|
1. |
Radware Reports Second Quarter 2024 Financial Results, dated July 31, 2024
|
RADWARE LTD. | |||
Date: July 31, 2024
|
By:
|
/s/ Gadi Meroz | |
Gadi Meroz | |||
Vice President & General Counsel | |||
Exhibit Number
|
Description of Exhibits
|
|
|
|
• |
Revenue of $67 million, an increase of 3% year-over-year
|
|
• |
Cloud ARR of $70 million, an increase of 19% year-over-year
|
|
• |
Non-GAAP operating expenses of $49 million, a decrease of 6% year-over-year
|
|
• |
Non-GAAP diluted EPS of $0.20; GAAP diluted EPS of $0.04
|
|
• |
Cash flow from operations of $23 million
|
|
• |
Revenue in the Americas region was $30.1 million for the second quarter of 2024, an increase of 12% from $26.8 million in the second quarter of 2023.
|
|
• |
Revenue in the Europe, Middle East, and Africa (“EMEA”) region was $22.8 million for the second quarter of 2024, an increase of 1% from $22.6 million in the second quarter of 2023.
|
|
• |
Revenue in the Asia-Pacific (“APAC”) region was $14.4 million for the second quarter of 2024, a decrease of 11% from $16.2 million in the second quarter of 2023.
|
Radware Ltd.
|
Condensed Consolidated Balance Sheets
|
(U.S. Dollars in thousands)
|
|
June 30,
|
December 31,
|
||||||
|
2024
|
2023
|
||||||
|
(Unaudited)
|
(Unaudited)
|
||||||
Assets
|
||||||||
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
86,802
|
70,538
|
||||||
Marketable securities
|
122,310
|
86,372
|
||||||
Short-term bank deposits
|
169,376
|
173,678
|
||||||
Trade receivables, net
|
25,499
|
20,267
|
||||||
Other receivables and prepaid expenses
|
9,187
|
9,529
|
||||||
Inventories
|
13,796
|
15,544
|
||||||
|
426,970
|
375,928
|
||||||
|
||||||||
Long-term investments
|
||||||||
Marketable securities
|
8,096
|
33,131
|
||||||
Long-term bank deposits
|
10,007
|
-
|
||||||
Other assets
|
2,033
|
2,166
|
||||||
|
20,136
|
35,297
|
||||||
|
||||||||
Property and equipment, net
|
17,042
|
18,221
|
||||||
Intangible assets, net
|
13,734
|
15,718
|
||||||
Other long-term assets
|
36,506
|
37,967
|
||||||
Operating lease right-of-use assets
|
19,142
|
20,777
|
||||||
Goodwill
|
68,008
|
68,008
|
||||||
Total assets
|
601,538
|
571,916
|
||||||
|
||||||||
Liabilities and equity
|
||||||||
|
||||||||
Current liabilities
|
||||||||
Trade payables
|
4,077
|
4,298
|
||||||
Deferred revenues
|
111,680
|
105,012
|
||||||
Operating lease liabilities
|
4,533
|
4,684
|
||||||
Other payables and accrued expenses
|
45,576
|
41,021
|
||||||
|
165,866
|
155,015
|
||||||
|
||||||||
Long-term liabilities
|
||||||||
Deferred revenues
|
70,219
|
60,499
|
||||||
Operating lease liabilities
|
13,919
|
16,020
|
||||||
Other long-term liabilities
|
14,547
|
17,108
|
||||||
|
98,685
|
93,627
|
||||||
|
||||||||
Equity
|
||||||||
Radware Ltd. equity
|
||||||||
Share capital
|
748
|
742
|
||||||
Additional paid-in capital
|
542,643
|
529,209
|
||||||
Accumulated other comprehensive income (loss) (413)
|
77
|
|||||||
Treasury stock, at cost
|
(366,588
|
)
|
(365,749
|
)
|
||||
Retained earnings
|
120,254
|
119,812
|
||||||
Total Radware Ltd. shareholder's equity
|
296,644
|
284,091
|
||||||
|
||||||||
Non–controlling interest
|
40,343
|
39,183
|
||||||
|
||||||||
Total equity
|
336,987
|
323,274
|
||||||
|
||||||||
Total liabilities and equity
|
601,538
|
571,916
|
Radware Ltd.
|
Condensed Consolidated Statements of Income
|
(U.S Dollars in thousands, except share and per share data)
|
|
For the three months ended
|
For the six months ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||
|
||||||||||||||||
Revenues
|
67,276
|
65,607
|
132,361
|
134,648
|
||||||||||||
Cost of revenues
|
13,056
|
12,742
|
25,868
|
26,048
|
||||||||||||
Gross profit
|
54,220
|
52,865
|
106,493
|
108,600
|
||||||||||||
|
||||||||||||||||
Operating expenses, net:
|
||||||||||||||||
Research and development, net
|
18,701
|
21,141
|
37,597
|
42,291
|
||||||||||||
Selling and marketing
|
29,744
|
31,917
|
59,445
|
63,836
|
||||||||||||
General and administrative
|
6,984
|
8,307
|
14,323
|
16,554
|
||||||||||||
Total operating expenses, net
|
55,429
|
61,365
|
111,365
|
122,681
|
||||||||||||
|
||||||||||||||||
Operating loss
|
(1,209
|
)
|
(8,500
|
)
|
(4,872
|
)
|
(14,081
|
)
|
||||||||
Financial income, net
|
4,417
|
3,419
|
8,025
|
6,910
|
||||||||||||
Income (loss) before taxes on income
|
3,208
|
(5,081
|
)
|
3,153
|
(7,171
|
)
|
||||||||||
Taxes on income
|
1,544
|
727
|
2,711
|
1,718
|
||||||||||||
Net income (loss)
|
1,664
|
(5,808
|
)
|
442
|
(8,889
|
)
|
||||||||||
|
||||||||||||||||
Basic net income (loss) per share attributed to Radware Ltd.'s shareholders
|
0.04
|
(0.13
|
)
|
0.01
|
(0.20
|
)
|
||||||||||
|
||||||||||||||||
Weighted average number of shares used to compute basic net income (loss) per share
|
41,857,259
|
43,400,635
|
41,803,638
|
43,725,443
|
||||||||||||
|
||||||||||||||||
Diluted net income (loss) per share attributed to Radware Ltd.'s shareholders
|
0.04
|
(0.13
|
)
|
0.01
|
(0.20
|
)
|
||||||||||
|
||||||||||||||||
Weighted average number of shares used to compute diluted net income (loss) per share
|
43,148,129
|
43,400,635
|
43,011,501
|
43,725,443
|
Radware Ltd.
|
Reconciliation of GAAP to Non-GAAP Financial Information
|
(U.S Dollars in thousands, except share and per share data)
|
|
For the three months ended
|
For the six months ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||
GAAP gross profit
|
54,220
|
52,865
|
106,493
|
108,600
|
||||||||||||
Share-based compensation
|
80
|
113
|
159
|
226
|
||||||||||||
Amortization of intangible assets
|
992
|
992
|
1,984
|
1,984
|
||||||||||||
Non-GAAP gross profit
|
55,292
|
53,970
|
108,636
|
110,810
|
||||||||||||
|
||||||||||||||||
GAAP research and development, net
|
18,701
|
21,141
|
37,597
|
42,291
|
||||||||||||
Share-based compensation
|
1,536
|
2,177
|
3,258
|
4,136
|
||||||||||||
Non-GAAP Research and development, net
|
17,165
|
18,964
|
34,339
|
38,155
|
||||||||||||
|
||||||||||||||||
GAAP selling and marketing
|
29,744
|
31,917
|
59,445
|
63,836
|
||||||||||||
Share-based compensation
|
2,609
|
3,537
|
5,160
|
6,931
|
||||||||||||
Non-GAAP selling and marketing
|
27,135
|
28,380
|
54,285
|
56,905
|
||||||||||||
|
||||||||||||||||
GAAP general and administrative
|
6,984
|
8,307
|
14,323
|
16,554
|
||||||||||||
Share-based compensation
|
2,077
|
3,068
|
4,472
|
6,599
|
||||||||||||
Acquisition costs
|
192
|
545
|
412
|
558
|
||||||||||||
Non-GAAP general and administrative
|
4,715
|
4,694
|
9,439
|
9,397
|
||||||||||||
|
||||||||||||||||
GAAP total operating expenses, net
|
55,429
|
61,365
|
111,365
|
122,681
|
||||||||||||
Share-based compensation
|
6,222
|
8,782
|
12,890
|
17,666
|
||||||||||||
Acquisition costs
|
192
|
545
|
412
|
558
|
||||||||||||
Non-GAAP total operating expenses, net
|
49,015
|
52,038
|
98,063
|
104,457
|
||||||||||||
|
||||||||||||||||
GAAP operating loss
|
(1,209
|
)
|
(8,500
|
)
|
(4,872
|
)
|
(14,081
|
)
|
||||||||
Share-based compensation
|
6,302
|
8,895
|
13,049
|
17,892
|
||||||||||||
Amortization of intangible assets
|
992
|
992
|
1,984
|
1,984
|
||||||||||||
Acquisition costs
|
192
|
545
|
412
|
558
|
||||||||||||
Non-GAAP operating income
|
6,277
|
1,932
|
10,573
|
6,353
|
||||||||||||
|
||||||||||||||||
GAAP financial income, net
|
4,417
|
3,419
|
8,025
|
6,910
|
||||||||||||
Exchange rate differences, net on balance sheet items included in financial income, net
|
(298
|
)
|
(32
|
)
|
(145
|
)
|
(807
|
)
|
||||||||
Non-GAAP financial income, net
|
4,119
|
3,387
|
7,880
|
6,103
|
||||||||||||
|
||||||||||||||||
GAAP income (loss) before taxes on income
|
3,208
|
(5,081
|
)
|
3,153
|
(7,171
|
)
|
||||||||||
Share-based compensation
|
6,302
|
8,895
|
13,049
|
17,892
|
||||||||||||
Amortization of intangible assets
|
992
|
992
|
1,984
|
1,984
|
||||||||||||
Acquisition costs
|
192
|
545
|
412
|
558
|
||||||||||||
Exchange rate differences, net on balance sheet items included in financial income, net
|
(298
|
)
|
(32
|
)
|
(145
|
)
|
(807
|
)
|
||||||||
Non-GAAP income before taxes on income
|
10,396
|
5,319
|
18,453
|
12,456
|
||||||||||||
|
||||||||||||||||
GAAP taxes on income
|
1,544
|
727
|
2,711
|
1,718
|
||||||||||||
Tax related adjustments
|
61
|
61
|
123
|
123
|
||||||||||||
Non-GAAP taxes on income
|
1,605
|
788
|
2,834
|
1,841
|
||||||||||||
|
||||||||||||||||
GAAP net income (loss)
|
1,664
|
(5,808
|
)
|
442
|
(8,889
|
)
|
||||||||||
Share-based compensation
|
6,302
|
8,895
|
13,049
|
17,892
|
||||||||||||
Amortization of intangible assets
|
992
|
992
|
1,984
|
1,984
|
||||||||||||
Acquisition costs
|
192
|
545
|
412
|
558
|
||||||||||||
Exchange rate differences, net on balance sheet items included in financial income, net
|
(298
|
)
|
(32
|
)
|
(145
|
)
|
(807
|
)
|
||||||||
Tax related adjustments
|
(61
|
)
|
(61
|
)
|
(123
|
)
|
(123
|
)
|
||||||||
Non-GAAP net income
|
8,791
|
4,531
|
15,619
|
10,615
|
||||||||||||
|
||||||||||||||||
GAAP diluted net income (loss) per share
|
0.04
|
(0.13
|
)
|
0.01
|
(0.20
|
)
|
||||||||||
Share-based compensation
|
0.15
|
0.20
|
0.30
|
0.40
|
||||||||||||
Amortization of intangible assets
|
0.02
|
0.02
|
0.04
|
0.05
|
||||||||||||
Acquisition costs
|
0.00
|
0.01
|
0.01
|
0.01
|
||||||||||||
Exchange rate differences, net on balance sheet items included in financial income, net
|
(0.01
|
)
|
(0.00
|
)
|
(0.00
|
)
|
(0.02
|
)
|
||||||||
Tax related adjustments
|
(0.00
|
)
|
(0.00
|
)
|
(0.00
|
)
|
(0.00
|
)
|
||||||||
Non-GAAP diluted net earnings per share
|
0.20
|
0.10
|
0.36
|
0.24
|
||||||||||||
|
||||||||||||||||
Weighted average number of shares used to compute non-GAAP diluted net earnings per share
|
43,148,129
|
44,268,786
|
43,011,501
|
44,513,899
|
Radware Ltd.
|
Condensed Consolidated Statements of Cash Flow
|
(U.S. Dollars in thousands)
|
|
For the three months ended
|
For the six months ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||
Cash flow from operating activities:
|
||||||||||||||||
|
||||||||||||||||
Net income (loss)
|
1,664
|
(5,808
|
)
|
442
|
(8,889
|
)
|
||||||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
3,028
|
3,113
|
5,971
|
6,191
|
||||||||||||
Share-based compensation
|
6,302
|
8,895
|
13,049
|
17,892
|
||||||||||||
Amortization of premium, accretion of discounts and accrued interest on marketable securities, net
|
80
|
718
|
7
|
955
|
||||||||||||
Loss (gain) related to securities, net
|
-
|
(1
|
)
|
-
|
244
|
|||||||||||
Increase (decrease) in accrued interest on bank deposits
|
5,468
|
229
|
5,459
|
(1,525
|
)
|
|||||||||||
Increase (decrease) in accrued severance pay, net
|
17
|
(36
|
)
|
(41
|
)
|
(105
|
)
|
|||||||||
Decrease (increase) in trade receivables, net
|
(5,013
|
)
|
1,937
|
(5,232
|
)
|
932
|
||||||||||
Decrease (increase) in other receivables and prepaid expenses and other long-term assets
|
(199
|
)
|
532
|
406
|
(2,326
|
)
|
||||||||||
Decrease (increase) in inventories
|
744
|
(1,044
|
)
|
1,748
|
(895
|
)
|
||||||||||
Increase (decrease) in trade payables
|
(1,627
|
)
|
3,020
|
(221
|
)
|
1,383
|
||||||||||
Increase in deferred revenues
|
7,494
|
470
|
16,388
|
1,216
|
||||||||||||
Increase (decrease) in other payables and accrued expenses
|
5,310
|
(6,944
|
)
|
6,793
|
(11,442
|
)
|
||||||||||
Operating lease liabilities, net
|
(238
|
)
|
(215
|
)
|
(617
|
)
|
(1
|
)
|
||||||||
Net cash provided by operating activities
|
23,030
|
4,866
|
44,152
|
3,630
|
||||||||||||
|
||||||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
|
||||||||||||||||
Purchase of property and equipment
|
(1,034
|
)
|
(1,595
|
)
|
(2,808
|
)
|
(3,363
|
)
|
||||||||
Proceeds from (investment in) other long-term assets, net
|
19
|
1
|
(6
|
)
|
48
|
|||||||||||
Proceeds from (investment in) bank deposits, net
|
6,734
|
21,000
|
(11,164
|
)
|
30,200
|
|||||||||||
Investment in, redemption of and purchase of marketable securities, net
|
(13,499
|
)
|
(3,857
|
)
|
(9,997
|
)
|
(1,881
|
)
|
||||||||
Net cash provided by (used in) investing activities
|
(7,780
|
)
|
15,549
|
(23,975
|
)
|
25,004
|
||||||||||
|
||||||||||||||||
Cash flows from financing activities:
|
||||||||||||||||
|
||||||||||||||||
Proceeds from exercise of share options
|
3
|
88
|
3
|
308
|
||||||||||||
Repurchase of shares
|
-
|
(19,741
|
)
|
(839
|
)
|
(32,483
|
)
|
|||||||||
Payment of contingent consideration related to acquisition
|
(3,077
|
)
|
-
|
(3,077
|
)
|
-
|
||||||||||
Net cash used in financing activities
|
(3,074
|
)
|
(19,653
|
)
|
(3,913
|
)
|
(32,175
|
)
|
||||||||
|
||||||||||||||||
Increase (decrease) in cash and cash equivalents
|
12,176
|
762
|
16,264
|
(3,541
|
)
|
|||||||||||
Cash and cash equivalents at the beginning of the period
|
74,626
|
41,882
|
70,538
|
46,185
|
||||||||||||
Cash and cash equivalents at the end of the period
|
86,802
|
42,644
|
86,802
|
42,644
|
||||||||||||
|
Radware Ltd.
|
RECONCILIATION OF GAAP NET INCOME (LOSS) TO EBITDA AND ADJUSTED EBITDA (NON-GAAP)
|
(U.S Dollars in thousands)
|
|
For the three months ended
|
For the six months ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||
GAAP net income (loss)
|
1,664
|
(5,808
|
)
|
442
|
(8,889
|
)
|
||||||||||
Exclude: Financial income, net
|
(4,417
|
)
|
(3,419
|
)
|
(8,025
|
)
|
(6,910
|
)
|
||||||||
Exclude: Depreciation and amortization expense
|
3,028
|
3,113
|
5,971
|
6,191
|
||||||||||||
Exclude: Taxes on income
|
1,544
|
727
|
2,711
|
1,718
|
||||||||||||
EBITDA
|
1,819
|
(5,387
|
)
|
1,099
|
(7,890
|
)
|
||||||||||
|
||||||||||||||||
Share-based compensation
|
6,302
|
8,895
|
13,049
|
17,892
|
||||||||||||
Acquisition costs
|
192
|
545
|
412
|
558
|
||||||||||||
Adjusted EBITDA
|
8,313
|
4,053
|
14,560
|
10,560
|
|
For the three months ended
|
For the six months ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
|
||||||||||||||||
Amortization of intangible assets
|
992
|
992
|
1,984
|
1,984
|
||||||||||||
Depreciation
|
2,036
|
2,121
|
3,987
|
4,207
|
||||||||||||
|
3,028
|
3,113
|
5,971
|
6,191
|