|
|
Allot Ltd.
By: /s/ Liat Nahum
Liat Nahum
Chief Financial Officer
|
| Exhibit Number | Description |
| 99.1 |

|
|
• |
Revenues of $24.9 million increased 2% year over year and 7% sequentially, representing a return to revenue growth;
|
|
|
• |
Security as a Service (SECaaS) revenues continued to grow strongly, increasing 49% year-over-year to $4.8 million;
|
|
|
• |
December 2024 SECaaS ARR* grew to $18.2 million, an increase of 43% year-over-year;
|
|
|
• |
Non-GAAP gross margin was 69.7%, a strong improvement versus gross margin of 51.7% in the fourth quarter of last year;
|
|
|
• |
Non-GAAP operating profit was $1.8 million, GAAP operating income was $0.3 million, versus operating losses last year;
|
|
|
• |
Generated strong positive operating cash flow in the quarter of $4.1 million;
|
|
Investor Relations Contact:
EK Global Investor Relations
Ehud Helft
+1 212 378 8040
allot@ekgir.com
|
Public Relations Contact:
Seth Greenberg, Allot Ltd.
+972 54 922 2294
sgreenberg@allot.com
|
|
TABLE - 1
|
|
ALLOT LTD.
|
|
AND ITS SUBSIDIARIES
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(U.S. dollars in thousands, except share and per share data)
|
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
|||||||||||||
| (Unaudited) | (Unaudited) |
|
|
(Audited) | ||||||||||||
|
Revenues
|
$
|
24,906
|
$
|
24,342
|
$
|
92,195
|
$
|
93,150
|
||||||||
|
Cost of revenues
|
7,853
|
12,941
|
28,505
|
40,464
|
||||||||||||
|
Gross profit
|
17,053
|
11,401
|
63,690
|
52,686
|
||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development costs, net
|
5,715
|
7,942
|
26,112
|
39,115
|
||||||||||||
|
Sales and marketing
|
7,508
|
12,057
|
30,908
|
43,850
|
||||||||||||
|
General and administrative
|
3,518
|
10,316
|
12,684
|
34,656
|
||||||||||||
|
Total operating expenses
|
16,741
|
30,315
|
69,704
|
117,621
|
||||||||||||
|
Operating profit (loss)
|
312
|
(18,914
|
)
|
(6,014
|
)
|
(64,935
|
)
|
|||||||||
|
Financial and other income (loss), net
|
368
|
661
|
1,910
|
3,215
|
||||||||||||
|
Profit (Loss) before income tax benefit
|
680
|
(18,253
|
)
|
(4,104
|
)
|
(61,720
|
)
|
|||||||||
|
Tax expenses
|
439
|
96
|
1,765
|
1,084
|
||||||||||||
|
Net profit (Loss)
|
241
|
(18,349
|
)
|
(5,869
|
)
|
(62,804
|
)
|
|||||||||
|
Basic net profit (loss) per share
|
$
|
0.01
|
$
|
(0.48
|
)
|
$
|
(0.15
|
)
|
$
|
(1.66
|
)
|
|||||
|
Diluted net profit (loss) per share
|
$
|
0.01
|
$
|
(0.48
|
)
|
$
|
(0.15
|
)
|
$
|
(1.66
|
)
|
|||||
|
Weighted average number of shares used in
|
||||||||||||||||
|
computing basic net loss per share
|
39,379,254
|
38,293,808
|
38,928,475
|
37,911,214
|
||||||||||||
|
Weighted average number of shares used in
|
||||||||||||||||
|
computing diluted net loss per share
|
41,772,402
|
38,293,808
|
40,899,294
|
37,911,214
|
||||||||||||
|
TABLE - 2
|
|
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
|
Year Ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
GAAP cost of revenues
|
$
|
7,853
|
$
|
12,941
|
$
|
28,505
|
$
|
40,464
|
||||||||
|
Share-based compensation (1)
|
(148
|
)
|
(162
|
)
|
(779
|
)
|
(1,219
|
)
|
||||||||
|
Amortization of intangible assets (2)
|
(152
|
)
|
(1,024
|
)
|
(608
|
)
|
(1,606
|
)
|
||||||||
|
Non-GAAP cost of revenues
|
$
|
7,553
|
$
|
11,755
|
$
|
27,118
|
$
|
37,639
|
||||||||
|
GAAP gross profit
|
$
|
17,053
|
$
|
11,401
|
$
|
63,690
|
$
|
52,686
|
||||||||
|
Gross profit adjustments
|
300
|
1,186
|
1,387
|
2,825
|
||||||||||||
|
Non-GAAP gross profit
|
$
|
17,353
|
$
|
12,587
|
$
|
65,077
|
$
|
55,511
|
||||||||
|
GAAP operating expenses
|
$
|
16,741
|
$
|
30,315
|
$
|
69,704
|
$
|
117,621
|
||||||||
|
Share-based compensation (1)
|
(1,176
|
)
|
(1,449
|
)
|
(5,261
|
)
|
(7,626
|
)
|
||||||||
|
Income related to M&A activities (2)
|
-
|
699
|
-
|
699
|
||||||||||||
|
Non-GAAP operating expenses
|
$
|
15,565
|
$
|
29,565
|
$
|
64,443
|
$
|
110,694
|
||||||||
|
GAAP financial and other income
|
$
|
368
|
$
|
661
|
$
|
1,910
|
$
|
3,215
|
||||||||
|
Exchange rate differences*
|
159
|
(50
|
)
|
502
|
(378
|
)
|
||||||||||
|
Expenses related to M&A activities (3)
|
-
|
-
|
-
|
43
|
||||||||||||
|
Non-GAAP Financial and other income
|
$
|
527
|
$
|
611
|
$
|
2,412
|
$
|
2,880
|
||||||||
|
GAAP taxes on income
|
$
|
439
|
$
|
96
|
$
|
1,765
|
$
|
1,084
|
||||||||
|
Changes in tax related items
|
(130
|
)
|
(25
|
)
|
(352
|
)
|
(100
|
)
|
||||||||
|
Non-GAAP taxes on income
|
$
|
309
|
$
|
71
|
$
|
1,413
|
$
|
984
|
||||||||
|
GAAP Net profit (Loss)
|
$
|
241
|
$
|
(18,349
|
)
|
$
|
(5,869
|
)
|
$
|
(62,804
|
)
|
|||||
|
Share-based compensation (1)
|
1,324
|
1,611
|
6,040
|
8,845
|
||||||||||||
|
Amortization of intangible assets (2)
|
152
|
1,024
|
608
|
1,606
|
||||||||||||
|
Expenses related to M&A activities (3)
|
-
|
(699
|
)
|
-
|
(656
|
)
|
||||||||||
|
Exchange rate differences*
|
159
|
(50
|
)
|
502
|
(378
|
)
|
||||||||||
|
Changes in tax related items
|
130
|
25
|
352
|
100
|
||||||||||||
|
Non-GAAP Net income (loss)
|
$
|
2,006
|
$
|
(16,438
|
)
|
$
|
1,633
|
$
|
(53,287
|
)
|
||||||
|
GAAP profit (Loss) per share (diluted)
|
$
|
0.01
|
$
|
(0.48
|
)
|
$
|
(0.15
|
)
|
$
|
(1.66
|
)
|
|||||
|
Share-based compensation
|
0.03
|
0.04
|
0.16
|
0.23
|
||||||||||||
|
Amortization of intangible assets
|
0.00
|
0.03
|
0.02
|
0.05
|
||||||||||||
|
Expenses related to M&A activities
|
-
|
(0.02
|
)
|
-
|
(0.02
|
)
|
||||||||||
|
Exchange rate differences*
|
0.01
|
(0.00
|
)
|
0.01
|
(0.01
|
)
|
||||||||||
|
Changes in tax related items
|
0.00
|
0.00
|
0.00
|
0.00
|
||||||||||||
|
Non-GAAP Net income (loss) per share (diluted)
|
$
|
0.05
|
$
|
(0.43
|
)
|
$
|
0.04
|
$
|
(1.41
|
)
|
||||||
|
Weighted average number of shares used in
|
||||||||||||||||
|
computing GAAP diluted net income (loss) per share
|
39,379,254
|
38,293,808
|
38,928,475
|
37,911,214
|
||||||||||||
|
Weighted average number of shares used in
|
||||||||||||||||
|
computing non-GAAP diluted net income (loss) per share
|
42,560,457
|
38,293,808
|
42,289,637
|
37,911,214
|
||||||||||||
|
* Financial income or expenses related to exchange rate differences in connection with revaluation of assets and
|
||||||||||||||||
|
liabilities in non-dollar denominated currencies.
|
||||||||||||||||
|
TABLE - 2 cont.
|
|
|
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
|
Year Ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
(1) Share-based compensation:
|
||||||||||||||||
|
Cost of revenues
|
$
|
148
|
$
|
162
|
$
|
779
|
$
|
1,219
|
||||||||
|
Research and development costs, net
|
301
|
597
|
1,988
|
3,010
|
||||||||||||
|
Sales and marketing
|
310
|
473
|
1,855
|
2,651
|
||||||||||||
|
General and administrative
|
565
|
379
|
1,418
|
1,965
|
||||||||||||
|
$
|
1,324
|
$
|
1,611
|
$
|
6,040
|
$
|
8,845
|
|||||||||
|
(2) Amortization of intangible assets
|
||||||||||||||||
|
Cost of revenues
|
$
|
152
|
$
|
1,024
|
$
|
608
|
$
|
1,606
|
||||||||
|
$
|
152
|
$
|
1,024
|
$
|
608
|
$
|
1,606
|
|||||||||
|
(3) Expenses related to M&A activities
|
||||||||||||||||
|
General and administrative
|
$
|
-
|
$
|
(699
|
)
|
$
|
-
|
$
|
(699
|
)
|
||||||
|
Finanacial expensees (income)
|
-
|
-
|
-
|
43
|
||||||||||||
|
$
|
-
|
$
|
(699
|
)
|
$
|
-
|
$
|
(656
|
)
|
|||||||
|
TABLE - 3
|
|
ALLOT LTD.
|
|
AND ITS SUBSIDIARIES
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(U.S. dollars in thousands)
|
|
December 31,
|
December 31,
|
|||||||
|
2024
|
2023
|
|||||||
|
(Unaudited)
|
(Audited)
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$
|
16,142
|
$
|
14,192
|
||||
|
Short-term bank deposits
|
15,250
|
10,000
|
||||||
|
Restricted deposits
|
904
|
1,728
|
||||||
|
Available-for-sale marketable securities
|
26,470
|
28,853
|
||||||
|
Trade receivables, net (net of allowance for credit losses of $25,306 and $25,253 on December 31, 2024 and 2023, respectively)
|
16,482
|
14,828
|
||||||
|
Other receivables and prepaid expenses
|
6,317
|
8,437
|
||||||
|
Inventories
|
8,611
|
11,874
|
||||||
|
Total current assets
|
90,176
|
89,912
|
||||||
|
LONG-TERM ASSETS:
|
||||||||
|
Severance pay fund
|
464
|
395
|
||||||
|
Restricted deposit
|
279
|
158
|
||||||
|
Operating lease right-of-use assets
|
6,741
|
3,057
|
||||||
|
Other assets
|
2,151
|
704
|
||||||
|
Property and equipment, net
|
7,692
|
11,189
|
||||||
|
Intangible assets, net
|
305
|
915
|
||||||
|
Goodwill
|
31,833
|
31,833
|
||||||
|
Total non-current assets
|
49,465
|
48,251
|
||||||
|
Total assets
|
$
|
139,641
|
$
|
138,163
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Trade payables
|
$
|
946
|
$
|
969
|
||||
|
Deferred revenues
|
17,054
|
14,892
|
||||||
|
Short-term operating lease liabilities
|
562
|
1,453
|
||||||
|
Other payables and accrued expenses
|
17,412
|
22,094
|
||||||
|
Total current liabilities
|
35,974
|
39,408
|
||||||
|
LONG-TERM LIABILITIES:
|
||||||||
|
Deferred revenues
|
7,136
|
7,437
|
||||||
|
Long-term operating lease liabilities
|
5,807
|
702
|
||||||
|
Accrued severance pay
|
946
|
1,080
|
||||||
|
Convertible debt
|
39,973
|
39,773
|
||||||
|
Total long-term liabilities
|
53,862
|
48,992
|
||||||
|
SHAREHOLDERS' EQUITY
|
49,805
|
49,763
|
||||||
|
Total liabilities and shareholders' equity
|
$
|
139,641
|
$
|
138,163
|
||||
|
TABLE - 4
|
|
ALLOT LTD.
|
|
AND ITS SUBSIDIARIES
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(U.S. dollars in thousands)
|
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
|||||||||||||
| (Unaudited) |
|
|
(Unaudited) |
|
|
(Audited) | ||||||||||
|
Cash flows from operating activities:
|
||||||||||||||||
|
Net profit (Loss)
|
$
|
241
|
$
|
(18,349
|
)
|
$
|
(5,869
|
)
|
$
|
(62,804
|
)
|
|||||
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
||||||||||||||||
|
Depreciation
|
2,145
|
1,638
|
5,613
|
5,536
|
||||||||||||
|
Stock-based compensation
|
1,324
|
1,611
|
6,040
|
8,845
|
||||||||||||
|
Amortization of intangible assets
|
153
|
1,766
|
610
|
2,596
|
||||||||||||
|
Increase (Decrease) in accrued severance pay, net
|
(48
|
)
|
37
|
(203
|
)
|
116
|
||||||||||
|
Decrease (Increase) in other assets, other receivables and prepaid expenses
|
(274
|
)
|
(62
|
)
|
702
|
621
|
||||||||||
|
Increase in accrued interest and amortization of premium/discount on marketable securities
|
(223
|
)
|
(305
|
)
|
(1,392
|
)
|
(712
|
)
|
||||||||
|
Decrease in operating leases liability
|
(545
|
)
|
(845
|
)
|
(1,644
|
)
|
(3,322
|
)
|
||||||||
|
Decrease in operating lease right-of-use asset
|
325
|
681
|
2,174
|
2,686
|
||||||||||||
|
Decrease (Increase) in trade receivables
|
888
|
9,784
|
(1,654
|
)
|
34,273
|
|||||||||||
|
Decrease in inventories
|
1,438
|
2,165
|
3,263
|
1,388
|
||||||||||||
|
Decrease in trade payables
|
(2,178
|
)
|
(2,857
|
)
|
(23
|
)
|
(10,692
|
)
|
||||||||
|
Increase (Decrease) in employees and payroll accruals
|
(1,798
|
)
|
1,115
|
(4,358
|
)
|
(1,571
|
)
|
|||||||||
|
Increase (Decrease) in deferred revenues
|
3,265
|
(2,806
|
)
|
1,861
|
(5,781
|
)
|
||||||||||
|
Increase (Decrease) in other payables, accrued expenses and other long term liabilities
|
(684
|
)
|
1,200
|
(493
|
)
|
(1,113
|
)
|
|||||||||
|
Amortization of issuance costs of Convertible debt
|
50
|
50
|
200
|
198
|
||||||||||||
|
Net cash provided by (used in) operating activities
|
4,079
|
(5,177
|
)
|
4,827
|
(29,736
|
)
|
||||||||||
|
Cash flows from investing activities:
|
||||||||||||||||
|
Decrease (Increase) in restricted deposit
|
-
|
(804
|
)
|
703
|
(836
|
)
|
||||||||||
|
Investment in short-term bank deposits
|
(15,250
|
)
|
-
|
(24,550
|
)
|
(15,900
|
)
|
|||||||||
|
Withdrawal of short-term bank deposits
|
5,500
|
3,600
|
19,300
|
74,665
|
||||||||||||
|
Purchase of property and equipment
|
(445
|
)
|
(621
|
)
|
(2,117
|
)
|
(2,489
|
)
|
||||||||
|
Investment in marketable securities
|
(16,719
|
)
|
(12,064
|
)
|
(61,003
|
)
|
(46,742
|
)
|
||||||||
|
Proceeds from redemption or sale of marketable securities
|
10,750
|
7,750
|
64,790
|
22,935
|
||||||||||||
|
Net cash provided by investing activities
|
(16,164
|
)
|
(2,139
|
)
|
(2,877
|
)
|
31,633
|
|||||||||
|
Cash flows from financing activities:
|
||||||||||||||||
|
Proceeds from exercise of stock options
|
1
|
(1
|
)
|
-
|
-
|
|||||||||||
|
Net cash provided by (used in) financing activities
|
1
|
(1
|
)
|
-
|
-
|
|||||||||||
|
Increase (Decrease) in cash and cash equivalents
|
(12,084
|
)
|
(7,317
|
)
|
1,950
|
1,897
|
||||||||||
|
Cash and cash equivalents at the beginning of the period
|
28,226
|
21,509
|
14,192
|
12,295
|
||||||||||||
|
Cash and cash equivalents at the end of the period
|
$
|
16,142
|
$
|
14,192
|
$
|
16,142
|
$
|
14,192
|
||||||||
|
Non-cash activity:
|
||||||||||||||||
|
Right-of-use assets obtained in the exchange for operating lease liabilities
|
$
|
63
|
$
|
279
|
$
|
5,858
|
$
|
356
|
||||||||
|
Other financial metrics (Unaudited)
|
||
|
U.S. dollars in millions, except number of full time employees, top 10 customers as a % of revenues and number of shares
|
||
|
Q4-2024
|
FY 2024
|
FY 2023
|
||||||||||||||||||||||
|
Revenues geographic breakdown
|
||||||||||||||||||||||||
|
Americas
|
4.4
|
18
|
%
|
14.2
|
15
|
%
|
16.6
|
18
|
%
|
|||||||||||||||
|
EMEA
|
15.8
|
63
|
%
|
54.0
|
59
|
%
|
56.1
|
60
|
%
|
|||||||||||||||
|
Asia Pacific
|
4.7
|
19
|
%
|
24.0
|
26
|
%
|
20.5
|
22
|
%
|
|||||||||||||||
|
24.9
|
100
|
%
|
92.2
|
100
|
%
|
93.2
|
100
|
%
|
||||||||||||||||
|
Revenues breakdown by type
|
||||||||||||||||||||||||
|
Products
|
4.9
|
20
|
%
|
30.1
|
33
|
%
|
37.6
|
40
|
%
|
|||||||||||||||
|
Professional Services
|
2.8
|
11
|
%
|
8.3
|
9
|
%
|
6.1
|
7
|
%
|
|||||||||||||||
|
SECaaS (Security as a Service)
|
4.8
|
19
|
%
|
16.5
|
18
|
%
|
10.6
|
11
|
%
|
|||||||||||||||
|
Support & Maintenance
|
12.5
|
50
|
%
|
37.3
|
40
|
%
|
38.9
|
42
|
%
|
|||||||||||||||
|
24.9
|
100
|
%
|
92.2
|
100
|
%
|
93.2
|
100
|
%
|
||||||||||||||||
|
Revenues per customer type
|
||||||||||||||||||||||||
|
CSP
|
20.7
|
83
|
%
|
75.4
|
82
|
%
|
75.1
|
81
|
%
|
|||||||||||||||
|
Enterprise
|
4.2
|
17
|
%
|
16.8
|
18
|
%
|
18.1
|
19
|
%
|
|||||||||||||||
|
24.9
|
100
|
%
|
92.2
|
100
|
%
|
93.2
|
100
|
%
|
||||||||||||||||
|
Top 10 customers as a % of revenues
|
55
|
%
|
43
|
%
|
47
|
%
|
||||||||||||||||||
|
Non-GAAP Weighted average number of basic shares (in millions)
|
39.4
|
38.9
|
37.9
|
|||||||||||||||||||||
|
Non-GAAP weighted average number of fully diluted shares (in millions)
|
42.6
|
42.3
|
40.3
|
|||||||||||||||||||||
|
SECaaS (Security as a Service) revenues- U.S. dollars in millions (Unaudited)
|
||
|
Q4-2024:
|
4.8
|
|
|
Q3-2024:
|
4.7
|
|
|
Q2-2024:
|
3.7
|
|
|
Q1-2024:
|
3.4
|
|
|
Q4-2023:
|
3.2
|
|
|
SECaaS ARR* - U.S. dollars in millions (Unaudited)
|
||
|
Dec. 2024:
|
18.2
|
|
|
Dec. 2023:
|
12.7
|
|
|
Dec. 2022:
|
9.2
|
|
|
Dec. 2021:
|
5.2
|
|