Allot Ltd
NASDAQ:ALLT
Cash Flow Statement
Cash Flow Statement
Allot Ltd
| Dec-2006 | Dec-2007 | Dec-2008 | Sep-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
(10)
|
(17)
|
(23)
|
(8)
|
(16)
|
(9)
|
(6)
|
(4)
|
5
|
7
|
9
|
10
|
12
|
12
|
(7)
|
(12)
|
(18)
|
(23)
|
(6)
|
(5)
|
1
|
(3)
|
(2)
|
(8)
|
(12)
|
(20)
|
(24)
|
(19)
|
(19)
|
(8)
|
(9)
|
(12)
|
(13)
|
(18)
|
(17)
|
(15)
|
(13)
|
(10)
|
(10)
|
(9)
|
(9)
|
(7)
|
(11)
|
(9)
|
(9)
|
(12)
|
(12)
|
(13)
|
(15)
|
(17)
|
(19)
|
(29)
|
(32)
|
(37)
|
(52)
|
(51)
|
(63)
|
(54)
|
(37)
|
(24)
|
(6)
|
(4)
|
(2)
|
1
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
4
|
3
|
4
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
7
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
7
|
6
|
6
|
8
|
7
|
7
|
4
|
5
|
5
|
5
|
4
|
5
|
5
|
5
|
4
|
5
|
5
|
4
|
6
|
7
|
6
|
4
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
11
|
10
|
10
|
10
|
7
|
7
|
6
|
6
|
|
| Change in Deffered Taxes |
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
1
|
2
|
0
|
2
|
3
|
3
|
2
|
3
|
2
|
3
|
2
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
10
|
8
|
7
|
7
|
6
|
6
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
4
|
5
|
6
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
9
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
|
| Other Non-Cash Items |
1
|
6
|
10
|
14
|
6
|
14
|
10
|
10
|
10
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
10
|
8
|
13
|
13
|
12
|
12
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
4
|
5
|
6
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
10
|
11
|
10
|
9
|
7
|
7
|
7
|
6
|
6
|
7
|
7
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(4)
|
5
|
2
|
(1)
|
1
|
2
|
1
|
(1)
|
(4)
|
(3)
|
1
|
3
|
3
|
(2)
|
6
|
(2)
|
(1)
|
(17)
|
(27)
|
(17)
|
0
|
5
|
4
|
4
|
9
|
4
|
5
|
2
|
(5)
|
(5)
|
(3)
|
2
|
8
|
11
|
10
|
10
|
8
|
5
|
3
|
15
|
17
|
12
|
13
|
(3)
|
(13)
|
0
|
2
|
(4)
|
(7)
|
(19)
|
(27)
|
(20)
|
(17)
|
(15)
|
(4)
|
(0)
|
16
|
16
|
12
|
6
|
(2)
|
0
|
1
|
1
|
|
| Cash from Operating Activities |
1
N/A
|
(6)
N/A
|
(0)
+97%
|
(1)
-711%
|
(0)
+73%
|
5
N/A
|
7
+49%
|
7
+8%
|
8
+13%
|
6
-25%
|
9
+39%
|
15
+76%
|
19
+23%
|
21
+10%
|
17
-16%
|
9
-50%
|
(3)
N/A
|
(7)
-123%
|
(27)
-269%
|
(19)
+28%
|
(8)
+57%
|
15
N/A
|
16
+7%
|
14
-9%
|
12
-16%
|
11
-12%
|
4
-61%
|
1
-84%
|
2
+164%
|
(6)
N/A
|
(3)
+43%
|
(3)
+7%
|
(1)
+65%
|
3
N/A
|
(0)
N/A
|
(0)
+39%
|
1
N/A
|
1
+16%
|
1
-24%
|
(0)
N/A
|
13
N/A
|
16
+20%
|
13
-19%
|
12
-6%
|
(3)
N/A
|
(12)
-315%
|
(1)
+92%
|
2
N/A
|
(4)
N/A
|
(8)
-129%
|
(21)
-150%
|
(31)
-47%
|
(33)
-9%
|
(33)
+3%
|
(35)
-6%
|
(38)
-10%
|
(34)
+10%
|
(30)
+13%
|
(23)
+22%
|
(11)
+54%
|
(4)
+59%
|
5
N/A
|
9
+83%
|
12
+36%
|
14
+18%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(6)
|
(8)
|
(10)
|
(8)
|
(7)
|
(8)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Other Items |
(72)
|
29
|
14
|
14
|
(0)
|
9
|
8
|
(2)
|
(2)
|
(11)
|
(30)
|
(26)
|
(8)
|
(84)
|
(107)
|
(75)
|
(46)
|
33
|
55
|
14
|
(29)
|
(34)
|
(38)
|
(41)
|
(21)
|
(12)
|
(6)
|
5
|
(16)
|
3
|
17
|
3
|
7
|
5
|
(5)
|
5
|
(2)
|
(8)
|
3
|
(2)
|
6
|
(13)
|
2
|
6
|
(6)
|
25
|
(15)
|
(17)
|
(5)
|
1
|
(1)
|
2
|
4
|
(0)
|
33
|
42
|
51
|
34
|
34
|
14
|
13
|
(1)
|
(20)
|
(6)
|
(28)
|
|
| Cash from Investing Activities |
(74)
N/A
|
25
N/A
|
12
-52%
|
10
-21%
|
(4)
N/A
|
4
N/A
|
5
+46%
|
(4)
N/A
|
(5)
-30%
|
(13)
-153%
|
(33)
-146%
|
(29)
+11%
|
(10)
+64%
|
(87)
-731%
|
(111)
-27%
|
(79)
+28%
|
(50)
+37%
|
30
N/A
|
52
+76%
|
11
-79%
|
(32)
N/A
|
(37)
-16%
|
(41)
-11%
|
(44)
-8%
|
(25)
+44%
|
(14)
+42%
|
(8)
+45%
|
3
N/A
|
(17)
N/A
|
1
N/A
|
15
+1 306%
|
1
-93%
|
5
+350%
|
2
-55%
|
(8)
N/A
|
3
N/A
|
(5)
N/A
|
(11)
-124%
|
(0)
+96%
|
(6)
-1 227%
|
2
N/A
|
(16)
N/A
|
(2)
+88%
|
(1)
+49%
|
(12)
-1 087%
|
17
N/A
|
(24)
N/A
|
(24)
-2%
|
(12)
+52%
|
(6)
+46%
|
(6)
+0%
|
(5)
+28%
|
(3)
+23%
|
(7)
-88%
|
28
N/A
|
38
+35%
|
47
+24%
|
32
-33%
|
31
-1%
|
11
-64%
|
11
-3%
|
(3)
N/A
|
(22)
-655%
|
(7)
+65%
|
(29)
-287%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
76
|
1
|
0
|
1
|
0
|
1
|
1
|
3
|
4
|
4
|
4
|
88
|
0
|
90
|
91
|
6
|
6
|
2
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(4)
|
(3)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
43
|
|
| Net Issuance of Debt |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
39
|
39
|
39
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
(31)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
76
N/A
|
2
-98%
|
0
-94%
|
1
+467%
|
0
-4%
|
1
+157%
|
1
+1%
|
3
+140%
|
4
+41%
|
4
-13%
|
4
+3%
|
88
+2 168%
|
89
+1%
|
90
+2%
|
89
-1%
|
4
-96%
|
2
-56%
|
0
-94%
|
1
+964%
|
1
-23%
|
2
+67%
|
2
+15%
|
1
-14%
|
1
-46%
|
1
+3%
|
0
-78%
|
(0)
N/A
|
(1)
-3 733%
|
(3)
-198%
|
(3)
+2%
|
(4)
-11%
|
(3)
+28%
|
(0)
+86%
|
(0)
-3%
|
0
N/A
|
0
+17%
|
0
+10%
|
1
+30%
|
0
-30%
|
1
+126%
|
1
-11%
|
1
+16%
|
1
+1%
|
2
+84%
|
2
+3%
|
2
-3%
|
3
+51%
|
3
+3%
|
3
-1%
|
3
0%
|
41
+1 356%
|
40
-2%
|
40
0%
|
40
0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+23 800%
|
7
+2 628%
|
11
+71%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
21
+510%
|
12
-43%
|
9
-28%
|
(4)
N/A
|
9
N/A
|
13
+41%
|
6
-52%
|
7
+16%
|
(3)
N/A
|
(20)
-512%
|
74
N/A
|
97
+31%
|
24
-75%
|
(4)
N/A
|
(67)
-1 514%
|
(51)
+23%
|
22
N/A
|
26
+17%
|
(7)
N/A
|
(38)
-432%
|
(20)
+47%
|
(24)
-17%
|
(29)
-23%
|
(12)
+59%
|
(4)
+70%
|
(4)
-5%
|
3
N/A
|
(19)
N/A
|
(8)
+56%
|
8
N/A
|
(5)
N/A
|
3
N/A
|
5
+40%
|
(8)
N/A
|
3
N/A
|
(3)
N/A
|
(9)
-179%
|
1
N/A
|
(5)
N/A
|
16
N/A
|
1
-96%
|
12
+1 942%
|
13
+9%
|
(13)
N/A
|
7
N/A
|
(22)
N/A
|
(20)
+11%
|
(13)
+37%
|
(12)
+5%
|
14
N/A
|
5
-65%
|
3
-40%
|
1
-80%
|
(6)
N/A
|
0
N/A
|
13
+64 550%
|
2
-85%
|
8
+327%
|
0
-95%
|
6
+1 482%
|
2
-70%
|
(13)
N/A
|
11
N/A
|
(4)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(9)
-1 001%
|
(2)
+79%
|
(6)
-193%
|
(4)
+28%
|
(0)
+88%
|
4
N/A
|
5
+39%
|
5
+5%
|
4
-23%
|
6
+54%
|
12
+95%
|
16
+28%
|
17
+11%
|
13
-23%
|
5
-64%
|
(7)
N/A
|
(11)
-53%
|
(30)
-168%
|
(22)
+26%
|
(11)
+50%
|
12
N/A
|
12
+8%
|
11
-9%
|
9
-24%
|
8
-4%
|
2
-76%
|
(1)
N/A
|
(0)
+95%
|
(8)
-13 083%
|
(5)
+36%
|
(5)
-5%
|
(4)
+29%
|
0
N/A
|
(3)
N/A
|
(3)
+7%
|
(1)
+48%
|
(1)
N/A
|
(2)
-67%
|
(4)
-59%
|
9
N/A
|
12
+35%
|
9
-29%
|
6
-36%
|
(9)
N/A
|
(20)
-110%
|
(11)
+47%
|
(6)
+45%
|
(10)
-77%
|
(16)
-56%
|
(26)
-65%
|
(37)
-41%
|
(41)
-9%
|
(39)
+5%
|
(40)
-3%
|
(42)
-6%
|
(38)
+10%
|
(32)
+15%
|
(26)
+20%
|
(14)
+46%
|
(7)
+52%
|
3
N/A
|
7
+153%
|
11
+55%
|
13
+22%
|
|