132 | $ | 7,083 | $ | 805 | ||||||||
Non- GAAP basic net profit per share
|
$ | 0.09 | $ | 0.03 | $ | 0.21 | $ | 0.02 | ||||||||
Non- GAAP diluted net profit per share
|
$ | 0.09 | $ | 0.03 | $ | 0.21 | $ | 0.02 | ||||||||
Weighted average number of shares
|
||||||||||||||||
used in computing basic net
|
||||||||||||||||
earnings per share
|
33,234,558 | 32,710,885 | 33,096,065 | 32,634,926 | ||||||||||||
Weighted average number of shares
|
||||||||||||||||
used in computing diluted net
|
||||||||||||||||
earnings per share
|
33,943,166 | 33,579,948 | 33,949,132 | 33,453,921 |
(*) Mostly legal, finance and compensation expenses related to the acquisition
|
TABLE - 3
|
|||||||
ALLOT COMMUNICATIONS LTD.
|
|||||||
AND ITS SUBSIDIARIES
|
|||||||
RECONCILATION OF GAAP TO NON-GAAP CONSOLIDATED REVENUES
|
|||||||
(U.S. dollars in thousands, except share and per share data)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP Revenues
|
$ | 30,101 | $ | 23,949 | $ | 86,551 | $ | 69,274 | ||||||||
Fair value adjustment for acquired deferred revenues write down
|
11 | 147 | $ | 34 | $ | 460 | ||||||||||
Non-GAAP Revenues
|
$ | 30,112 | $ | 24,096 | $ | 86,585 | $ | 69,734 |
TABLE - 4
|
ALLOT COMMUNICATIONS LTD.
|
AND ITS SUBSIDIARIES
|
CONSOLIDATED BALANCE SHEETS
|
(U.S. dollars in thousands)
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 31,631 | $ | 42,813 | ||||
Short term deposits
|
38,500 | 38,000 | ||||||
Marketable securities and restricted cash
|
55,276 | 40,798 | ||||||
Trade receivables, net
|
25,325 | 16,908 | ||||||
Other receivables and prepaid expenses
|
9,962 | 8,218 | ||||||
Inventories
|
13,042 | 13,798 | ||||||
Total current assets
|
173,736 | 160,535 | ||||||
LONG-TERM ASSETS:
|
||||||||
Severance pay fund
|
268 | 254 | ||||||
Deferred taxes
|
1,436 | 1,602 | ||||||
Other assets
|
2,256 | 771 | ||||||
Total long-term assets
|
3,960 | 2,627 | ||||||
PROPERTY AND EQUIPMENT, NET
|
6,061 | 5,874 | ||||||
GOODWILL AND INTANGIBLE ASSETS, NET
|
28,834 | 30,221 | ||||||
Total assets
|
$ | 212,591 | $ | 199,257 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables
|
$ | 5,372 | $ | 3,191 | ||||
Deferred revenues
|
12,156 | 12,504 | ||||||
Other payables and accrued expenses
|
14,954 | 10,906 | ||||||
Total current liabilities
|
32,482 | 26,601 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Deferred revenues
|
4,472 | 2,447 | ||||||
Accrued severance pay
|
289 | 282 | ||||||
Total long-term liabilities
|
4,761 | 2,729 | ||||||
SHAREHOLDERS' EQUITY
|
175,348 | 169,927 | ||||||
Total liabilities and shareholders' equity
|
$ | 212,591 | $ | 199,257 |
TABLE - 5
|
ALLOT COMMUNICATIONS LTD.
|
AND ITS SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(U.S. dollars in thousands)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income (Loss)
|
$ | 765 | $ | (1,930 | ) | $ | (243 | ) | $ | (7,642 | ) | |||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation
|
764 | 837 | 2,326 | 2,584 | ||||||||||||
Stock-based compensation related to options granted to employees
|
1,894 | 2,017 | 5,873 | 5,896 | ||||||||||||
Amortization of intangible assets
|
457 | 645 | 1,387 | 1,767 | ||||||||||||
Capital loss
|
- | 4 | - | 18 | ||||||||||||
Decrease (Increase) in accrued severance pay, net
|
(4 | ) | (2 | ) | (7 | ) | (4 | ) | ||||||||
Decrease (Increase) in other assets
|
131 | 27 | 60 | 14 | ||||||||||||
Decease (Increase) in accrued interest and amortization of premium on marketable securities
|
275 | 151 | 520 | 208 | ||||||||||||
Increase (Decrease) in trade receivables
|
(1,539 | ) | (761 | ) | (8,417 | ) | (3,244 | ) | ||||||||
Decrease (Increase) in other receivables and prepaid expenses
|
(1,468 | ) | (971 | ) | (1,269 | ) | (2,640 | ) | ||||||||
Decrease (Increase) in inventories
|
835 | (1,325 | ) | 756 | (2,106 | ) | ||||||||||
Increase in long-term deferred taxes, net
|
- | - | 56 | - | ||||||||||||
Increase (Decrease) in trade payables
|
(2,121 | ) | (263 | ) | 2,181 | (42 | ) | |||||||||
Increase (Decrease) in employees and payroll accruals
|
(598 | ) | (144 | ) | 407 | (1,404 | ) | |||||||||
Increase (Decrease) in deferred revenues
|
1,313 | (590 | ) | 1,677 | (4,648 | ) | ||||||||||
Increase (Decrease) in other payables and accrued expenses
|
2,212 | (1,135 | ) | 2,459 | 1,001 | |||||||||||
Increase in Liability related to settlement of OCS grants
|
- | (16,024 | ) | - | (16,024 | ) | ||||||||||
Net cash provided by (used in) operating activities
|
2,916 | (19,464 | ) | 7,766 | (26,266 | ) | ||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Increase in restricted deposit
|
- | 145 | - | 146 | ||||||||||||
Redemption of short-term deposits
|
- | - | 29,500 | 76,042 | ||||||||||||
Investment in short-term deposit
|
(30,000 | ) | (21,600 | ) | (30,000 | ) | (21,600 | ) | ||||||||
Purchase of property and equipment
|
(900 | ) | (552 | ) | (2,513 | ) | (1,980 | ) | ||||||||
Investment in marketable securities
|
(885 | ) | (525 | ) | (19,866 | ) | (29,891 | ) | ||||||||
Proceeds from redemption or sale of marketable securities
|
500 | 1,100 | 4,764 | 4,811 | ||||||||||||
Loan provided to third party
|
- | - | (2,735 | ) | - | |||||||||||
Proceeds from loan provided to third party
|
157 | - | 500 | |||||||||||||
Net cash provided by (used in) investing activities
|
(31,128 | ) | (21,432 | ) | (20,350 | ) | 27,528 | |||||||||
Cash flows from financing activities:
|
||||||||||||||||
Exercise of employee stock options
|
14 | 304 | 1,402 | 573 | ||||||||||||
Net cash provided by financing activities
|
14 | 304 | 1,402 | 573 | ||||||||||||
Increase in cash and cash equivalents
|
(28,198 | ) | (40,592 | ) | (11,182 | ) | 1,835 | |||||||||
Cash and cash equivalents at the beginning of the period
|
59,829 | 92,453 | 42,813 | 50,026 | ||||||||||||
Cash and cash equivalents at the end of the period
|
$ | 31,631 | $ | 51,861 | $ | 31,631 | $ | 51,861 |