RADWARE LTD. AND ITS SUBSIDIARIES
U.S. dollars in thousands
December 31,
2022
2021
ASSETS
CURRENT ASSETS:
Cash and cash equivalents
$
46,185
92,513
Marketable securities
44,180
39,497
Short-term bank deposits
207,679
155,879
Trade receivables, net of allowance for credit losses of $174 at December 31, 2022 and 2021
17,752
13,191
Other current assets and prepaid expenses
7,196
8,046
Inventories
11,428
11,580
Total current assets
334,420
320,706
LONG-TERM INVESTMENTS:
90,148
98,224
Long-term bank deposits
43,765
79,708
Other assets
2,146
2,454
Total long-term investments
136,059
180,386
Property and equipment, net
21,068
20,240
Operating lease right-of-use assets
23,078
24,829
Intangible assets, net
19,686
10,731
Goodwill
68,008
41,144
Other long-term assets
41,269
37,334
Total assets
643,588
635,370
The accompanying notes are an integral part of the consolidated financial statements.
F - 6
CONSOLIDATED BALANCE SHEETS
U.S. dollars in thousands, except share and per share data
LIABILITIES AND EQUITY
CURRENT LIABILITIES:
Trade payables
6,464
4,310
Deferred revenues
108,243
99,922
Operating lease liabilities
4,685
5,090
Employees and payroll accruals
32,380
26,284
Other payables and accrued expenses
12,263
30,281
Total current liabilities
164,035
165,887
LONG-TERM LIABILITIES:
72,219
67,065
19,461
22,360
Other long-term liabilities
19,430
10,065
Total long-term liabilities
111,110
99,490
COMMITMENTS AND CONTINGENT LIABILITIES
SHAREHOLDERS’ EQUITY:
Share capital -
Ordinary shares of NIS 0.05 par value -
Authorized: 90,000,000 at December 31, 2022 and 2021; Issued: 61,345,900 and 60,641,047 shares at December 31, 2022 and 2021, respectively; Outstanding: 44,306,891 and 45,871,957 shares at December 31, 2022 and 2021, respectively
732
730
Additional paid-in capital
498,168
471,173
Treasury shares 17,039,009 and 14,769,090 of ordinary shares at December 31, 2022 and 2021, respectively
(303,299
)
(243,023
Accumulated other comprehensive loss
(4,844
(455
Retained earnings
141,402
141,568
Total Radware Ltd. shareholders' equity
Non-controlling interest
Total shareholders’ equity
368,443
369,993
Total liabilities and shareholders’ equity
F - 7
U.S. dollars in thousands, except share data
Year ended
2020
Revenues:
Products
172,161
170,438
132,934
Services
121,265
116,058
117,093
Total revenues
293,426
286,496
250,027
Cost of revenues:
43,014
42,191
34,645
10,870
10,255
10,439
Total cost of revenues
53,884
52,446
45,084
Gross profit
239,542
234,050
204,943
Operating expenses, net:
Research and development, net
86,562
74,098
66,836
Sales and marketing
126,533
119,842
113,015
General and administrative
29,786
21,885
18,924
Total operating expenses, net
242,881
215,825
198,775
Operating income (loss)
(3,339
18,225
6,168
Financial income, net
8,052
4,407
7,796
Income before taxes on income
4,713
22,632
13,964
Taxes on income
4,879
14,821
4,328
Net income (loss) attributable to Radware Ltd.’s shareholders
(166
7,811
9,636
Basic net earnings (loss) per share
(0.00
0.17
0.21
Diluted net earnings (loss) per share
0.16
0.20
Weighted average shares used to compute net income (loss) per share:
Basic
44,943,168
45,919,835
46,460,974
Diluted
47,503,091
47,739,540
F - 8
Net income (loss)
Other comprehensive income (loss) before tax:
Unrealized gains (losses) on marketable securities:
Changes in unrealized gains (losses)
(5,046
(2,999
339
Less: reclassification adjustments for gains included in net income (loss)
68
438
144
Cash flow hedging activities adjustments:
(3,427
(2,795
(1,122
Other comprehensive income (loss) before tax
(5,610
(2,561
483
Income tax benefits (income tax expenses) related to components of other comprehensive income (loss)
1,145
589
(111
76
1,221
Other comprehensive income (loss), net of tax
(4,389
(1,972
372
Comprehensive income (loss) attributable to Radware Ltd.’s shareholders
(4,555
5,839
10,008
F - 9
Number of
outstanding
ordinary
shares
Share
Capital
Additional
paid-in
capital
Treasury
stock, at
cost
Accumulated
other
comprehensive
income (loss)
Retained
earnings
Total Radware Ltd. shareholders’ equity
Balance as of January 1, 2020
46,987,757
710
414,581
(145,226
124,121
395,331
Repurchase of ordinary shares
(1,953,960
-
(45,326
Issuance of shares upon exercise of share options and vesting of restricted shares units
1,353,092
11
11,892
11,903
Share-based compensation
16,545
Other comprehensive income, net of tax
Net income
Balance as of December 31, 2020
46,386,889
721
443,018
(190,552
1,517
133,757
388,461
(1,871,119
(52,471
1,356,187
9
10,581
10,590
17,574
Other comprehensive loss, net of tax
Balance as of December 31, 2021
45,871,957
(2,269,919
(60,276
704,853
2
2,032
2,034
24,963
1,284
26,247
Issuance of Preferred A shares in subsidiary
35,000
Net loss
Balance as of December 31, 2022
44,306,891
332,159
36,284
F - 10
Year ended December 31,
Cash flows from operating activities:
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization
11,692
10,196
10,559
27,353
Gain on sale of marketable securities
(68
(438
(639
Amortization of premiums, accretion of discounts and accrued interest on marketable securities, net
2,345
2,720
931
Changes in accrued interest on bank deposits
(2,480
2,424
(1,210
Increase in accrued severance pay, net
219
468
202
Decrease (increase) in trade receivables, net
(4,561
3,657
5,762
Changes in deferred income taxes, net
(1,986
(3,466
333
Increase in other assets and prepaid expenses
(374
(4,625
(5,217
Decrease in inventories
152
2,355
5
Increase (decrease) in trade payables
2,154
428
(2,433
Increase in deferred revenues
13,475
20,063
16,797
Increase (decrease) in other payables and accrued expenses
(14,054
12,238
11,305
6,033
5,532
5,593
(7,586
(5,163
(4,304
Net cash provided by operating activities
32,148
71,774
63,865
Cash flows from investing activities:
Purchase of property and equipment
(8,814
(5,603
(8,671
Proceeds from (investing in) other long-term assets
35
49
(110
Proceeds from (investing in) bank deposits
(13,377
24,448
(23,878
Purchase of marketable securities
(49,217
(88,300
(32,981
Proceeds from maturity of marketable securities
34,589
59,980
29,452
Proceeds from sale of marketable securities
10,766
17,275
21,820
Payment for the business acquisition of SecurityDAM Ltd.
(30,000
Net cash provided by (used in) investing activities
(56,018
7,849
(14,368
F - 11
CONSOLIDATED STATEMENTS OF CASH FLOWS
Cash flows from financing activities:
Proceeds from exercise of share options
Payment of deferred consideration related to acquisition
(2,054
Proceeds from issuance of Preferred A shares in subsidiary
(59,492
Net cash used in financing activities
(22,458
(41,881
(35,477
Increase (decrease) in cash and cash equivalents
(46,328
37,742
14,020
Cash and cash equivalents at the beginning of the year
54,771
40,751
Cash and cash equivalents at the end of the year
Supplemental disclosure of cash flow information:
Cash paid during the year for taxes on income
18,069
2,748
1,314
Non-cash investing activities:
Right-of-use assets recognized with corresponding lease liabilities
4,282
2,538
15,272
F - 12
NOTE 1:-
On February 17, 2022, the Company acquired all of the technology and other intangible assets from SecurityDAM Ltd., which was a related party and the sole single-managed security service provider of the Company for a total consideration of (1) $30,000 in cash and (2) additional contingent consideration of up to $12,500 based on the revenues of the Company’s cloud DDoS protection service subsequent to the acquisition. For additional details, see also Note 3 and Note 17b.
The Company has established wholly-owned subsidiaries in various countries worldwide. The Company's subsidiaries are engaged primarily in sales, marketing and support activities of its core products.
The Group primarily relies on two original design manufacturers to supply certain hardware platforms and components for the production of its products. If one of these suppliers fails to deliver or delays the delivery of the necessary components, the Group will be required to seek alternative sources of supply. A change in suppliers could result in manufacturing delays, which could cause a possible loss of sales and, consequently, could adversely affect the Company's operation and financial performance.
F - 13
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Following Russia’s invasion of Ukraine during February 2022, the United States and other countries imposed economic sanctions and severe export control restrictions against Russia and Belarus, and the United States and other countries could impose wider sanctions and export restrictions and take other actions should the conflict further escalate. Any exports or sales into Russia and Belarus may be impacted by these restrictions. Monitoring and ensuring compliance with these complex laws is challenging. The Group undertakes precautions to ensure that the Group or the Group’s customers comply with all relevant sanctions-related regulations, and any failure by the Group or the Group’s customers to comply with such laws and regulations could have negative consequences for the Group, including reputational harm, government investigations and penalties.
F - 14
F - 15
F - 16
F - 17
F - 18
F - 19
F - 20
F - 21
F - 22
F - 23
Market-condition based RSUs' vesting is dependent upon the fulfillment of certain market conditions and will vest, or partially vest, depending on the Company's share performance compared to other companies that are listed on the NASDAQ CTA Cybersecurity Index over the requisite service period, which is up to three years.
Market-based condition share options' vesting is dependent upon the fulfillment of certain market conditions will vest depending on the Company's share performance over the requisite service period, which is up to three years.
For the 2023 and 2024 grants, the Company recorded a liability in the amount of $150 and $956 which is included in other payables and accrued expenses and other long-term liabilities, respectively, in the consolidated balance sheets for the RSUs and the market-condition based RSUs as the Company has an obligation to issue a variable number of shares for which the monetary amount is fixed and the key terms and conditions of the equity grant are known.
The fair value of the market-condition based awards was determined using a Monte Carlo simulation methodology.
F - 24
F - 25
F - 26
F - 27
F - 28
F - 29
aa.
Treasury shares:
F - 30
F - 31
F - 32
NOTE 4:-MARKETABLE SECURITIES
Debt securities with contractual maturities of less than one year are as follows:
Amortized
Gross
unrealized
Market
losses
gains
value
Foreign banks and government debentures
18,642
(537
18,105
18,246
107
18,353
Corporate debentures
26,639
(595
31
26,075
21,050
(5
99
21,144
Total marketable securities
45,281
(1,132
39,296
206
Debt securities with contractual maturities from one to three years are as follows:
16,451
(1,018
15,433
34,317
(304
46
34,059
77,876
(3,433
74,443
64,699
(649
115
64,165
94,327
(4,451
89,876
99,016
(953
161
Debt securities with contractual maturities of more than three years are as follows:
289
(17
272
F - 33
NOTE 4:-MARKETABLE SECURITIES (Cont.)
Debt securities with continuous unrealized losses for less than 12 months and 12 months or greater and their related fair values as of December 31, 2022 are as follows:
December 31, 2022
Investments with
continuous unrealized
losses for less than
12 months
losses for 12 months
or greater
Total investments with
Fair
Unrealized
Value
1,574
(2
31,964
(1,552
33,538
(1,554
27,677
(739
69,838
(3,307
97,515
(4,046
Total available-for-sale marketable securities
29,251
(741
101,802
(4,859
131,053
(5,600
Debt securities with continuous unrealized losses for less than 12 months and 12 months or greater and their related fair values as of December 31, 2021 are as follows:
December 31, 2021
22,075
(202
10,491
(104
32,566
(306
49,526
(521
13,903
(132
63,429
(653
71,601
(723
24,394
(236
95,995
(959
As of December 31, 2022, and 2021, interest receivable amounted to $952 and $994, respectively, and is included within marketable securities in the consolidated balance sheets.
F - 34
F - 35
NOTE 6:- INVENTORIES
Inventories are comprised of the following:
Raw materials and components
1,899
2,028
Work-in-progress
1,004
729
Finished products
8,525
8,823
F - 36
NOTE 7:-PROPERTY AND EQUIPMENT, NET
Cost:
Computer, peripheral equipment and software
108,914
103,291
Office furniture and equipment
14,034
13,489
Leasehold improvements
8,185
7,493
131,133
124,273
Accumulated depreciation:
92,918
88,323
11,374
10,504
5,773
5,206
110,065
104,033
Depreciation expenses for the years ended December 31, 2022, 2021 and 2020 were $7,986, $8,339 and $8,666, respectively.
NOTE 8:-INTANGIBLE ASSETS, NET
Intangible assets:
Weighted
average
amortization
period
(years)
Acquired technology
7.6
45,607
32,946
Customers relationships and brand name
5.8
9,817
55,424
42,763
Accumulated amortization:
25,921
22,215
35,738
32,032
Amortization expenses for the years ended December 31, 2022, 2021 and 2020 were $3,706, $1,857 and $1,893, respectively.
F - 37
NOTE 8:-INTANGIBLE ASSETS, NET (Cont.)
Future estimated amortization expenses for the years ending:
2023
3,968
2024
2025
2026
3,725
2027 and thereafter
4,057
Total
NOTE 9:-LEASES
The Company has various operating leases for office space, vehicles and warehouse space that expire on different dates through 2030. Its lease agreements generally do not contain any material residual value guarantees or material restrictive covenants. The Company provided several security deposits mainly to secure various operating lease agreements in connection with its office space.
Aggregate lease payments for the right of use assets over the remaining lease period as of December 31, 2022, are as follows:
3,987
5,073
4,280
3,234
2027
3,003
2028 and thereafter
6,713
Total undiscounted lease payments
26,290
Less: adjustment to discounted lease payments
(2,144
Total discounted lease payments
24,146
The weighted-average remaining lease terms and discount rates for all of operating leases were as follows as of December 31, 2022:
Weighted-average remaining lease term (years):
6.42
Weighted-average discount rate:
2.7
%
F - 38
NOTE 9:- LEASES (Cont.)
NOTE 10:-
OTHER PAYABLES AND ACCRUED EXPENSES
Accrued expenses and other
5,067
8,987
Subcontractors accrual
2,105
2,344
Accrued taxes
Contingent consideration related to acquisition
2,063
NOTE 11:-
From time to time, the Company is party to other various legal proceedings, claims and litigation that arise in the normal course of business. It is the opinion of management that the ultimate outcome of these matters will not have a material adverse effect on the Company's financial position, results of operations or cash flows and that the Company has provided an adequate accrual to cover the costs to resolve such legal proceedings, demands and claims.
A wholly owned Israeli subsidiary of the Company have been partially financed its research and development efforts through grants received from the Israeli Innovation Authority (the "IIA"). In connection with the IIA grants, the Company is committed to pay royalties to the IIA from its revenue, up to 100% of the amount of the grants received plus 3% annual interest, in accordance with the R&D Law and the rules and regulations thereunder. The grants are deducted from research and development expenses. As of December 31, 2022, the remaining contingent obligation of the Israeli subsidiary in connection with such payment of royalties is amounted to $333.
F - 39
SHAREHOLDERS’ EQUITY
F - 40
F - 41
F - 42
F - 43
Share-based compensation was recorded in the following items within the consolidated statements of income (loss):
Year endedDecember 31,2022
Cost of revenues
77
45
1,135
Total expenses
1,257
A summary of employees and directors options activity under the Skyhawk Share Option Plans as of December 31, 2022 is as follows:
F - 44
NOTE 13:-EARNINGS (LOSS) PER SHARE
The following table sets forth the computation of basic and diluted net earnings (loss) per share:
Numerator for basic and diluted net earnings (loss) per share:
Weighted average shares outstanding, net of treasury shares:
Denominator for basic net earnings (loss) per share
Effect of dilutive securities:
Employee share options and RSUs
1,583,256
1,278,566
Denominator for diluted net earnings (loss) per share
F - 45
F - 46
F - 47
F - 48
F - 49
F - 50
F - 51
F - 52
NOTE 15:-GEOGRAPHIC INFORMATION
Summary information about geographic areas:
The Company operates in one reportable segment (see Note 1 for a brief description of the Company's business). The total revenues are attributed to geographic areas based on the location of the end-users.
The following table presents total revenues for the years ended December 31, 2022, 2021 and 2020 from a geographical perspective:
Revenues from sales to customers located at:
The United States
94,014
98,937
93,706
America - other
29,933
29,833
20,707
EMEA*)
104,219
98,388
78,362
Asia Pacific
65,260
59,338
57,252
*) Europe, the Middle East and Africa.
F - 53
NOTE 15:- GEOGRAPHIC INFORMATION (Cont.)
The following table presents long-lived assets and ROU assets as of December 31, 2022 and 2021 from a geographical perspective:
Long-lived assets, by geographic region:
America (principally the United States)
1,892
2,609
Israel
39,200
39,467
EMEA - other
1,039
1,201
2,016
1,792
44,147
45,069
NOTE 16:-SELECTED CONSOLIDATED STATEMENTS OF INCOME (LOSS) DATA
Financial income, net:
Interest on bank deposits and other
5,137
4,131
5,916
Amortization of premiums, accretion of discounts and interest on debt marketable securities, net
1,754
1,855
3,700
639
Bank charges
(207
(200
(189
Foreign currency differences, net
1,300
(1,817
(2,270
F - 54
F - 55