|
|
Allot Ltd.
By: /s/ Liat Nahum
Liat Nahum
Chief Financial Officer
|
| Exhibit Number |
Description
|
| 99.1 |
|
|
• |
Revenues of $26.4 million, up 14% year over year with SECaaS representing 28% of overall revenue;
|
|
|
• |
September 2025 SECaaS ARR* of $27.6 million, up 60% year-over-year;
|
|
|
• |
GAAP operating income of $2.2 million
versus loss of $0.2 million in Q3 2024;
|
|
|
• |
Non-GAAP operating income of $3.7
million, compared with $1.1 million in Q3 2024;
|
|
|
• |
Strong positive operating cash flow of $4.0 million and quarter-end total cash** of $81 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
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
Revenues
|
$
|
26,405
|
$
|
23,235
|
$
|
73,606
|
$
|
67,289
|
||||||||
|
Cost of revenues
|
7,539
|
6,871
|
21,362
|
$
|
20,652
|
|||||||||||
|
Gross profit
|
18,866
|
16,364
|
52,244
|
$
|
46,637
|
|||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development costs, net
|
5,489
|
5,922
|
18,741
|
20,397
|
||||||||||||
|
Sales and marketing
|
8,148
|
7,699
|
22,747
|
23,400
|
||||||||||||
|
General and administrative
|
3,079
|
2,960
|
9,722
|
9,166
|
||||||||||||
|
Total operating expenses
|
16,716
|
16,581
|
51,210
|
52,963
|
||||||||||||
|
Operating income (loss)
|
2,150
|
(217
|
)
|
1,034
|
(6,326
|
)
|
||||||||||
|
Loss from extinguishment
|
-
|
-
|
(1,410
|
)
|
-
|
|||||||||||
|
Other income
|
-
|
-
|
100
|
-
|
||||||||||||
|
Gain on sales of securities
|
193
|
-
|
193
|
-
|
||||||||||||
|
Financial income, net
|
676
|
513
|
1,709
|
1,542
|
||||||||||||
|
Income (loss) before income tax benefit
|
3,019
|
296
|
1,626
|
(4,784
|
)
|
|||||||||||
|
Income tax expenses
|
195
|
540
|
823
|
1,326
|
||||||||||||
|
Net income (loss)
|
$
|
2,824
|
$
|
(244
|
)
|
$
|
803
|
$
|
(6,110
|
)
|
||||||
|
Basic net income (loss) per share
|
$
|
0.07
|
$
|
(0.01
|
)
|
$
|
0.02
|
$
|
(0.17
|
)
|
||||||
|
Diluted net income (loss) per share
|
$
|
0.07
|
$
|
(0.01
|
)
|
$
|
0.02
|
$
|
(0.17
|
)
|
||||||
|
Weighted average number of shares used in
|
||||||||||||||||
|
computing basic net income (loss) per share
|
41,487,057
|
39,202,550
|
42,580,555
|
38,777,119
|
||||||||||||
|
Weighted average number of shares used in
|
||||||||||||||||
|
computing diluted net income (loss) per share
|
43,253,509
|
39,202,550
|
44,909,810
|
38,777,119
|
||||||||||||
|
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
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
GAAP cost of revenues
|
$
|
7,539
|
$
|
6,871
|
$
|
21,362
|
$
|
20,652
|
||||||||
|
Share-based compensation (1)
|
(211
|
)
|
(153
|
)
|
(465
|
)
|
(631
|
)
|
||||||||
|
Amortization of intangible assets (2)
|
-
|
(152
|
)
|
(305
|
)
|
(456
|
)
|
|||||||||
|
Non-GAAP cost of revenues
|
$
|
7,328
|
$
|
6,566
|
$
|
20,592
|
$
|
19,565
|
||||||||
|
GAAP gross profit
|
$
|
18,866
|
$
|
16,364
|
$
|
52,244
|
$
|
46,637
|
||||||||
|
Gross profit adjustments
|
211
|
305
|
770
|
1,087
|
||||||||||||
|
Non-GAAP gross profit
|
$
|
19,077
|
$
|
16,669
|
$
|
53,014
|
$
|
47,724
|
||||||||
|
GAAP operating expenses
|
$
|
16,716
|
$
|
16,581
|
$
|
51,210
|
$
|
52,963
|
||||||||
|
Share-based compensation (1)
|
(1,348
|
)
|
(1,016
|
)
|
(3,524
|
)
|
(4,085
|
)
|
||||||||
|
Non-GAAP operating expenses
|
$
|
15,368
|
$
|
15,565
|
$
|
47,686
|
$
|
48,878
|
||||||||
|
GAAP Loss from extinguishment
|
$
|
-
|
$
|
-
|
$
|
(1,410
|
)
|
$
|
-
|
|||||||
|
Loss from extinguishment
|
-
|
-
|
1,410
|
-
|
||||||||||||
|
Non-GAAP Loss from extinguishment
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
GAAP financial income
|
$
|
676
|
$
|
513
|
$
|
1,709
|
$
|
1,542
|
||||||||
|
Exchange rate differences*
|
116
|
139
|
159
|
343
|
||||||||||||
|
Non-GAAP Financial income
|
$
|
792
|
$
|
652
|
$
|
1,868
|
$
|
1,885
|
||||||||
|
GAAP taxes on income
|
$
|
195
|
$
|
540
|
$
|
823
|
$
|
1,326
|
||||||||
|
Changes in tax related items
|
(80
|
)
|
(45
|
)
|
(150
|
)
|
(222
|
)
|
||||||||
|
Non-GAAP taxes on income
|
$
|
115
|
$
|
495
|
$
|
673
|
$
|
1,104
|
||||||||
|
GAAP Net income (Loss)
|
$
|
2,824
|
$
|
(244
|
)
|
$
|
803
|
$
|
(6,110
|
)
|
||||||
|
Share-based compensation (1)
|
1,559
|
1,169
|
3,989
|
4,716
|
||||||||||||
|
Amortization of intangible assets (2)
|
-
|
152
|
305
|
456
|
||||||||||||
|
Loss from extinguishment
|
-
|
-
|
1,410
|
-
|
||||||||||||
|
Exchange rate differences*
|
116
|
139
|
159
|
343
|
||||||||||||
|
Changes in tax related items
|
80
|
45
|
150
|
222
|
||||||||||||
|
Non-GAAP Net income (loss)
|
$
|
4,579
|
$
|
1,261
|
$
|
6,816
|
$
|
(373
|
)
|
|||||||
|
GAAP Net income (loss) per share (diluted)
|
$
|
0.07
|
$
|
(0.01
|
)
|
$
|
0.02
|
$
|
(0.17
|
)
|
||||||
|
Share-based compensation
|
0.03
|
0.03
|
0.09
|
0.13
|
||||||||||||
|
Amortization of intangible assets
|
-
|
0.01
|
0.01
|
0.02
|
||||||||||||
|
Loss from extinguishment
|
-
|
-
|
0.03
|
-
|
||||||||||||
|
Non-GAAP Net income (Loss) per share (diluted)
|
$
|
0.10
|
$
|
0.03
|
$
|
0.15
|
$
|
(0.02
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Weighted average number of shares used in
computing GAAP diluted net income (loss) per share
|
41,487,057
|
39,202,550
|
42,580,555
|
38,777,119
|
||||||||||||
|
|
||||||||||||||||
|
Weighted average number of shares used in
computing non-GAAP diluted net income (loss) per share
|
44,592,351
|
42,421,818
|
46,409,437
|
38,777,119
|
||||||||||||
|
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
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
(1) Share-based compensation:
|
||||||||||||||||
|
Cost of revenues
|
$
|
211
|
$
|
153
|
$
|
465
|
$
|
631
|
||||||||
|
Research and development costs, net
|
400
|
402
|
1,022
|
1,687
|
||||||||||||
|
Sales and marketing
|
466
|
310
|
1,237
|
1,545
|
||||||||||||
|
General and administrative
|
482
|
304
|
1,265
|
853
|
||||||||||||
|
$
|
1,559
|
$
|
1,169
|
$
|
3,989
|
$
|
4,716
|
|||||||||
|
(2) Amortization of intangible assets
|
||||||||||||||||
|
Cost of revenues
|
$
|
-
|
$
|
152
|
$
|
305
|
$
|
456
|
||||||||
|
$
|
-
|
$
|
152
|
$
|
305
|
$
|
456
|
|||||||||
|
TABLE - 3
|
|
ALLOT LTD.
|
|
AND ITS SUBSIDIARIES
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(U.S. dollars in thousands)
|
|
Septermber 30,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
(Unaudited)
|
(Audited)
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$
|
24,232
|
$
|
16,142
|
||||
|
Restricted deposit
|
501
|
904
|
||||||
|
Short-term bank deposits
|
16,800
|
15,250
|
||||||
|
Available-for-sale marketable securities
|
38,827
|
26,470
|
||||||
|
Trade receivables, net (net of allowance for credit losses of $15,215 and $25,306 on September 30, 2025 and December 31, 2024 , respectively)
|
20,814
|
16,482
|
||||||
|
Other receivables and prepaid expenses
|
12,134
|
6,317
|
||||||
|
Inventories
|
14,208
|
8,611
|
||||||
|
Total current assets
|
127,516
|
90,176
|
||||||
|
NON-CURRENT ASSETS:
|
||||||||
|
Severance pay fund
|
$
|
248
|
$
|
464
|
||||
|
Restricted deposit
|
329
|
279
|
||||||
|
Operating lease right-of-use assets
|
5,787
|
6,741
|
||||||
|
Other assets
|
701
|
2,151
|
||||||
|
Property and equipment, net
|
5,304
|
7,692
|
||||||
|
Intangible assets, net
|
-
|
305
|
||||||
|
Goodwill
|
31,833
|
31,833
|
||||||
|
Total non-current assets
|
44,202
|
49,465
|
||||||
|
Total assets
|
$
|
171,718
|
$
|
139,641
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Trade payables
|
$
|
7,198
|
$
|
946
|
||||
|
Employees and payroll accruals
|
9,625
|
8,208
|
||||||
|
Deferred revenues
|
21,736
|
17,054
|
||||||
|
Short-term operating lease liabilities
|
1,081
|
562
|
||||||
|
Other payables and accrued expenses
|
11,106
|
9,200
|
||||||
|
Total current liabilities
|
50,746
|
35,970
|
||||||
|
LONG-TERM LIABILITIES:
|
||||||||
|
Deferred revenues
|
5,410
|
7,136
|
||||||
|
Long-term operating lease liabilities
|
5,192
|
5,807
|
||||||
|
Accrued severance pay
|
847
|
946
|
||||||
|
Convertible debt
|
-
|
39,973
|
||||||
|
Total long-term liabilities
|
11,449
|
53,862
|
||||||
|
SHAREHOLDERS' EQUITY
|
109,523
|
49,809
|
||||||
|
Total liabilities and shareholders' equity
|
$
|
171,718
|
$
|
139,641
|
||||
|
TABLE - 4
|
|
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,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
Cash flows from operating activities:
|
||||||||||||||||
|
Net income (loss)
|
$
|
2,824
|
$
|
(244
|
)
|
$
|
803
|
$
|
(6,110
|
)
|
||||||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
835
|
1,299
|
3,254
|
4,075
|
||||||||||||
|
Share-based compensation
|
1,559
|
1,169
|
3,989
|
4,716
|
||||||||||||
|
Capital loss
|
-
|
-
|
255
|
-
|
||||||||||||
|
Loss from extinguishment
|
-
|
-
|
1,410
|
-
|
||||||||||||
|
Other income
|
-
|
-
|
(100
|
)
|
-
|
|||||||||||
|
Gain on sales of securities
|
(193
|
)
|
-
|
(193
|
)
|
-
|
||||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||||||
|
Decrease (Increase) in accrued severance pay, net
|
28
|
10
|
117
|
(155
|
)
|
|||||||||||
|
Decrease (Increase) in other assets, other receivables and prepaid expenses
|
(3,817
|
)
|
(696
|
)
|
(2,198
|
)
|
976
|
|||||||||
|
Decrease in accrued interest and amortization of premium on available-for sale marketable securities
|
(44
|
)
|
(392
|
)
|
(906
|
)
|
(1,169
|
)
|
||||||||
|
Increase (Decrease) in operating leases liability
|
190
|
(481
|
)
|
(13
|
)
|
(1,099
|
)
|
|||||||||
|
Decrease in operating lease right-of-use asset
|
292
|
675
|
871
|
1,849
|
||||||||||||
|
Decrease (Increase) in trade receivables
|
(679
|
)
|
438
|
(4,332
|
)
|
(2,542
|
)
|
|||||||||
|
Decrease (Increase) in inventories
|
(5,703
|
)
|
(443
|
)
|
(5,597
|
)
|
1,825
|
|||||||||
|
Increase in trade payables
|
6,274
|
2,139
|
6,252
|
2,155
|
||||||||||||
|
Increase (Decrease) in employees and payroll accruals
|
844
|
1,575
|
1,417
|
(2,560
|
)
|
|||||||||||
|
Increase (Decrease) in deferred revenues
|
420
|
(3,369
|
)
|
2,956
|
(1,404
|
)
|
||||||||||
|
Increase in other payables and accrued expenses
|
1,211
|
203
|
2,126
|
191
|
||||||||||||
|
Net cash provided by operating activities
|
4,041
|
1,883
|
10,111
|
748
|
||||||||||||
|
Cash flows from investing activities:
|
||||||||||||||||
|
Decrease in restricted deposit
|
-
|
-
|
353
|
703
|
||||||||||||
|
Investment in short-term bank deposits
|
(16,800
|
)
|
(5,500
|
)
|
(32,550
|
)
|
(9,300
|
)
|
||||||||
|
Withdrawal of short-term bank deposits
|
11,050
|
3,800
|
31,000
|
13,800
|
||||||||||||
|
Purchase of property and equipment
|
(100
|
)
|
(286
|
)
|
(789
|
)
|
(1,672
|
)
|
||||||||
|
Investment in marketable securities
|
(44,213
|
)
|
(9,532
|
)
|
(99,647
|
)
|
(44,284
|
)
|
||||||||
|
Proceeds from redemption or sale of marketable securities
|
38,694
|
21,980
|
88,377
|
54,040
|
||||||||||||
|
Proceeds from sale of patent
|
-
|
-
|
100
|
-
|
||||||||||||
|
Net cash provided by (used in) investing activities
|
(11,369
|
)
|
10,462
|
(13,156
|
)
|
13,287
|
||||||||||
|
Cash flows from financing activities:
|
||||||||||||||||
|
Issuance of share capital
|
4,617
|
-
|
42,308
|
-
|
||||||||||||
|
Proceeds from exercise of stock options
|
-
|
(2
|
) |
238
|
(1
|
) | ||||||||||
|
Redemption of convertible debt
|
-
|
-
|
(31,410
|
)
|
-
|
|||||||||||
|
Net cash provided by (used in) financing activities
|
4,617
|
(2
|
)
|
11,136
|
(1
|
)
|
||||||||||
|
Increase (Decrease) in cash and cash equivalents
|
(2,711
|
)
|
12,343
|
8,090
|
14,034
|
|||||||||||
|
Cash, cash equivalents at the beginning of the period
|
26,943
|
15,883
|
16,142
|
14,192
|
||||||||||||
|
Cash, cash equivalents at the end of the period
|
$
|
24,232
|
$
|
28,226
|
$
|
24,232
|
$
|
28,226
|
||||||||
|
Non-cash activities:
|
||||||||||||||||
|
ROU asset and lease liability decrease, due to lease termination
|
(12
|
)
|
-
|
(83
|
)
|
-
|
||||||||||
|
Redemption of convertible debt
|
-
|
-
|
(10,000
|
)
|
-
|
|||||||||||
|
Right-of-use assets obtained in the exchange for operating lease liabilities
|
-
|
5,795
|
-
|
5,795
|
||||||||||||
|
Other financial metrics (Unaudited)
|
|
U.S. dollars in millions, except top 10 customers as a % of revenues and number of shares
|
|
Q3-25
|
FY 2024
|
FY 2023
|
||||
|
Revenues geographic breakdown
|
||||||
|
Americas
|
8.1
|
31%
|
14.2
|
15%
|
16.6
|
18%
|
|
EMEA
|
12.9
|
49%
|
54.0
|
59%
|
56.1
|
60%
|
|
Asia Pacific
|
5.4
|
20%
|
24.0
|
26%
|
20.5
|
22%
|
|
26.4
|
100%
|
92.2
|
100%
|
93.2
|
100%
|
|
|
Revenues breakdown by type
|
||||||
|
Products
|
8.6
|
33%
|
30.1
|
33%
|
37.6
|
40%
|
|
Professional Services
|
1.1
|
4%
|
8.3
|
9%
|
6.1
|
7%
|
|
SECaaS (Security as a Service)
|
7.3
|
28%
|
16.5
|
18%
|
10.6
|
11%
|
|
Support & Maintenance
|
9.4
|
35%
|
37.3
|
40%
|
38.9
|
42%
|
|
26.4
|
100%
|
92.2
|
100%
|
93.2
|
100%
|
|
|
Top 10 customers as a % of revenues
|
60%
|
43%
|
47%
|
|||
|
Non-GAAP Weighted average number of basic shares (in millions)
|
41.5
|
38.9
|
37.9
|
|||
|
Non-GAAP weighted average number of fully diluted shares (in millions)
|
44.6
|
42.3
|
40.3
|
|
SECaaS (Security as a Service) revenues- U.S. dollars in millions (Unaudited)
|
||||
|
Q3-2025:
|
7.3
|
|||
|
Q2-2025:
|
6.4
|
|||
|
Q1-2025:
|
5.1
|
|||
|
Q4-2024:
|
4.8
|
|||
|
Q3-2024:
|
4.7
|
|||
|
SECaaS ARR* - U.S. dollars in millions (Unaudited)
|
||||
|
Sep. 2025:
|
27.6
|
|||
|
Dec. 2024:
|
18.2
|
|||
|
Dec. 2023:
|
12.7
|
|||
|
Dec. 2022:
|
9.2
|
|||