Exhibit 99.1
Radware Reports Third Quarter 2024 Financial Results
Third Quarter 2024 Financial Results and Highlights
|
• |
Revenue of $69.5 million, an increase of 13% year-over-year
|
|
• |
Cloud ARR of $71.6 million, an increase of 15% year-over-year
|
|
• |
Non-GAAP diluted EPS of $0.23 vs. $0.07 in Q3 2023; GAAP diluted EPS of $0.07 vs. $(0.16) in Q3 2023
|
|
• |
Cash flow from operations of $14.7 million and $58.9 million year-to-date
|
TEL AVIV, Israel, October 31, 2024 - Radware® (NASDAQ: RDWR), a leading provider of cyber security and application delivery solutions, today announced its consolidated
financial results for the third quarter ended September 30, 2024.
“We are pleased to report solid third-quarter results, highlighted by 13% year-over-year revenue growth and a significant improvement in profitability and cash flow from operations,” said Roy Zisapel, Radware’s
President and CEO. “Our results reflect double-digit growth in subscription revenue, strong sales of software subscriptions, and the ongoing success of DefensePro X, which carries with it more subscription revenue. We are excited about the momentum
we’ve built and our future growth prospects.”
Financial Highlights for the Third Quarter 2024
Revenue for the third quarter of 2024 totaled $69.5 million:
|
• |
Revenue in the Americas region was $27.7 million for the third quarter of 2024, an increase of 11% from $24.9 million in the third quarter of 2023.
|
|
• |
Revenue in the Europe, Middle East, and Africa (“EMEA”) region was $25.2 million for the third quarter of 2024, an increase of 30% from $19.3 million in the third quarter of 2023.
|
|
• |
Revenue in the Asia-Pacific (“APAC”) region was $16.6 million for the third quarter of 2024, a decrease of 5% from $17.4 million in the third quarter of 2023.
|
GAAP net income for the third quarter of 2024 was $3.1 million, or $0.07 per diluted share, compared to GAAP net loss of $6.9 million, or $(0.16) per diluted share, for the third quarter of 2023.
Non-GAAP net income for the third quarter of 2024 was $10.2 million, or $0.23 per diluted share, compared to non-GAAP net income of $2.9 million, or $0.07 per diluted share, for the third quarter
of 2023.
As of September 30, 2024, the Company had cash, cash equivalents, short-term and long-term bank deposits, and marketable securities of $411.7 million. Cash flow from operations was $14.7 million in
the third quarter of 2024.
Non-GAAP results are calculated excluding, as applicable, the impact of stock-based compensation expenses, amortization of intangible assets, litigation costs, acquisition costs, restructuring
costs, exchange rate differences, net on balance sheet items included in financial income, net, and tax-related adjustments. A reconciliation of each of the Company’s non-GAAP measures to the most directly comparable GAAP measure is included at the
end of this press release.
Conference Call
Radware management will host a call today, October 31, 2024, at 8:30 a.m. EDT to discuss its third quarter 2024 results and fourth quarter 2024 outlook. To participate on the call, please use the
following numbers:
U.S. participants call toll free: 888-510-2008
International participants call: 1 646-960-0306
Conference ID: 1864701
A replay will be available for two days, starting two hours after the end of the call, on telephone number +1-609-800-9099 or (US toll-free) 800-770-2030. Passcode 1864701.
The call will be webcast live on the Company’s website at: http://www.radware.com/IR/. The webcast will remain available for replay during the next 12 months.
Use of Non-GAAP Financial Information and Key Performance Indicators
In addition to reporting financial results in accordance with generally accepted accounting principles (GAAP), Radware uses non-GAAP measures of gross profit,
research and development expense, selling and marketing expense, general and administrative expense, total operating expenses, operating income, financial income, net, income before taxes on income, taxes on income, net income and diluted
earnings per share, which are adjustments from results based on GAAP to exclude, as applicable, stock-based compensation expenses, amortization of intangible assets, litigation costs, acquisition costs, restructuring
costs, exchange rate differences, net on balance sheet items included in financial income, net, and tax-related adjustments. Management believes that exclusion of these charges allows for meaningful comparisons of operating results across past,
present, and future periods. Radware’s management believes the non-GAAP financial measures provided in this release are useful to investors for the purpose of understanding and assessing Radware’s ongoing operations. The presentation of these
non-GAAP financial measures is not intended to be considered in isolation or as a substitute for results prepared in accordance with GAAP. A reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure
is included with the financial information contained in this press release. Management uses both GAAP and non-GAAP financial measures in evaluating and operating the business and, as such, has determined that it is important to provide this
information to investors.
Annual recurring revenue ("ARR") is a key performance indicator defined as the annualized value of booked orders for term-based cloud services, subscription licenses, and
maintenance contracts that are in effect at the end of a reporting period. ARR should be viewed independently of revenue and deferred revenue and is not intended to be combined with or to replace either of those items. ARR is not a forecast of
future revenue, which can be impacted by contract start and end dates and renewal rates and does not include revenue reported as perpetual license or professional services revenue in our consolidated statement of operations. We consider ARR a key
performance indicator of the value of the recurring components of our business.
Safe Harbor Statement
This press release includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements made herein
that are not statements of historical fact, including statements about Radware’s plans, outlook, beliefs, or opinions, are forward-looking statements. Generally, forward-looking statements may be identified by words such as “believes,” “expects,”
“anticipates,” “intends,” “estimates,” “plans,” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may,” and “could.” Because such statements deal with future events, they are subject to various risks and
uncertainties, and actual results, expressed or implied by such forward-looking statements, could differ materially from Radware’s current forecasts and estimates. Factors that could cause or contribute to such differences include, but are not
limited to: the impact of global economic conditions, including as a result of the state of war declared in Israel in October 2023 and instability in the Middle East, the war in Ukraine, and the tensions between China and Taiwan; our dependence
on independent distributors to sell our products; our ability to manage our anticipated growth effectively; a shortage of components or manufacturing capacity could cause a delay in our ability to fulfill orders or increase our manufacturing
costs; our business may be affected by sanctions, export controls, and similar measures, targeting Russia and other countries and territories, as well as other responses to Russia’s military conflict in Ukraine, including indefinite suspension of
operations in Russia and dealings with Russian entities by many multi-national businesses across a variety of industries; the ability of vendors to provide our hardware platforms and components for the manufacture of our products; our ability to
attract, train, and retain highly qualified personnel; intense competition in the market for cyber security and application delivery solutions and in our industry in general, and changes in the competitive landscape; our ability to develop new
solutions and enhance existing solutions; the impact to our reputation and business in the event of real or perceived shortcomings, defects, or vulnerabilities in our solutions, if our end-users experience security breaches, if our information
technology systems and data, or those of our service providers and other contractors, are compromised by cyber-attackers or other malicious actors, or by a critical system failure; outages, interruptions, or delays in hosting services; the risks
associated with our global operations, such as difficulties and costs of staffing and managing foreign operations, compliance costs arising from host country laws or regulations, partial or total expropriation, export duties and quotas, local tax
exposure, economic or political instability, including as a result of insurrection, war, natural disasters, and major environmental, climate, or public health concerns, such as the COVID-19 pandemic; our net losses in the past two years and
possibility we may incur losses in the future; a slowdown in the growth of the cyber security and application delivery solutions market or in the development of the market for our cloud-based solutions; long sales cycles for our solutions; risks
and uncertainties relating to acquisitions or other investments; risks associated with doing business in countries with a history of corruption or with foreign governments; changes in foreign currency exchange rates; risks associated with
undetected defects or errors in our products; our ability to protect our proprietary technology; intellectual property infringement claims made by third parties; laws, regulations, and industry standards affecting our business; compliance with
open source and third-party licenses; and other factors and risks over which we may have little or no control. This list is intended to identify only certain of the principal factors that could cause actual results to differ. For a more detailed
description of the risks and uncertainties affecting Radware, refer to Radware’s Annual Report on Form 20-F, filed with the Securities and Exchange Commission (SEC), and the other risk factors discussed from time to time by Radware in reports
filed with, or furnished to, the SEC. Forward-looking statements speak only as of the date on which they are made and, except as required by applicable law, Radware undertakes no commitment to revise or update any forward-looking statement in
order to reflect events or circumstances after the date any such statement is made. Radware’s public filings are available from the SEC’s website at www.sec.gov or may be obtained on Radware’s website at www.radware.com.
About Radware
Radware® (NASDAQ: RDWR) is a global leader in application security and delivery solutions for multi-cloud environments. The company’s cloud application, infrastructure, and API security solutions use AI-driven algorithms for precise,
hands-free, real-time protection from the most sophisticated web, application, and DDoS attacks, API abuse, and bad bots. Enterprises and carriers worldwide rely on Radware’s solutions to address evolving cybersecurity challenges and protect their
brands and business operations while reducing costs. For more information, please visit the Radware website.
Radware encourages you to join our community and follow us on: Facebook, LinkedIn, Radware Blog, X, YouTube, and Radware Mobile for iOS.
©2024 Radware Ltd. All rights reserved. Any Radware products and solutions mentioned in this press release are protected by trademarks, patents, and pending patent applications of Radware in the U.S. and other
countries. For more details, please see: https://www.radware.com/LegalNotice/. All other trademarks and names are property of their respective owners.
Radware believes the information in this document is accurate in all material respects as of its publication date. However, the information is provided without any express, statutory, or implied warranties and is
subject to change without notice.
The contents of any website or hyperlinks mentioned in this press release are for informational purposes and the contents thereof are not part of this press release.
CONTACTS
Investor Relations:
Yisca Erez, +972-72-3917211, ir@radware.com
Media Contact:
Gerri Dyrek, gerri.dyrek@radware.com
|
Radware Ltd.
|
|
Condensed Consolidated Balance Sheets
|
|
(U.S. Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
|
2024
|
|
|
2023
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
115,416
|
|
|
|
70,538
|
|
|
Marketable securities
|
|
|
94,809
|
|
|
|
86,372
|
|
|
Short-term bank deposits
|
|
|
111,998
|
|
|
|
173,678
|
|
|
Trade receivables, net
|
|
|
19,963
|
|
|
|
20,267
|
|
|
Other receivables and prepaid expenses
|
|
|
9,891
|
|
|
|
9,529
|
|
|
Inventories
|
|
|
13,543
|
|
|
|
15,544
|
|
|
|
|
|
365,620
|
|
|
|
375,928
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term investments
|
|
|
|
|
|
|
|
|
|
Marketable securities
|
|
|
30,991
|
|
|
|
33,131
|
|
|
Long-term bank deposits
|
|
|
58,468
|
|
|
|
-
|
|
|
Other assets
|
|
|
2,104
|
|
|
|
2,166
|
|
|
|
|
|
91,563
|
|
|
|
35,297
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
16,499
|
|
|
|
18,221
|
|
|
Intangible assets, net
|
|
|
12,742
|
|
|
|
15,718
|
|
|
Other long-term assets
|
|
|
35,312
|
|
|
|
37,967
|
|
|
Operating lease right-of-use assets
|
|
|
18,433
|
|
|
|
20,777
|
|
|
Goodwill
|
|
|
68,008
|
|
|
|
68,008
|
|
|
Total assets
|
|
|
608,177
|
|
|
|
571,916
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
6,551
|
|
|
|
4,298
|
|
|
Deferred revenues
|
|
|
109,924
|
|
|
|
105,012
|
|
|
Operating lease liabilities
|
|
|
4,333
|
|
|
|
4,684
|
|
|
Other payables and accrued expenses
|
|
|
46,427
|
|
|
|
41,021
|
|
|
|
|
|
167,235
|
|
|
|
155,015
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term liabilities
|
|
|
|
|
|
|
|
|
|
Deferred revenues
|
|
|
65,916
|
|
|
|
60,499
|
|
|
Operating lease liabilities
|
|
|
13,658
|
|
|
|
16,020
|
|
|
Other long-term liabilities
|
|
|
14,173
|
|
|
|
17,108
|
|
|
|
|
|
93,747
|
|
|
|
93,627
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
Radware Ltd. equity
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
749
|
|
|
|
742
|
|
|
Additional paid-in capital
|
|
|
548,240
|
|
|
|
529,209
|
|
|
Accumulated other comprehensive income
|
|
|
593
|
|
|
|
77
|
|
|
Treasury stock, at cost
|
|
|
(366,588
|
)
|
|
|
(365,749
|
)
|
|
Retained earnings
|
|
|
123,398
|
|
|
|
119,812
|
|
|
Total Radware Ltd. shareholder's equity
|
|
|
306,392
|
|
|
|
284,091
|
|
|
|
|
|
|
|
|
|
|
|
|
Non–controlling interest
|
|
|
40,803
|
|
|
|
39,183
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
347,195
|
|
|
|
323,274
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
|
608,177
|
|
|
|
571,916
|
|
Radware Ltd.
Condensed Consolidated Statements of Income (Loss)
(U.S Dollars in thousands, except share and per share data)
|
|
|
For the three months ended
|
|
|
For the nine months ended
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
69,488
|
|
|
|
61,612
|
|
|
|
201,849
|
|
|
|
196,260
|
|
|
Cost of revenues
|
|
|
13,392
|
|
|
|
12,838
|
|
|
|
39,260
|
|
|
|
38,886
|
|
|
Gross profit
|
|
|
56,096
|
|
|
|
48,774
|
|
|
|
162,589
|
|
|
|
157,374
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development, net
|
|
|
18,654
|
|
|
|
20,614
|
|
|
|
56,251
|
|
|
|
62,905
|
|
|
Selling and marketing
|
|
|
30,500
|
|
|
|
30,532
|
|
|
|
89,945
|
|
|
|
94,368
|
|
|
General and administrative
|
|
|
6,948
|
|
|
|
7,824
|
|
|
|
21,271
|
|
|
|
24,378
|
|
|
Total operating expenses, net
|
|
|
56,102
|
|
|
|
58,970
|
|
|
|
167,467
|
|
|
|
181,651
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(6
|
)
|
|
|
(10,196
|
)
|
|
|
(4,878
|
)
|
|
|
(24,277
|
)
|
|
Financial income, net
|
|
|
4,957
|
|
|
|
3,778
|
|
|
|
12,982
|
|
|
|
10,688
|
|
|
Income (loss) before taxes on income
|
|
|
4,951
|
|
|
|
(6,418
|
)
|
|
|
8,104
|
|
|
|
(13,589
|
)
|
|
Taxes on income
|
|
|
1,807
|
|
|
|
433
|
|
|
|
4,518
|
|
|
|
2,151
|
|
|
Net income (loss)
|
|
|
3,144
|
|
|
|
(6,851
|
)
|
|
|
3,586
|
|
|
|
(15,740
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share attributed to Radware Ltd.'s shareholders
|
|
|
0.07
|
|
|
|
(0.16
|
)
|
|
|
0.09
|
|
|
|
(0.36
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares used to compute basic net income (loss) per share
|
|
|
41,956,001
|
|
|
|
42,261,637
|
|
|
|
41,854,984
|
|
|
|
43,232,405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income (loss) per share attributed to Radware Ltd.'s shareholders
|
|
|
0.07
|
|
|
|
(0.16
|
)
|
|
|
0.08
|
|
|
|
(0.36
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares used to compute diluted net income (loss) per share
|
|
|
43,573,161
|
|
|
|
42,261,637
|
|
|
|
43,199,279
|
|
|
|
43,232,405
|
|
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 nine months ended
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
GAAP gross profit
|
|
|
56,096
|
|
|
|
48,774
|
|
|
|
162,589
|
|
|
|
157,374
|
|
|
Share-based compensation
|
|
|
81
|
|
|
|
177
|
|
|
|
240
|
|
|
|
403
|
|
|
Amortization of intangible assets
|
|
|
992
|
|
|
|
992
|
|
|
|
2,976
|
|
|
|
2,976
|
|
|
Non-GAAP gross profit
|
|
|
57,169
|
|
|
|
49,943
|
|
|
|
165,805
|
|
|
|
160,753
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP research and development, net
|
|
|
18,654
|
|
|
|
20,614
|
|
|
|
56,251
|
|
|
|
62,905
|
|
|
Share-based compensation
|
|
|
1,421
|
|
|
|
2,064
|
|
|
|
4,679
|
|
|
|
6,200
|
|
|
Non-GAAP Research and development, net
|
|
|
17,233
|
|
|
|
18,550
|
|
|
|
51,572
|
|
|
|
56,705
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP selling and marketing
|
|
|
30,500
|
|
|
|
30,532
|
|
|
|
89,945
|
|
|
|
94,368
|
|
|
Share-based compensation
|
|
|
2,548
|
|
|
|
2,134
|
|
|
|
7,708
|
|
|
|
9,065
|
|
|
Restructuring costs
|
|
|
-
|
|
|
|
1,273
|
|
|
|
-
|
|
|
|
1,273
|
|
|
Non-GAAP selling and marketing
|
|
|
27,952
|
|
|
|
27,125
|
|
|
|
82,237
|
|
|
|
84,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative
|
|
|
6,948
|
|
|
|
7,824
|
|
|
|
21,271
|
|
|
|
24,378
|
|
|
Share-based compensation
|
|
|
2,008
|
|
|
|
2,884
|
|
|
|
6,480
|
|
|
|
9,483
|
|
|
Acquisition costs
|
|
|
159
|
|
|
|
211
|
|
|
|
571
|
|
|
|
769
|
|
|
Non-GAAP general and administrative
|
|
|
4,781
|
|
|
|
4,729
|
|
|
|
14,220
|
|
|
|
14,126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP total operating expenses, net
|
|
|
56,102
|
|
|
|
58,970
|
|
|
|
167,467
|
|
|
|
181,651
|
|
|
Share-based compensation
|
|
|
5,977
|
|
|
|
7,082
|
|
|
|
18,867
|
|
|
|
24,748
|
|
|
Acquisition costs
|
|
|
159
|
|
|
|
211
|
|
|
|
571
|
|
|
|
769
|
|
|
Restructuring costs
|
|
|
-
|
|
|
|
1,273
|
|
|
|
-
|
|
|
|
1,273
|
|
|
Non-GAAP total operating expenses, net
|
|
|
49,966
|
|
|
|
50,404
|
|
|
|
148,029
|
|
|
|
154,861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating loss
|
|
|
(6
|
)
|
|
|
(10,196
|
)
|
|
|
(4,878
|
)
|
|
|
(24,277
|
)
|
|
Share-based compensation
|
|
|
6,058
|
|
|
|
7,259
|
|
|
|
19,107
|
|
|
|
25,151
|
|
|
Amortization of intangible assets
|
|
|
992
|
|
|
|
992
|
|
|
|
2,976
|
|
|
|
2,976
|
|
|
Acquisition costs
|
|
|
159
|
|
|
|
211
|
|
|
|
571
|
|
|
|
769
|
|
|
Restructuring costs
|
|
|
-
|
|
|
|
1,273
|
|
|
|
-
|
|
|
|
1,273
|
|
|
Non-GAAP operating income (loss)
|
|
|
7,203
|
|
|
|
(461
|
)
|
|
|
17,776
|
|
|
|
5,892
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP financial income, net
|
|
|
4,957
|
|
|
|
3,778
|
|
|
|
12,982
|
|
|
|
10,688
|
|
|
Exchange rate differences, net on balance sheet items included in financial income, net
|
|
|
(86
|
)
|
|
|
37
|
|
|
|
(231
|
)
|
|
|
(770
|
)
|
|
Non-GAAP financial income, net
|
|
|
4,871
|
|
|
|
3,815
|
|
|
|
12,751
|
|
|
|
9,918
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income (loss) before taxes on income
|
|
|
4,951
|
|
|
|
(6,418
|
)
|
|
|
8,104
|
|
|
|
(13,589
|
)
|
|
Share-based compensation
|
|
|
6,058
|
|
|
|
7,259
|
|
|
|
19,107
|
|
|
|
25,151
|
|
|
Amortization of intangible assets
|
|
|
992
|
|
|
|
992
|
|
|
|
2,976
|
|
|
|
2,976
|
|
|
Acquisition costs
|
|
|
159
|
|
|
|
211
|
|
|
|
571
|
|
|
|
769
|
|
|
Restructuring costs
|
|
|
-
|
|
|
|
1,273
|
|
|
|
-
|
|
|
|
1,273
|
|
|
Exchange rate differences, net on balance sheet items included in financial income, net
|
|
|
(86
|
)
|
|
|
37
|
|
|
|
(231
|
)
|
|
|
(770
|
)
|
|
Non-GAAP income before taxes on income
|
|
|
12,074
|
|
|
|
3,354
|
|
|
|
30,527
|
|
|
|
15,810
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP taxes on income
|
|
|
1,807
|
|
|
|
433
|
|
|
|
4,518
|
|
|
|
2,151
|
|
|
Tax related adjustments
|
|
|
62
|
|
|
|
62
|
|
|
|
185
|
|
|
|
185
|
|
|
Non-GAAP taxes on income
|
|
|
1,869
|
|
|
|
495
|
|
|
|
4,703
|
|
|
|
2,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
|
3,144
|
|
|
|
(6,851
|
)
|
|
|
3,586
|
|
|
|
(15,740
|
)
|
|
Share-based compensation
|
|
|
6,058
|
|
|
|
7,259
|
|
|
|
19,107
|
|
|
|
25,151
|
|
|
Amortization of intangible assets
|
|
|
992
|
|
|
|
992
|
|
|
|
2,976
|
|
|
|
2,976
|
|
|
Acquisition costs
|
|
|
159
|
|
|
|
211
|
|
|
|
571
|
|
|
|
769
|
|
|
Restructuring costs
|
|
|
-
|
|
|
|
1,273
|
|
|
|
-
|
|
|
|
1,273
|
|
|
Exchange rate differences, net on balance sheet items included in financial income, net
|
|
|
(86
|
)
|
|
|
37
|
|
|
|
(231
|
)
|
|
|
(770
|
)
|
|
Tax related adjustments
|
|
|
(62
|
)
|
|
|
(62
|
)
|
|
|
(185
|
)
|
|
|
(185
|
)
|
|
Non-GAAP net income
|
|
|
10,205
|
|
|
|
2,859
|
|
|
|
25,824
|
|
|
|
13,474
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted net income (loss) per share
|
|
|
0.07
|
|
|
|
(0.16
|
)
|
|
|
0.08
|
|
|
|
(0.36
|
)
|
|
Share-based compensation
|
|
|
0.14
|
|
|
|
0.17
|
|
|
|
0.45
|
|
|
|
0.57
|
|
|
Amortization of intangible assets
|
|
|
0.02
|
|
|
|
0.03
|
|
|
|
0.07
|
|
|
|
0.07
|
|
|
Acquisition costs
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.01
|
|
|
|
0.02
|
|
|
Restructuring costs
|
|
|
0.00
|
|
|
|
0.03
|
|
|
|
0.00
|
|
|
|
0.03
|
|
|
Exchange rate differences, net on balance sheet items included in financial income, net
|
|
|
(0.00
|
)
|
|
|
0.00
|
|
|
|
(0.01
|
)
|
|
|
(0.02
|
)
|
|
Tax related adjustments
|
|
|
(0.00
|
)
|
|
|
(0.00
|
)
|
|
|
(0.00
|
)
|
|
|
0.00
|
|
|
Non-GAAP diluted net earnings per share
|
|
|
0.23
|
|
|
|
0.07
|
|
|
|
0.60
|
|
|
|
0.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares used to compute non-GAAP diluted net earnings per share
|
|
|
43,573,161
|
|
|
|
43,163,159
|
|
|
|
43,199,279
|
|
|
|
44,058,549
|
|
Radware Ltd.
Condensed Consolidated Statements of Cash Flow
(U.S. Dollars in thousands)
|
|
|
For the three months ended
|
|
|
For the nine months ended
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
Cash flow from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
3,144
|
|
|
|
(6,851
|
)
|
|
|
3,586
|
|
|
|
(15,740
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
2,947
|
|
|
|
3,025
|
|
|
|
8,918
|
|
|
|
9,216
|
|
|
Share-based compensation
|
|
|
6,058
|
|
|
|
7,259
|
|
|
|
19,107
|
|
|
|
25,151
|
|
|
Amortization of premium, accretion of discounts and accrued interest on marketable securities, net
|
|
|
(234
|
)
|
|
|
161
|
|
|
|
(227
|
)
|
|
|
1,116
|
|
|
Loss related to securities, net
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
244
|
|
|
Increase (decrease) in accrued interest on bank deposits
|
|
|
(814
|
)
|
|
|
(2,289
|
)
|
|
|
4,645
|
|
|
|
(3,814
|
)
|
|
Increase (decrease) in accrued severance pay, net
|
|
|
147
|
|
|
|
(401
|
)
|
|
|
106
|
|
|
|
(506
|
)
|
|
Decrease in trade receivables, net
|
|
|
5,536
|
|
|
|
4,448
|
|
|
|
304
|
|
|
|
5,380
|
|
|
Decrease (increase) in other receivables and prepaid expenses and other long-term assets
|
|
|
749
|
|
|
|
(215
|
)
|
|
|
1,155
|
|
|
|
(2,541
|
)
|
|
Decrease (increase) in inventories
|
|
|
253
|
|
|
|
(671
|
)
|
|
|
2,001
|
|
|
|
(1,566
|
)
|
|
Increase (decrease) in trade payables
|
|
|
2,474
|
|
|
|
(1,778
|
)
|
|
|
2,253
|
|
|
|
(395
|
)
|
|
Increase (decrease) in deferred revenues
|
|
|
(6,059
|
)
|
|
|
(12,311
|
)
|
|
|
10,329
|
|
|
|
(11,095
|
)
|
|
Increase (decrease) in other payables and accrued expenses
|
|
|
259
|
|
|
|
644
|
|
|
|
7,052
|
|
|
|
(10,798
|
)
|
|
Operating lease liabilities, net
|
|
|
248
|
|
|
|
(804
|
)
|
|
|
(369
|
)
|
|
|
(805
|
)
|
|
Net cash provided by (used in) operating activities
|
|
|
14,708
|
|
|
|
(9,783
|
)
|
|
|
58,860
|
|
|
|
(6,153
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(1,412
|
)
|
|
|
(1,130
|
)
|
|
|
(4,220
|
)
|
|
|
(4,493
|
)
|
|
Proceeds from other long-term assets, net
|
|
|
46
|
|
|
|
29
|
|
|
|
40
|
|
|
|
77
|
|
|
Proceeds from (investment in) bank deposits, net
|
|
|
9,731
|
|
|
|
21,145
|
|
|
|
(1,433
|
)
|
|
|
51,345
|
|
|
Investment in, redemption of and purchase of marketable securities, net
|
|
|
5,541
|
|
|
|
2,228
|
|
|
|
(4,456
|
)
|
|
|
347
|
|
|
Net cash provided by (used in) investing activities
|
|
|
13,906
|
|
|
|
22,272
|
|
|
|
(10,069
|
)
|
|
|
47,276
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from exercise of share options
|
|
|
-
|
|
|
|
-
|
|
|
|
3
|
|
|
|
308
|
|
|
Repurchase of shares
|
|
|
-
|
|
|
|
(20,648
|
)
|
|
|
(839
|
)
|
|
|
(53,131
|
)
|
|
Payment of contingent consideration related to acquisition
|
|
|
-
|
|
|
|
(2,063
|
)
|
|
|
(3,077
|
)
|
|
|
(2,063
|
)
|
|
Net cash used in financing activities
|
|
|
-
|
|
|
|
(22,711
|
)
|
|
|
(3,913
|
)
|
|
|
(54,886
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
28,614
|
|
|
|
(10,222
|
)
|
|
|
44,878
|
|
|
|
(13,763
|
)
|
|
Cash and cash equivalents at the beginning of the period
|
|
|
86,802
|
|
|
|
42,644
|
|
|
|
70,538
|
|
|
|
46,185
|
|
|
Cash and cash equivalents at the end of the period
|
|
|
115,416
|
|
|
|
32,422
|
|
|
|
115,416
|
|
|
|
32,422
|
|
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 nine months ended
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
GAAP net income (loss)
|
|
|
3,144
|
|
|
|
(6,851
|
)
|
|
|
3,586
|
|
|
|
(15,740
|
)
|
|
Exclude: Financial income, net
|
|
|
(4,957
|
)
|
|
|
(3,778
|
)
|
|
|
(12,982
|
)
|
|
|
(10,688
|
)
|
|
Exclude: Depreciation and amortization expense
|
|
|
2,947
|
|
|
|
3,025
|
|
|
|
8,918
|
|
|
|
9,216
|
|
|
Exclude: Taxes on income
|
|
|
1,807
|
|
|
|
433
|
|
|
|
4,518
|
|
|
|
2,151
|
|
|
EBITDA
|
|
|
2,941
|
|
|
|
(7,171
|
)
|
|
|
4,040
|
|
|
|
(15,061
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
|
6,058
|
|
|
|
7,259
|
|
|
|
19,107
|
|
|
|
25,151
|
|
|
Restructuring costs
|
|
|
-
|
|
|
|
1,273
|
|
|
|
-
|
|
|
|
1,273
|
|
|
Acquisition costs
|
|
|
159
|
|
|
|
211
|
|
|
|
571
|
|
|
|
769
|
|
|
Adjusted EBITDA
|
|
|
9,158
|
|
|
|
1,572
|
|
|
|
23,718
|
|
|
|
12,132
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
|
For the nine months ended
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
Amortization of intangible assets
|
|
|
992
|
|
|
|
992
|
|
|
|
2,976
|
|
|
|
2,976
|
|
|
Depreciation
|
|
|
1,955
|
|
|
|
2,033
|
|
|
|
5,942
|
|
|
|
6,240
|
|
|
|
|
|
2,947
|
|
|
|
3,025
|
|
|
|
8,918
|
|
|
|
9,216
|
|