EX-99.1 2 exhibit_99-1.htm EXHIBIT 99.1


Exhibit 99.1



Radware Reports Fourth Quarter and Full Year 2024 Financial Results

Fourth Quarter 2024 Financial Results and Highlights


Revenue of $73 million, an increase of 12% year-over-year

Non-GAAP diluted EPS of $0.27 vs. $0.13 in Q4 2023; GAAP diluted EPS of $0.06 vs. $(0.14) in Q4 2023

Full Year 2024 Financial Results and Highlights


Revenue of $275 million, an increase of 5% year-over-year

Cloud ARR of $77.3 million, an increase of 19% year-over-year

Non-GAAP diluted EPS of $0.87 vs. $0.43 in 2023; GAAP diluted EPS of $0.14 vs. $(0.50) in 2023

Cash flow from operations of $71.6 million compared to $(3.5) million last year

TEL AVIV, Israel, February 12, 2025 - Radware® (NASDAQ: RDWR), a global leader in application security and delivery solutions for multi-cloud environments, today announced its consolidated financial results for the fourth quarter ended December 31, 2024.

“We are pleased to report a strong finish to 2024, growing revenue 12% year-over-year and more than doubling non-GAAP EPS to $0.27 in the fourth quarter. Our full year results were driven by accelerated cloud ARR growth of 19%, the success of our DefensePro X DDoS protection refresh, and strong performance from our OEM partnerships.” said Roy Zisapel, Radware’s president and CEO. “Looking ahead, we plan to increase investment in and accelerate our cloud security growth by further expanding our market leading AI enabled security capabilities, opening new cloud security service centers and expanding our cloud channels. We are confident in our strategy, excited about the opportunities ahead, and believe in our ability to deliver long-term success.”

Financial Highlights for the Fourth Quarter and Full Year 2024

Revenue for the fourth quarter and full year of 2024 totaled $73.0 million and $274.9 million, respectively:


Revenue in the Americas region was $32.8 million for the fourth quarter of 2024, an increase of 33% from $24.6 million in the fourth quarter of 2023. Revenue in the Americas region for the full year of 2024 was $117.7 million, an increase of 14% from $103.4 million in the full year of 2023.

Revenue in the Europe, Middle East, and Africa (“EMEA”) region was $23.3 million for the fourth quarter of 2024, a decrease of 6% from $24.9 million in the fourth quarter of 2023. Revenue in the Europe, Middle East, and Africa (“EMEA”) region for the full year of 2024 was $94.1 million, a decrease of 2% from $96.5 million in the full year of 2023.

Revenue in the Asia-Pacific (“APAC”) region was $16.9 million for the fourth quarter of 2024, an increase of 8% from $15.5 million in the fourth quarter of 2023. Revenue in the Asia-Pacific (“APAC”) region for the full year of 2024 was $63.1 million, an increase of 3% from $61.4 million in the full year of 2023.



GAAP net income for the fourth quarter of 2024 was $2.5 million, or $0.06 per diluted share, compared to GAAP net loss of $5.9 million, or $(0.14) per diluted share, for the fourth quarter of 2023. GAAP net income for the full year of 2024 was $6.0 million, or $0.14 per diluted share, compared to GAAP net loss of $21.6 million, or $(0.50) per diluted share, for the full year of 2023.

Non-GAAP net income for the fourth quarter of 2024 was $11.9 million, or $0.27 per diluted share, compared to non-GAAP net income of $5.5 million, or $0.13 per diluted share, for the fourth quarter of 2023. Non-GAAP net income for the full year of 2024 was $37.7 million, or $0.87 per diluted share, compared to non-GAAP net income of $18.9 million, or $0.43 per diluted share, for the full year of 2023.

As of December 31, 2024, the Company had cash, cash equivalents, short-term and long-term bank deposits, and marketable securities of $419.7 million. Cash flow from operations was $12.7 million and $71.6 million in the fourth quarter and full year of 2024, respectively.

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, February 12, 2025, at 8:30 a.m. EST to discuss its fourth quarter and full year 2024 results and first quarter 2025 outlook. To participate on the call, please use the following numbers:

U.S. participants call toll free: 1-877-704-4453
International participants call: 1-201-389-0920

A replay will be available for seven days, starting two hours after the end of the call, on telephone number 1-844-512-2921 (US toll-free) or 1-412-317-6671. Access ID 13750817.

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 fourth parties; laws, regulations, and industry standards affecting our business; compliance with open source and fourth-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: FacebookLinkedIn, Radware Blog, X, YouTube, and Radware Mobile for iOS.

©2025 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)

 
 
December 31,
   
December 31,
 
 
 
2024
   
2023
 
 
 
(Unaudited)
   
(Unaudited)
 
Assets
           
 
           
Current assets
           
Cash and cash equivalents
   
98,714
     
70,538
 
Marketable securities
   
72,994
     
86,372
 
Short-term bank deposits
   
104,073
     
173,678
 
Trade receivables, net
   
16,823
     
20,267
 
Other receivables and prepaid expenses
   
14,242
     
9,529
 
Inventories
   
14,030
     
15,544
 
 
   
320,876
     
375,928
 
 
               
Long-term investments
               
Marketable securities
   
29,523
     
33,131
 
Long-term bank deposits
   
114,354
     
-
 
Other assets
   
2,171
     
2,166
 
 
   
146,048
     
35,297
 
 
               
Property and equipment, net
   
15,632
     
18,221
 
Intangible assets, net
   
11,750
     
15,718
 
Other long-term assets
   
37,906
     
37,967
 
Operating lease right-of-use assets
   
18,456
     
20,777
 
Goodwill
   
68,008
     
68,008
 
Total assets
   
618,676
     
571,916
 
 
               
Liabilities and equity
               
 
               
Current liabilities
               
Trade payables
   
5,581
     
4,298
 
Deferred revenues
   
106,303
     
105,012
 
Operating lease liabilities
   
4,750
     
4,684
 
Other payables and accrued expenses
   
51,836
     
41,021
 
 
   
168,470
     
155,015
 
 
               
Long-term liabilities
               
Deferred revenues
   
64,708
     
60,499
 
Operating lease liabilities
   
13,519
     
16,020
 
Other long-term liabilities
   
14,904
     
17,108
 
 
   
93,131
     
93,627
 
 
               
Equity
               
Radware Ltd. equity
               
Share capital
   
754
     
742
 
Additional paid-in capital
   
555,154
     
529,209
 
Accumulated other comprehensive income
   
1,103
     
77
 
Treasury stock, at cost
   
(366,588
)
   
(365,749
)
Retained earnings
   
125,850
     
119,812
 
Total Radware Ltd. shareholder's equity
   
316,273
     
284,091
 
 
               
Non–controlling interest
   
40,802
     
39,183
 
 
               
Total equity
   
357,075
     
323,274
 
 
               
Total liabilities and equity
   
618,676
     
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 twelve months ended
 
 
 
December 31,
   
December 31,
 
 
 
2024
   
2023
   
2024
   
2023
 
 
 
(Unaudited)
   
(Unaudited)
   
(Unaudited)
   
(Unaudited)
 
 
                       
Revenues
   
73,031
     
65,032
     
274,880
     
261,292
 
Cost of revenues
   
13,992
     
12,824
     
53,252
     
51,710
 
Gross profit
   
59,039
     
52,208
     
221,628
     
209,582
 
 
                               
Operating expenses, net:
                               
Research and development, net
   
18,472
     
19,712
     
74,723
     
82,617
 
Selling and marketing
   
32,505
     
31,869
     
122,450
     
126,237
 
General and administrative
   
7,071
     
8,030
     
28,342
     
32,408
 
Total operating expenses, net
   
58,048
     
59,611
     
225,515
     
241,262
 
 
                               
Operating income (loss)
   
991
     
(7,403
)
   
(3,887
)
   
(31,680
)
Financial income, net
   
3,570
     
3,239
     
16,552
     
13,927
 
Income (loss) before taxes on income
   
4,561
     
(4,164
)
   
12,665
     
(17,753
)
Taxes on income
   
2,109
     
1,686
     
6,627
     
3,837
 
Net income (loss)
   
2,452
     
(5,850
)
   
6,038
     
(21,590
)
 
                               
   Basic net income (loss) per share attributed to Radware Ltd.'s shareholders
   
0.06
     
(0.14
)
   
0.14
     
(0.50
)
 
                               
   Weighted average number of shares used to compute basic net income (loss) per share
   
42,238,469
     
41,806,042
     
41,982,851
     
42,871,770
 
 
                               
   Diluted net income (loss) per share attributed to Radware Ltd.'s shareholders
   
0.06
     
(0.14
)
   
0.14
     
(0.50
)
 
                               
   Weighted average number of shares used to compute diluted net income (loss) per share
   
43,725,803
     
41,806,042
     
43,362,906
     
42,871,770
 


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 twelve months ended
 
 
 
December 31,
   
December 31,
 
 
 
2024
   
2023
   
2024
   
2023
 
 
 
(Unaudited)
   
(Unaudited)
   
(Unaudited)
   
(Unaudited)
 
GAAP gross profit
   
59,039
     
52,208
     
221,628
     
209,582
 
Share-based compensation
   
126
     
112
     
366
     
515
 
Amortization of intangible assets
   
992
     
992
     
3,968
     
3,968
 
Non-GAAP gross profit
   
60,157
     
53,312
     
225,962
     
214,065
 
 
                               
GAAP research and development, net
   
18,472
     
19,712
     
74,723
     
82,617
 
Share-based compensation
   
1,434
     
2,305
     
6,113
     
8,505
 
Non-GAAP Research and development, net
   
17,038
     
17,407
     
68,610
     
74,112
 
 
                               
GAAP selling and marketing
   
32,505
     
31,869
     
122,450
     
126,237
 
Share-based compensation
   
3,173
     
3,489
     
10,881
     
12,554
 
Restructuring costs
   
-
     
578
     
-
     
1,851
 
Non-GAAP selling and marketing
   
29,332
     
27,802
     
111,569
     
111,832
 
 
                               
GAAP general and administrative
   
7,071
     
8,030
     
28,342
     
32,408
 
Share-based compensation
   
2,187
     
2,965
     
8,667
     
12,448
 
Acquisition costs
   
130
     
359
     
701
     
1,128
 
Non-GAAP general and administrative
   
4,754
     
4,706
     
18,974
     
18,832
 
 
                               
GAAP total operating expenses, net
   
58,048
     
59,611
     
225,515
     
241,262
 
Share-based compensation
   
6,794
     
8,759
     
25,661
     
33,507
 
Acquisition costs
   
130
     
359
     
701
     
1,128
 
Restructuring costs
   
-
     
578
     
-
     
1,851
 
Non-GAAP total operating expenses, net
   
51,124
     
49,915
     
199,153
     
204,776
 
 
                               
GAAP operating income (loss)
   
991
     
(7,403
)
   
(3,887
)
   
(31,680
)
Share-based compensation
   
6,920
     
8,871
     
26,027
     
34,022
 
Amortization of intangible assets
   
992
     
992
     
3,968
     
3,968
 
Acquisition costs
   
130
     
359
     
701
     
1,128
 
Restructuring costs
   
-
     
578
     
-
     
1,851
 
Non-GAAP operating income
   
9,033
     
3,397
     
26,809
     
9,289
 
 
                               
GAAP financial income, net
   
3,570
     
3,239
     
16,552
     
13,927
 
Exchange rate differences, net on balance sheet items included in financial income, net
   
1,463
     
563
     
1,232
     
(207
)
Non-GAAP financial income, net
   
5,033
     
3,802
     
17,784
     
13,720
 
 
                               
GAAP income (loss) before taxes on income
   
4,561
     
(4,164
)
   
12,665
     
(17,753
)
Share-based compensation
   
6,920
     
8,871
     
26,027
     
34,022
 
Amortization of intangible assets
   
992
     
992
     
3,968
     
3,968
 
Acquisition costs
   
130
     
359
     
701
     
1,128
 
Restructuring costs
   
-
     
578
     
-
     
1,851
 
Exchange rate differences, net on balance sheet items included in financial income, net
   
1,463
     
563
     
1,232
     
(207
)
Non-GAAP income before taxes on income
   
14,066
     
7,199
     
44,593
     
23,009
 
 
                               
GAAP taxes on income
   
2,109
     
1,686
     
6,627
     
3,837
 
Tax related adjustments
   
61
     
61
     
246
     
246
 
Non-GAAP taxes on income
   
2,170
     
1,747
     
6,873
     
4,083
 
 
                               
GAAP net income (loss)
   
2,452
     
(5,850
)
   
6,038
     
(21,590
)
Share-based compensation
   
6,920
     
8,871
     
26,027
     
34,022
 
Amortization of intangible assets
   
992
     
992
     
3,968
     
3,968
 
Acquisition costs
   
130
     
359
     
701
     
1,128
 
Restructuring costs
   
-
     
578
     
-
     
1,851
 
Exchange rate differences, net on balance sheet items included in financial income, net
   
1,463
     
563
     
1,232
     
(207
)
Tax related adjustments
   
(61
)
   
(61
)
   
(246
)
   
(246
)
Non-GAAP net income
   
11,896
     
5,452
     
37,720
     
18,926
 
 
                               
GAAP diluted net income (loss) per share
   
0.06
     
(0.14
)
   
0.14
     
(0.50
)
Share-based compensation
   
0.16
     
0.21
     
0.60
     
0.78
 
Amortization of intangible assets
   
0.02
     
0.02
     
0.09
     
0.09
 
Acquisition costs
   
0.00
     
0.01
     
0.02
     
0.03
 
Restructuring costs
   
0.00
     
0.02
     
0.00
     
0.04
 
Exchange rate differences, net on balance sheet items included in financial income, net
   
0.03
     
0.01
     
0.03
     
0.00
 
Tax related adjustments
   
(0.00
)
   
(0.00
)
   
(0.01
)
   
(0.01
)
Non-GAAP diluted net earnings per share
   
0.27
     
0.13
     
0.87
     
0.43
 
 
                               
Weighted average number of shares used to compute non-GAAP diluted net earnings per share
   
43,725,803
     
42,462,751
     
43,362,906
     
43,655,555
 


Radware Ltd.
Condensed Consolidated Statements of Cash Flow
(U.S. Dollars in thousands)

 
 
For the three months ended
   
For the twelve months ended
 
 
 
December 31,
   
December 31,
 
 
 
2024
   
2023
   
2024
   
2023
 
 
 
(Unaudited)
   
(Unaudited)
   
(Unaudited)
   
(Unaudited)
 
Cash flow from operating activities:
                       
 
                       
Net income (loss)
   
2,452
     
(5,850
)
   
6,038
     
(21,590
)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
                               
Depreciation and amortization
   
2,918
     
3,028
     
11,836
     
12,244
 
Share-based compensation
   
6,920
     
8,871
     
26,027
     
34,022
 
Amortization of premium, accretion of discounts and accrued interest on marketable securities, net
   
(190
)
   
638
     
(417
)
   
1,754
 
Loss (income) related to securities, net
   
-
     
(1
)
   
-
     
243
 
Increase (decrease) in accrued interest on bank deposits
   
(1,279
)
   
549
     
3,366
     
(3,265
)
Increase (decrease) in accrued severance pay, net
   
(151
)
   
207
     
(45
)
   
(299
)
Decrease (increase) in trade receivables, net
   
3,140
     
(7,895
)
   
3,444
     
(2,515
)
Decrease (increase) in other receivables and prepaid expenses and other long-term assets
   
(1,252
)
   
2,236
     
(97
)
   
(305
)
Decrease (increase) in inventories
   
(487
)
   
(2,550
)
   
1,514
     
(4,116
)
Increase (decrease) in trade payables
   
(970
)
   
(1,771
)
   
1,283
     
(2,166
)
Increase (decrease) in deferred revenues
   
(4,829
)
   
(3,856
)
   
5,500
     
(14,951
)
Increase (decrease) in other payables and accrued expenses
   
6,222
     
9,383
     
13,274
     
(1,415
)
Operating lease liabilities, net
   
255
     
(336
)
   
(114
)
   
(1,141
)
Net cash provided by (used in) operating activities
   
12,749
     
2,653
     
71,609
     
(3,500
)
 
                               
Cash flows from investing activities:
                               
 
                               
Purchase of property and equipment
   
(1,059
)
   
(936
)
   
(5,279
)
   
(5,429
)
Proceeds from other long-term assets, net
   
41
     
(11
)
   
81
     
66
 
Proceeds from (investment in) bank deposits, net
   
(46,682
)
   
29,686
     
(48,115
)
   
81,031
 
Investment in, redemption of and purchase of marketable securities ,net
   
23,249
     
16,764
     
18,793
     
17,111
 
Investment in other deposits
   
(5,000
)
   
-
     
(5,000
)
   
-
 
Net cash provided by (used in) investing activities
   
(29,451
)
   
45,503
     
(39,520
)
   
92,779
 
 
                               
Cash flows from financing activities:
                               
 
                               
Proceeds from exercise of share options
   
-
     
63
     
3
     
371
 
Repurchase of shares
   
-
     
(10,103
)
   
(839
)
   
(63,234
)
Payment of contingent consideration related to acquisition
   
-
     
-
     
(3,077
)
   
(2,063
)
Net cash used in financing activities
   
-
     
(10,040
)
   
(3,913
)
   
(64,926
)
 
                               
Increase (decrease) in cash and cash equivalents
   
(16,702
)
   
38,116
     
28,176
     
24,353
 
Cash and cash equivalents at the beginning of the period
   
115,416
     
32,422
     
70,538
     
46,185
 
Cash and cash equivalents at the end of the period
   
98,714
     
70,538
     
98,714
     
70,538
 


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 twelve months ended
 
 
 
December 31,
   
December 31,
 
 
 
2024
   
2023
   
2024
   
2023
 
 
 
(Unaudited)
   
(Unaudited)
   
(Unaudited)
   
(Unaudited)
 
GAAP net income (loss)
   
2,452
     
(5,850
)
   
6,038
     
(21,590
)
Exclude:  Financial income, net
   
(3,570
)
   
(3,239
)
   
(16,552
)
   
(13,927
)
Exclude:  Depreciation and amortization expense
   
2,918
     
3,028
     
11,836
     
12,244
 
Exclude:  Taxes on income
   
2,109
     
1,686
     
6,627
     
3,837
 
EBITDA
   
3,909
     
(4,375
)
   
7,949
     
(19,436
)
 
                               
Share-based compensation
   
6,920
     
8,871
     
26,027
     
34,022
 
Restructuring costs
   
-
     
578
     
-
     
1,851
 
Acquisition costs
   
130
     
359
     
701
     
1,128
 
Adjusted EBITDA
   
10,959
     
5,433
     
34,677
     
17,565
 

 
 
For the three months ended
   
For the twelve months ended
 
 
 
December 31,
   
December 31,
 
 
   
2024
     
2023
     
2024
     
2023
 
Amortization of intangible assets
   
992
     
992
     
3,968
     
3,968
 
Depreciation
   
1,926
     
2,036
     
7,868
     
8,276
 
 
   
2,918
     
3,028
     
11,836
     
12,244