| | Allot Ltd. By: /s/ Liat Nahum Liat Nahum Chief Financial Officer |
| Exhibit Number | Description |
| 99.1 |
| • | Revenues of $24.1 million, up 9% year over year with SECaaS representing 27% of overall revenue; |
| • | June 2025 SECaaS ARR* of $25.2 million, up 73% year-over-year; |
| • | GAAP operating loss of $0.4 million versus $3.4 million operating loss last year; |
| • | Non-GAAP operating profit of $1.2 million versus an operating loss of $1.0 million in Q2 2024; |
| • | Strong positive operating cash flow of $4.4 million, compared to $1.2 million in Q2 2024; |
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 |
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
| Revenues | $ | | $ | | $ | | $ | | ||||||||
| Cost of revenues | | | | | ||||||||||||
| Gross profit | | | | | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development costs, net | | | | | ||||||||||||
| Sales and marketing | | | | | ||||||||||||
| General and administrative | | | | | ||||||||||||
| Total operating expenses | | | | | ||||||||||||
| Operating loss | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Loss from extinguishment | ( | ) | | ( | ) | | ||||||||||
| Other income | | | | | ||||||||||||
| Financial income, net | | | | | ||||||||||||
| Loss before income tax expenses | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Income tax expenses | | | | | ||||||||||||
| Net loss | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| Basic net loss per share | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| Diluted net loss per share | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| Weighted average number of shares used in computing basic net loss per share | | | | | ||||||||||||
| Weighted average number of shares used in computing diluted net loss per share | | | | | ||||||||||||
(U.S. dollars in thousands, except per share data)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
GAAP cost of revenues | $ | 6,721 | $ | 6,989 | $ | 13,823 | $ | 13,781 | ||||||||
Share-based compensation (1) | (160 | ) | (324 | ) | (254 | ) | (478 | ) | ||||||||
Amortization of intangible assets (2) | (152 | ) | (152 | ) | (305 | ) | (304 | ) | ||||||||
Non-GAAP cost of revenues | $ | 6,409 | $ | 6,513 | $ | 13,264 | $ | 12,999 | ||||||||
GAAP gross profit | $ | 17,330 | $ | 15,175 | $ | 33,378 | $ | 30,273 | ||||||||
Gross profit adjustments | 312 | 476 | 559 | 782 | ||||||||||||
Non-GAAP gross profit | $ | 17,642 | $ | 15,651 | $ | 33,937 | $ | 31,055 | ||||||||
GAAP operating expenses | $ | 17,737 | $ | 18,541 | $ | 34,494 | $ | 36,382 | ||||||||
Share-based compensation (1) | (1,289 | ) | (1,863 | ) | (2,176 | ) | (3,069 | ) | ||||||||
Non-GAAP operating expenses | $ | 16,448 | $ | 16,678 | $ | 32,318 | $ | 33,313 | ||||||||
GAAP Loss from extinguishment | $ | (1,410 | ) | $ | - | $ | (1,410 | ) | $ | - | ||||||
Loss from extinguishment | 1,410 | - | 1,410 | - | ||||||||||||
Non-GAAP Loss from extinguishment | $ | - | $ | - | $ | - | $ | - | ||||||||
GAAP financial and other income | $ | 359 | $ | 489 | $ | 1,033 | $ | 1,029 | ||||||||
Exchange rate differences* | 104 | 110 | 43 | 204 | ||||||||||||
Non-GAAP Financial and other income | $ | 463 | $ | 599 | $ | 1,076 | $ | 1,233 | ||||||||
GAAP taxes on income | $ | 332 | $ | 479 | $ | 628 | $ | 786 | ||||||||
Changes in tax related items | (25 | ) | (133 | ) | (70 | ) | (177 | ) | ||||||||
Non-GAAP taxes on income | $ | 307 | $ | 346 | $ | 558 | $ | 609 | ||||||||
GAAP Net profit (Loss) | $ | (1,690 | ) | $ | (3,356 | ) | $ | (2,021 | ) | $ | (5,866 | ) | ||||
Share-based compensation (1) | 1,449 | 2,187 | 2,430 | 3,547 | ||||||||||||
Amortization of intangible assets (2) | 152 | 152 | 305 | 304 | ||||||||||||
Loss from extinguishment | 1,410 | - | 1,410 | - | ||||||||||||
Exchange rate differences* | 104 | 110 | 43 | 204 | ||||||||||||
Changes in tax related items | 25 | 133 | 70 | 177 | ||||||||||||
Non-GAAP Net income (loss) | $ | 1,450 | $ | (774 | ) | $ | 2,237 | $ | (1,634 | ) | ||||||
GAAP Loss per share (diluted) | $ | (0.04 | ) | $ | (0.09 | ) | $ | (0.05 | ) | $ | (0.16 | ) | ||||
Share-based compensation | 0.03 | 0.06 | 0.06 | 0.10 | ||||||||||||
Amortization of intangible assets | 0.01 | 0.01 | 0.01 | 0.01 | ||||||||||||
Loss from extinguishment | 0.03 | - | 0.03 | - | ||||||||||||
Non-GAAP Net income (Loss) per share (diluted) | $ | 0.03 | $ | (0.02 | ) | $ | 0.05 | $ | (0.05 | ) | ||||||
Weighted average number of shares used in computing GAAP diluted net income (loss) per share | 40,140,875 | 38,712,407 | 39,944,413 | 38,562,065 | ||||||||||||
Weighted average number of shares used in computing non-GAAP diluted net income (loss) per share | 43,794,580 | 38,712,407 | 43,750,663 | 38,562,065 | ||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
(1) Share-based compensation: | ||||||||||||||||
Cost of revenues | $ | 160 | $ | 324 | $ | 254 | $ | 478 | ||||||||
Research and development costs, net | 380 | 787 | 622 | 1,285 | ||||||||||||
Sales and marketing | 466 | 792 | 771 | 1,235 | ||||||||||||
General and administrative | 443 | 284 | 783 | 549 | ||||||||||||
$ | 1,449 | $ | 2,187 | $ | 2,430 | $ | 3,547 | |||||||||
(2) Amortization of intangible assets | ||||||||||||||||
Cost of revenues | $ | 152 | $ | 152 | $ | 305 | $ | 304 | ||||||||
Sales and marketing | $ | 152 | $ | 152 | $ | 305 | $ | 304 | ||||||||
| June 30, | December 31, | |||||||
| 2025 | 2024 | |||||||
| (Unaudited) | (Audited) | |||||||
| ASSETS | ||||||||
| CURRENT ASSETS: | ||||||||
| Cash and cash equivalents | $ | | $ | | ||||
| Restricted deposit | | | ||||||
| Short-term bank deposits | | | ||||||
| Available-for-sale marketable securities | | | ||||||
| Trade receivables, net (net of allowance for credit losses of $ | | | ||||||
| Other receivables and prepaid expenses | | | ||||||
| Inventories | | | ||||||
| Total current assets | | | ||||||
| NON-CURRENT ASSETS: | ||||||||
| Severance pay fund | $ | | $ | | ||||
| Restricted deposit | | | ||||||
| Available-for-sale marketable securities | | | ||||||
| Operating lease right-of-use assets | | | ||||||
| Other assets | | | ||||||
| Property and equipment, net | | | ||||||
| Intangible assets, net | | | ||||||
| Goodwill | | | ||||||
| Total non-current assets | | | ||||||
| Total assets | $ | | $ | | ||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
| CURRENT LIABILITIES: | ||||||||
| Trade payables | $ | | $ | | ||||
| Employees and payroll accruals | | | ||||||
| Deferred revenues | | | ||||||
| Short-term operating lease liabilities | | | ||||||
| Other payables and accrued expenses | | | ||||||
| Total current liabilities | | | ||||||
| LONG-TERM LIABILITIES: | ||||||||
| Deferred revenues | | | ||||||
| Long-term operating lease liabilities | | | ||||||
| Accrued severance pay | | | ||||||
| Convertible debt | | | ||||||
| Total long-term liabilities | | | ||||||
| SHAREHOLDERS' EQUITY | | | ||||||
| Total liabilities and shareholders' equity | $ | | $ | | ||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||
| Net loss | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||||||
| Depreciation, amortization and impairment | | | | | ||||||||||||
| Share-based compensation | | | | | ||||||||||||
| Capital loss | | | | | ||||||||||||
| Loss from extinguishment | | | | | ||||||||||||
| Other income | ( | ) | | ( | ) | | ||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||
| Decrease (Increase) in accrued severance pay, net | | ( | ) | | ( | ) | ||||||||||
| Decrease in other assets, other receivables and prepaid expenses | | | | | ||||||||||||
| Decrease in accrued interest and amortization of premium on available-for sale marketable securities | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Decrease in operating leases liability | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Decrease in operating lease right-of-use asset | | | | | ||||||||||||
| Increase in trade receivables | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Decrease (Increase) in inventories | ( | ) | | | | |||||||||||
| Increase (Decrease) in trade payables | ( | ) | | ( | ) | | ||||||||||
| Increase (Decrease) in employees and payroll accruals | | ( | ) | | ( | ) | ||||||||||
| Increase in deferred revenues | | | | | ||||||||||||
| Increase (Decrease) in other payables and accrued expenses | | | | ( | ) | |||||||||||
| Net cash provided by (used in) operating activities | | | | ( | ) | |||||||||||
| Cash flows from investing activities: | ||||||||||||||||
| Decrease (Increase) in restricted deposit | | ( | ) | | | |||||||||||
| Investment in short-term bank deposits | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Withdrawal of short-term bank deposits | | | | | ||||||||||||
| Purchase of property and equipment | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Investment in marketable securities | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Proceeds from redemption or sale of marketable securities | | | | | ||||||||||||
| Proceeds from sale of patent | | | | | ||||||||||||
| Net cash provided by (used in) investing activities | | ( | ) | ( | ) | | ||||||||||
| Cash flows from financing activities: | ||||||||||||||||
| Issuance of share capital | | | | | ||||||||||||
| Proceeds from exercise of stock options | | | | | ||||||||||||
| Redemption of convertible debt | ( | ) | | ( | ) | | ||||||||||
| Net cash provided by financing activities | | | | | ||||||||||||
| Increase (Decrease) in cash and cash equivalents | | ( | ) | | | |||||||||||
| Cash, cash equivalents at the beginning of the period | | | | | ||||||||||||
| Cash, cash equivalents at the end of the period | $ | | $ | | $ | | $ | | ||||||||
| Non-cash activities: | ||||||||||||||||
| ROU asset and lease liability decrease, due to lease termination | | | ( | ) | | |||||||||||
| Redemption of convertible debt | ( | ) | | ( | ) | | ||||||||||
Other financial metrics (Unaudited) | ||||||||||||||||||||||||
U.S. dollars in millions, except top 10 customers as a % of revenues and number of shares | ||||||||||||||||||||||||
Q2-25 | FY 2024 | FY 2023 | ||||||||||||||||||||||
Revenues geographic breakdown | ||||||||||||||||||||||||
Americas | 4.2 | 17 | % | 14.2 | 15 | % | 16.6 | 18 | % | |||||||||||||||
EMEA | 15.8 | 66 | % | 54.0 | 59 | % | 56.1 | 60 | % | |||||||||||||||
Asia Pacific | 4.1 | 17 | % | 24.0 | 26 | % | 20.5 | 22 | % | |||||||||||||||
24.1 | 100 | % | 92.2 | 100 | % | 93.2 | 100 | % | ||||||||||||||||
Revenues breakdown by type | ||||||||||||||||||||||||
Products | 7.6 | 31 | % | 30.1 | 33 | % | 37.6 | 40 | % | |||||||||||||||
Professional Services | 1.6 | 7 | % | 8.3 | 9 | % | 6.1 | 7 | % | |||||||||||||||
SECaaS (Security as a Service) | 6.4 | 27 | % | 16.5 | 18 | % | 10.6 | 11 | % | |||||||||||||||
Support & Maintenance | 8.5 | 35 | % | 37.3 | 40 | % | 38.9 | 42 | % | |||||||||||||||
24.1 | 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) | 40.1 | 38.9 | 37.9 | |||||||||||||||||||||
Non-GAAP weighted average number of fully diluted shares (in millions) | 43.8 | 42.3 | 40.3 | |||||||||||||||||||||
SECaaS (Security as a Service) revenues- U.S. dollars in millions (Unaudited) | |||||
Q2-2025: | 6.4 | ||||
Q1-2025: | 5.1 | ||||
Q4-2024: | 4.8 | ||||
Q3-2024: | 4.7 | ||||
Q2-2024: | 3.7 | ||||
SECaaS ARR* - U.S. dollars in millions (Unaudited) | |||||
Jun. 2025: | 25.2 | ||||
Dec. 2024: | 18.2 | ||||
Dec. 2023: | 12.7 | ||||
Dec. 2022: | 9.2 | ||||