|
Allot Ltd.
By: /s/
Ziv Leitman
Ziv Leitman
Chief Financial Officer
|
Exhibit Number |
Description
|
99.1 |
• |
Revenue growth of 10% YoY to $38.2 million
|
• |
Operating profit on a non-GAAP basis of $0.3 million compared to a loss of $1 million in Q3 2020
|
• |
Net loss on a non-GAAP basis reduced by 86% YoY to $0.2 million
|
• |
Signed Security as a Service deal with
DISH in the US to deliver cybersecurity to their 5G customers
|
• |
For 2021, SECaaS revenues are expected to be between $4.1-4.3 million.
|
• |
SECaaS revenues in 2022 are expected to be between $10-15 million.
|
• |
SECaaS revenues for the 12 months between July 2022 and June 2023 are expected to be between $20 - $30 million.
|
• |
ARR* in December of 2021 is expected to be between $5–6 million and in December
2022 between $20–30 million. ARR measures the current annual run rate of the SECaaS revenues, which is calculated based on these expected revenues in the
current month of December and multiplied by 12.
|
Investor Relations Contact:
GK Investor Relations
Ehud Helft
+1 212 378 8040
allot@gkir.com
|
Public Relations Contact:
Seth Greenberg, Allot Ltd.
+972 54 922 2294 sgreenberg@allot.com |
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,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Revenues
|
$
|
38,155
|
$
|
34,752
|
$
|
104,626
|
$
|
96,831
|
||||||||
Cost of revenues
|
11,624
|
11,007
|
32,037
|
28,455
|
||||||||||||
Gross profit
|
26,531
|
23,745
|
72,589
|
68,376
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development costs, net
|
12,148
|
11,741
|
34,088
|
30,836
|
||||||||||||
Sales and marketing
|
12,901
|
11,439
|
37,312
|
34,741
|
||||||||||||
General and administrative
|
3,720
|
3,076
|
11,000
|
10,671
|
||||||||||||
Total operating expenses
|
28,769
|
26,256
|
82,400
|
76,248
|
||||||||||||
Operating loss
|
(2,238
|
)
|
(2,511
|
)
|
(9,811
|
)
|
(7,872
|
)
|
||||||||
Financial and other income, net
|
(146
|
)
|
646
|
163
|
1,514
|
|||||||||||
Loss before income tax expenses
|
(2,384
|
)
|
(1,865
|
)
|
(9,648
|
)
|
(6,358
|
)
|
||||||||
Tax expenses
|
689
|
528
|
1,362
|
1,309
|
||||||||||||
Net Loss
|
(3,073
|
)
|
(2,393
|
)
|
(11,010
|
)
|
(7,667
|
)
|
||||||||
Basic net loss per share
|
$
|
(0.08
|
)
|
$
|
(0.07
|
)
|
$
|
(0.31
|
)
|
$
|
(0.22
|
)
|
||||
Diluted net loss per share
|
$
|
(0.08
|
)
|
$
|
(0.07
|
)
|
$
|
(0.31
|
)
|
$
|
(0.22
|
)
|
||||
Weighted average number of shares used in
|
||||||||||||||||
computing basic net loss per share
|
36,286,436
|
35,163,221
|
35,923,853
|
34,903,109
|
||||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing diluted net loss per share
|
36,286,436
|
35,163,221
|
35,923,853
|
34,903,109
|
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,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP cost of revenues
|
$
|
11,624
|
$
|
11,007
|
$
|
32,037
|
$
|
28,455
|
||||||||
Share-based compensation (1)
|
(161
|
)
|
(89
|
)
|
(444
|
)
|
(242
|
)
|
||||||||
Amortization of intangible assets (2)
|
(152
|
)
|
(152
|
)
|
(456
|
)
|
(456
|
)
|
||||||||
Non-GAAP cost of revenues
|
$
|
11,311
|
$
|
10,766
|
$
|
31,137
|
$
|
27,757
|
||||||||
GAAP gross profit
|
$
|
26,531
|
$
|
23,745
|
$
|
72,589
|
$
|
68,376
|
||||||||
Gross profit adjustments
|
313
|
241
|
900
|
698
|
||||||||||||
Non-GAAP gross profit
|
$
|
26,844
|
$
|
23,986
|
$
|
73,489
|
$
|
69,074
|
||||||||
GAAP operating expenses
|
$
|
28,769
|
$
|
26,256
|
$
|
82,400
|
$
|
76,248
|
||||||||
Share-based compensation (1)
|
(2,248
|
)
|
(1,177
|
)
|
(5,670
|
)
|
(3,180
|
)
|
||||||||
Income related to M&A activities (3)
|
-
|
(48
|
)
|
-
|
(82
|
)
|
||||||||||
Non-GAAP operating expenses
|
$
|
26,521
|
$
|
25,031
|
$
|
76,730
|
$
|
72,986
|
||||||||
GAAP financial and other income
|
$
|
(146
|
)
|
$
|
646
|
$
|
163
|
$
|
1,514
|
|||||||
Exchange rate differences*
|
352
|
(370
|
)
|
442
|
(468
|
)
|
||||||||||
Non-GAAP Financial and other income
|
$
|
206
|
$
|
276
|
$
|
605
|
$
|
1,046
|
||||||||
GAAP taxes on income
|
$
|
689
|
$
|
528
|
$
|
1,362
|
$
|
1,309
|
||||||||
Tax expenses in respect of net deferred tax asset recorded
|
5
|
(112
|
)
|
(164
|
)
|
(187
|
)
|
|||||||||
Non-GAAP taxes on income
|
$
|
694
|
$
|
416
|
$
|
1,198
|
$
|
1,122
|
||||||||
GAAP Net Loss
|
$
|
(3,073
|
)
|
$
|
(2,393
|
)
|
$
|
(11,010
|
)
|
$
|
(7,667
|
)
|
||||
Share-based compensation (1)
|
2,409
|
1,266
|
6,114
|
3,422
|
||||||||||||
Amortization of intangible assets (2)
|
152
|
152
|
456
|
456
|
||||||||||||
Income related to M&A activities (3)
|
-
|
48
|
-
|
82
|
||||||||||||
Exchange rate differences*
|
352
|
(370
|
)
|
442
|
(468
|
)
|
||||||||||
Tax expenses in respect of net deferred tax asset recorded
|
(5
|
)
|
112
|
164
|
187
|
|||||||||||
Non-GAAP Net loss
|
$
|
(165
|
)
|
$
|
(1,185
|
)
|
$
|
(3,834
|
)
|
$
|
(3,988
|
)
|
||||
GAAP Loss per share (diluted)
|
$
|
(0.08
|
)
|
$
|
(0.07
|
)
|
$
|
(0.31
|
)
|
$
|
(0.22
|
)
|
||||
Share-based compensation
|
0.07
|
0.04
|
0.17
|
0.10
|
||||||||||||
Amortization of intangible assets
|
0.00
|
0.00
|
0.02
|
0.01
|
||||||||||||
Income related to M&A activities
|
-
|
0.01
|
-
|
0.01
|
||||||||||||
Exchange rate differences*
|
0.01
|
(0.01
|
)
|
0.01
|
(0.01
|
)
|
||||||||||
Tax expense in respect of net deferred tax asset recorded
|
(0.00
|
)
|
-
|
-
|
-
|
|||||||||||
Non-GAAP Net loss per share (diluted)
|
$
|
(0.00
|
)
|
$
|
(0.03
|
)
|
$
|
(0.11
|
)
|
$
|
(0.11
|
)
|
||||
Weighted average number of shares used in
|
||||||||||||||||
computing GAAP diluted net loss per share
|
36,286,436
|
35,163,221
|
35,923,853
|
34,903,109
|
||||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing non-GAAP diluted net loss per share
|
36,286,436
|
35,163,221
|
35,923,853
|
34,903,109
|
||||||||||||
* Financial income or expenses related to exchange rate differences in connection with revaluation of assets and liabilities in non-dollar denominated currencies.
|
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,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
(1) Share-based compensation:
|
||||||||||||||||
Cost of revenues
|
$
|
161
|
$
|
89
|
$
|
444
|
$
|
242
|
||||||||
Research and development costs, net
|
759
|
353
|
1,853
|
956
|
||||||||||||
Sales and marketing
|
960
|
551
|
2,472
|
1,462
|
||||||||||||
General and administrative
|
529
|
273
|
1,345
|
762
|
||||||||||||
$
|
2,409
|
$
|
1,266
|
$
|
6,114
|
$
|
3,422
|
|||||||||
(2) Amortization of intangible assets
|
||||||||||||||||
Cost of revenues
|
$
|
152
|
$
|
152
|
$
|
456
|
$
|
456
|
||||||||
$
|
152
|
$
|
152
|
$
|
456
|
$
|
456
|
|||||||||
(3) Income related to M&A activities
|
||||||||||||||||
Research and development costs, net
|
$
|
-
|
$
|
48
|
-
|
82
|
||||||||||
$
|
-
|
$
|
48
|
$
|
-
|
$
|
82
|
ALLOT LTD.
|
AND ITS SUBSIDIARIES
|
CONSOLIDATED BALANCE SHEETS
|
(U.S. dollars in thousands)
|
September 30,
|
December 31,
|
|||||||
2021
|
2020
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
5,659
|
$
|
23,599
|
||||
Short-term bank deposits
|
74,925
|
47,225
|
||||||
Restricted deposits
|
1,600
|
1,200
|
||||||
Available-for-sale marketable securities
|
16,813
|
27,178
|
||||||
Trade receivables, net
|
31,222
|
20,685
|
||||||
Other receivables and prepaid expenses
|
8,743
|
14,205
|
||||||
Inventories
|
8,898
|
12,586
|
||||||
Total current assets
|
147,860
|
146,678
|
||||||
LONG-TERM ASSETS:
|
||||||||
Long-term bank deposits
|
215
|
215
|
||||||
Severance pay fund
|
474
|
434
|
||||||
Operating lease right-of-use assets
|
2,699
|
4,458
|
||||||
Deferred taxes
|
255
|
420
|
||||||
Other assets
|
1,501
|
2,975
|
||||||
Total long-term assets
|
5,144
|
8,502
|
||||||
PROPERTY AND EQUIPMENT, NET
|
13,205
|
11,993
|
||||||
GOODWILL AND INTANGIBLE ASSETS, NET
|
35,373
|
34,427
|
||||||
Total assets
|
$
|
201,582
|
$
|
201,600
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables
|
$
|
1,388
|
$
|
2,092
|
||||
Deferred revenues
|
28,907
|
26,658
|
||||||
Short-term operating lease liabilities
|
1,663
|
2,813
|
||||||
Other payables and accrued expenses
|
21,889
|
27,299
|
||||||
Total current liabilities
|
53,847
|
58,862
|
||||||
LONG-TERM LIABILITIES:
|
||||||||
Deferred revenues
|
18,857
|
9,782
|
||||||
Long-term operating lease liabilities
|
859
|
1,835
|
||||||
Accrued severance pay
|
965
|
969
|
||||||
Total long-term liabilities
|
20,681
|
12,586
|
||||||
SHAREHOLDERS' EQUITY
|
127,054
|
130,152
|
||||||
Total liabilities and shareholders' equity
|
$
|
201,582
|
$
|
201,600
|
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,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Loss
|
$
|
(3,073
|
)
|
$
|
(2,393
|
)
|
$
|
(11,010
|
)
|
$
|
(7,667
|
)
|
||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
||||||||||||||||
Depreciation
|
1,151
|
978
|
3,380
|
2,663
|
||||||||||||
Stock-based compensation
|
2,409
|
1,266
|
6,114
|
3,422
|
||||||||||||
Amortization of intangible assets
|
235
|
152
|
706
|
456
|
||||||||||||
Increase (Decrease) in accrued severance pay, net
|
16
|
36
|
(44
|
)
|
36
|
|||||||||||
Decrease in other assets
|
103
|
108
|
1,144
|
267
|
||||||||||||
Decrease in accrued interest and amortization of premium on marketable securities
|
58
|
118
|
165
|
346
|
||||||||||||
Changes in operating leases, net
|
344
|
(444
|
)
|
(367
|
)
|
(611
|
)
|
|||||||||
Decrease (Increase) in trade receivables
|
(281
|
)
|
2,579
|
(10,537
|
)
|
10,063
|
||||||||||
Decrease (Increase) in other receivables and prepaid expenses
|
183
|
(227
|
)
|
3,705
|
(1,146
|
)
|
||||||||||
Decrease (Increase) in inventories
|
399
|
1,730
|
3,688
|
(4,868
|
)
|
|||||||||||
Decrease (Increase) in long-term deferred taxes, net
|
(10
|
)
|
68
|
165
|
172
|
|||||||||||
Increase (Decrease) in trade payables
|
(168
|
)
|
3,423
|
(704
|
)
|
(777
|
)
|
|||||||||
Decrease in employees and payroll accruals
|
(1,450
|
)
|
(47
|
)
|
(2,073
|
)
|
(348
|
)
|
||||||||
Increase (Decrease) in deferred revenues
|
(5,288
|
)
|
(7,940
|
)
|
11,324
|
(9,397
|
)
|
|||||||||
Increase (Decrease) in other payables, accrued expenses and other long term liabilities
|
(133
|
)
|
453
|
(3,497
|
)
|
970
|
||||||||||
-
|
-
|
-
|
||||||||||||||
Net cash provided by (used in) operating activities
|
(5,505
|
)
|
(140
|
)
|
2,159
|
(6,419
|
)
|
|||||||||
Cash flows from investing activities:
|
||||||||||||||||
Decrease (Increase) in restricted deposit
|
2,474
|
21,875
|
(400
|
)
|
32,377
|
|||||||||||
Investment in short-term deposits
|
(3,500
|
)
|
(40,376
|
)
|
(27,700
|
)
|
(49,819
|
)
|
||||||||
Purchase of property and equipment
|
(962
|
)
|
(1,851
|
)
|
(4,591
|
)
|
(5,547
|
)
|
||||||||
Investment in available-for sale marketable securities
|
-
|
-
|
-
|
(375
|
)
|
|||||||||||
Proceeds from sales and maturity of available-for sale marketable securities
|
2,353
|
7,918
|
9,932
|
29,364
|
||||||||||||
Net cash provided by (used in) investing activities
|
365
|
(12,434
|
)
|
(22,759
|
)
|
6,000
|
||||||||||
Cash flows from financing activities:
|
||||||||||||||||
Proceeds from exercise of stock options
|
193
|
223
|
2,660
|
1,680
|
||||||||||||
Net cash provided by financing activities
|
193
|
223
|
2,660
|
1,680
|
||||||||||||
Increase (Decrease) in cash and cash equivalents
|
(4,947
|
)
|
(12,351
|
)
|
(17,940
|
)
|
1,261
|
|||||||||
Cash and cash equivalents at the beginning of the period
|
10,606
|
30,542
|
23,599
|
16,930
|
||||||||||||
Cash and cash equivalents at the end of the period
|
$
|
5,659
|
$
|
18,191
|
$
|
5,659
|
$
|
18,191
|
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
|
||||||||||||||||||||||||
Q3-2021
|
YTD 2021 |
FY 2020
|
||||||||||||||||||||||
Revenues geographic breakdown
|
||||||||||||||||||||||||
Americas
|
1.9
|
5
|
%
|
9.6
|
9
|
%
|
8.1
|
6
|
%
|
|||||||||||||||
EMEA
|
23.7
|
62
|
%
|
65.6
|
63
|
%
|
104.3
|
77
|
%
|
|||||||||||||||
Asia Pacific
|
12.6
|
33
|
%
|
29.4
|
28
|
%
|
23.5
|
17
|
%
|
|||||||||||||||
38.2
|
100
|
%
|
104.6
|
100
|
%
|
135.9
|
100
|
%
|
Breakdown between products & services revenues
|
||||||||||||||||||||||||
Products
|
24.1
|
63
|
%
|
64.9
|
62
|
%
|
92.5
|
68
|
%
|
|||||||||||||||
Professional Services
|
4.5
|
12
|
%
|
12.0
|
12
|
%
|
13.3
|
10
|
%
|
|||||||||||||||
Support & Maintenance
|
9.6
|
25
|
%
|
27.7
|
26
|
%
|
30.1
|
22
|
%
|
|||||||||||||||
38.2
|
100
|
%
|
104.6
|
100
|
%
|
135.9
|
100
|
%
|
Revenues per customer type
|
||||||||||||||||||||||||
CSP
|
31.6
|
83
|
%
|
82.5
|
79
|
%
|
114.8
|
84
|
%
|
|||||||||||||||
Enterprise
|
6.6
|
17
|
%
|
22.1
|
21
|
%
|
21.1
|
16
|
%
|
|||||||||||||||
38.2
|
100
|
%
|
104.6
|
100
|
%
|
135.9
|
100
|
%
|
||||||||||||||||
% of top-10 end-customers out of revenues
|
60
|
%
|
49
|
%
|
71
|
%
|
||||||||||||||||||
Total number of full time employees (end of period)
|
735
|
735
|
676
|
|||||||||||||||||||||
Weighted average number of basic shares (in millions)
|
36.3
|
35.9
|
35.0
|
|||||||||||||||||||||
Non-GAAP weighted average number of fully diluted shares (in millions)
|
38.6
|
38.3
|
37.2
|
SECaaS (Security as a Service) revenues- U.S. dollars in millions
|
|||||||||
Q3-2021:
|
1.2
|
||||||||
Q2-2021:
|
0.9
|
||||||||
Q1-2021:
|
0.8
|
||||||||
Q4-2020:
|
0.7
|
ARR * (annual recurring revenues)- U.S. dollars in millions
|
|||||||||
Sep. 2021:
|
4.6
|
||||||||
Dec. 2020:
|
2.7
|
||||||||
Dec. 2019:
|
0.5
|
||||||||
*ARR: annual recurring SECaaS revenues, calculated based on the monthly revenues multiplied by 12
|