Financial Snapshot

Revenue
$26.52M
TTM
Gross Margin
70.73%
TTM
Net Earnings
-$5.525M
TTM
Current Assets
$13.27M
Q4 2023
Current Liabilities
$5.560M
Q4 2023
Current Ratio
238.58%
Q4 2023
Total Assets
Q4 2023
Total Liabilities
Q4 2023
Book Value
$13.18M
Q4 2023
Cash
$10.87M
Q4 2023
P/E
-53.76
Nov 29, 2024 EST
Free Cash Flow

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999
Revenue $26.52M $18.78M $10.28M $4.886M $3.284M $1.466M $1.096M $843.0K $715.0K $0.00 $0.00 $0.00 $280.0K $4.060M $4.070M $4.240M $4.090M $3.570M $3.320M $3.200M $3.330M $4.200M $5.420M $4.030M $6.670M
YoY Change 41.23% 82.66% 110.42% 48.78% 124.01% 33.76% 30.01% 17.9% -100.0% -93.1% -0.25% -4.01% 3.67% 14.57% 7.53% 3.75% -3.9% -20.71% -22.51% 34.49% -39.58% 24.21%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999
Revenue $26.52M $18.78M $10.28M $4.886M $3.284M $1.466M $1.096M $843.0K $715.0K $0.00 $0.00 $0.00 $280.0K $4.060M $4.070M $4.240M $4.090M $3.570M $3.320M $3.200M $3.330M $4.200M $5.420M $4.030M $6.670M
Cost Of Revenue $7.711M $8.652M $5.145M $2.499M $1.619M $791.0K $583.0K $512.0K $14.47M $0.00 $0.00 $0.00 $180.0K $2.540M $2.410M $2.760M $2.150M $1.890M $1.770M $1.730M $2.070M $2.500M $3.190M $2.840M $3.520M
Gross Profit $18.81M $10.13M $5.136M $2.387M $1.665M $675.0K $513.0K $331.0K -$13.75M $0.00 $0.00 $0.00 $100.0K $1.520M $1.660M $1.480M $1.940M $1.690M $1.540M $1.470M $1.260M $1.700M $2.230M $1.190M $3.150M
Gross Profit Margin 70.92% 53.93% 49.96% 48.85% 50.7% 46.04% 46.81% 39.26% -1923.08% 35.71% 37.44% 40.79% 34.91% 47.43% 47.34% 46.39% 45.94% 37.84% 40.48% 41.14% 29.53% 47.23%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999
Selling, General & Admin $5.105M $6.762M $15.36M $8.412M $7.540M $7.467M $6.201M $4.986M $4.512M $266.4K $360.0K $160.0K $300.0K $1.170M $1.480M $1.320M $1.020M $880.0K $820.0K $820.0K $1.140M $1.250M $1.540M $1.550M $1.010M
YoY Change -24.5% -55.98% 82.61% 11.56% 0.98% 20.42% 24.37% 10.51% 1593.77% -26.0% 125.0% -46.67% -74.36% -20.95% 12.12% 29.41% 15.91% 7.32% 0.0% -28.07% -8.8% -18.83% -0.65% 53.47% 20.24%
% of Gross Profit 27.14% 66.77% 299.08% 352.41% 452.85% 1106.22% 1208.77% 1506.34% 300.0% 76.97% 89.16% 89.19% 52.58% 52.07% 53.25% 55.78% 90.48% 73.53% 69.06% 130.25% 32.06%
Research & Development $3.557M $4.033M $4.771M $2.202M $2.485M $2.414M $1.608M $1.085M $795.0K $0.00 $0.00 $0.00 $50.00K $670.0K $630.0K $690.0K $590.0K $510.0K $510.0K $470.0K $600.0K $860.0K $1.370M $1.860M $950.0K
YoY Change -11.8% -15.47% 116.67% -11.39% 2.94% 50.12% 48.2% 36.48% -100.0% -92.54% 6.35% -8.7% 16.95% 15.69% 0.0% 8.51% -21.67% -30.23% -37.23% -26.34% 95.79% 10.47%
% of Gross Profit 18.91% 39.82% 92.89% 92.25% 149.25% 357.63% 313.45% 327.79% 50.0% 44.08% 37.95% 46.62% 30.41% 30.18% 33.12% 31.97% 47.62% 50.59% 61.43% 156.3% 30.16%
Depreciation & Amortization $1.152M $2.043M $1.785M $1.363M $1.122M $342.0K $278.0K $280.0K $284.0K $0.00 $0.00 $0.00 $100.0K $110.0K $120.0K $100.0K $90.00K $90.00K $110.0K $170.0K $200.0K $240.0K
YoY Change -43.61% 14.45% 30.96% 21.48% 228.07% 23.02% -0.71% -1.41% -100.0% -9.09% -8.33% 20.0% 11.11% 0.0% -18.18% -35.29% -15.0% -16.67%
% of Gross Profit 6.12% 20.17% 34.75% 57.1% 67.39% 50.67% 54.19% 84.59% 0.0% 6.58% 6.63% 8.11% 5.15% 5.33% 5.84% 7.48% 13.49% 11.76% 10.76%
Operating Expenses $8.662M $4.033M $19.45M $10.96M $10.18M $9.881M $7.809M $7.679M $5.342M $266.4K $360.0K $160.0K $360.0K $1.850M $2.100M $2.010M $1.610M $1.380M $1.340M $1.290M $1.750M $2.110M $2.900M $3.400M $1.950M
YoY Change 114.78% -79.26% 77.46% 7.61% 3.07% 26.53% 1.69% 43.75% 1905.35% -26.0% 125.0% -55.56% -80.54% -11.9% 4.48% 24.84% 16.67% 2.99% 3.88% -26.29% -17.06% -27.24% -14.71% 74.36% 14.71%
Operating Profit $10.15M $6.094M -$14.31M -$8.572M -$8.519M -$9.206M -$7.296M -$7.348M -$19.09M -$266.4K -$360.0K -$160.0K -$260.0K -$330.0K -$440.0K -$530.0K $330.0K $310.0K $200.0K $180.0K -$490.0K -$410.0K -$670.0K -$2.210M $1.200M
YoY Change 66.52% -142.58% 66.96% 0.62% -7.46% 26.18% -0.71% -61.51% 7066.99% -26.0% 125.0% -38.46% -21.21% -25.0% -16.98% -260.61% 6.45% 55.0% 11.11% -136.73% 19.51% -38.81% -69.68% -284.17% 122.22%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999
Interest Expense $429.0K $172.0K $942.0K $3.396M -$2.737M $935.0K $2.944M $270.0K $1.195M -$286.00 $0.00 -$350.0K $20.00K -$40.00K $60.00K -$30.00K -$9.000K
YoY Change 149.42% -81.74% -72.26% -224.08% -392.73% -68.24% 990.37% -77.41% -417932.17% -100.0% -1850.0% -150.0% -166.67% -300.0% 233.33%
% of Operating Profit 4.23% 2.82% -2.73%
Other Income/Expense, Net -$156.0K -$447.0K -$3.476M -$960.0K -$1.842M -$301.0K -$80.40K -$760.0K $0.00 $660.0K -$10.00K $140.0K -$150.0K -$10.00K -$30.00K $10.00K $30.00K $70.00K -$130.0K $60.00K -$310.0K -$80.00K
YoY Change -65.1% -87.14% 262.08% -47.88% 511.96% 274.36% -89.42% -100.0% -6700.0% -107.14% -193.33% 1400.0% -66.67% -400.0% -66.67% -57.14% -153.85% -316.67% -119.35% 287.5% -38.46%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999
Pretax Income -$6.089M -$13.48M -$14.07M -$8.091M -$12.98M -$11.75M -$5.312M -$8.920M -$18.20M -$347.1K -$1.120M -$510.0K $430.0K -$380.0K -$240.0K -$710.0K $320.0K $270.0K $220.0K $220.0K -$420.0K -$540.0K -$620.0K -$2.520M $1.110M
YoY Change -54.82% -4.21% 73.9% -37.64% 10.45% 121.14% -40.45% -50.98% 5143.22% -69.01% 119.61% -218.6% -213.16% 58.33% -66.2% -321.88% 18.52% 22.73% 0.0% -152.38% -22.22% -12.9% -75.4% -327.03% 170.73%
Income Tax -$482.0K -$327.0K -$945.0K -$246.0K $23.00K $6.000K $1.000K $2.000K $0.00 $0.00 $0.00 $0.00 $20.00K $160.0K $260.0K $110.0K $60.00K $10.00K $10.00K $170.0K $30.00K -$270.0K -$500.0K $430.0K
% Of Pretax Income 0.0% 34.38% 22.22% 4.55% 4.55% 38.74%
Net Earnings -$5.525M -$13.15M -$13.13M -$7.845M -$13.00M -$11.75M -$5.313M -$8.922M -$18.20M -$347.1K -$1.120M -$510.0K $430.0K -$550.0K -$410.0K -$930.0K $200.0K $210.0K $210.0K $210.0K -$590.0K -$570.0K -$350.0K -$2.020M $680.0K
YoY Change -57.99% 0.2% 67.3% -39.64% 10.59% 121.21% -40.45% -50.97% 5142.64% -69.01% 119.61% -218.6% -178.18% 34.15% -55.91% -565.0% -4.76% 0.0% 0.0% -135.59% 3.51% 62.86% -82.67% -397.06% 209.09%
Net Earnings / Revenue -20.83% -70.03% -127.66% -160.56% -395.8% -801.71% -484.76% -1058.36% -2544.9% 153.57% -13.55% -10.07% -21.93% 4.89% 5.88% 6.33% 6.56% -17.72% -13.57% -6.46% -50.12% 10.19%
Basic Earnings Per Share
Diluted Earnings Per Share -$0.14 -$0.42 -$480.0K -$708.4K -$38.23M -$266.3M -$230.6M -$619.2M -$4.427B -$84.45M -$295.3M -$144.8M $121.7M -$222.5M -$167.2M -$393.9M $79.00M $77.42M $78.82M $79.75M -$237.1M -$231.4M -$141.5M -$835.7M $420.2M

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999
Cash & Short-Term Investments $10.87M $3.290M $9.715M $11.02M $4.341M $3.717M $3.514M $1.311M $62.00K $133.9K $240.0K $960.0K $1.470M $180.0K $300.0K $390.0K $560.0K $600.0K $540.0K $760.0K $750.0K $1.100M
YoY Change 230.46% -66.13% -11.82% 153.79% 16.79% 5.78% 168.04% 2014.52% -53.7% -44.2% -75.0% -34.69% 716.67% -40.0% -23.08% -30.36% -6.67% 11.11% -28.95% 1.33% -31.82%
Cash & Equivalents $10.87M $3.290M $3.828M $11.02M $4.341M $3.717M $3.514M $1.311M $62.00K $858.00 $10.00K $0.00 $1.470M $10.00K $20.00K $90.00K $60.00K $30.00K $50.00K $60.00K $70.00K $110.0K
Short-Term Investments $0.00 $5.887M $0.00 $230.0K $960.0K $0.00 $170.0K $280.0K $290.0K $500.0K $570.0K $490.0K $700.0K $680.0K $1.000M
Other Short-Term Assets $560.0K $0.00 $29.00K $104.0K $93.00K $44.00K $44.00K $0.00 $0.00 $70.00K $0.00 $320.0K
YoY Change -100.0% -72.12% 11.83% 111.36% 0.0% -100.0% -100.0%
Inventory
Prepaid Expenses
Receivables $1.994M $1.790M $1.496M $645.0K $680.0K $854.0K $644.0K $144.0K $612.0K $1.717K $30.00K $10.00K $20.00K $1.500M $1.420M $1.510M $2.020M $1.430M $1.420M $1.070M $1.140M $1.040M
Other Receivables $399.0K $760.0K $713.0K $897.0K $470.0K $231.0K $163.0K $107.0K $21.00K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $13.27M $6.400M $11.92M $12.56M $5.520M $4.906M $4.414M $1.606M $739.0K $135.6K $270.0K $1.030M $1.490M $2.000M $1.720M $1.900M $2.580M $2.040M $1.960M $1.830M $1.890M $2.150M
YoY Change 107.27% -46.33% -5.06% 127.52% 12.52% 11.15% 174.84% 117.32% 444.88% -49.77% -73.79% -30.87% -25.5% 16.28% -9.47% -26.36% 26.47% 4.08% 7.1% -3.17% -12.09%
Property, Plant & Equipment $867.0K $282.0K $570.0K $687.0K $707.0K $143.0K $165.0K $70.00K $60.00K $0.00 $0.00 $190.0K $240.0K $310.0K $360.0K $400.0K $350.0K $440.0K $400.0K $570.0K
YoY Change 207.45% -50.53% -17.03% -2.83% 394.41% -13.33% 135.71% 16.67% -100.0% -20.83% -22.58% -13.89% -10.0% 14.29% -20.45% 10.0% -29.82%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $10.00K
YoY Change -100.0%
Other Assets $430.0K $376.0K $149.0K $139.0K $126.0K $0.00 $61.00K $13.00K $0.00 $0.00 $0.00 $170.0K $150.0K $350.0K $190.0K $340.0K $320.0K $250.0K $310.0K $460.0K
YoY Change 14.36% 152.35% 7.19% 10.32% -100.0% 369.23% -100.0% 13.33% -57.14% 84.21% -44.12% 6.25% 28.0% -19.35% -32.61%
Total Long-Term Assets $6.801M $15.97M $18.73M $10.41M $12.32M $1.462M $1.513M $1.621M $1.849M $0.00 $0.00 $0.00 $0.00 $360.0K $480.0K $750.0K $560.0K $810.0K $730.0K $750.0K $710.0K $1.040M
YoY Change -57.42% -14.73% 79.85% -15.45% 742.48% -3.37% -6.66% -12.33% -100.0% -25.0% -36.0% 33.93% -30.86% 10.96% -2.67% 5.63% -31.73%
Total Assets $20.07M $22.37M $30.65M $22.97M $17.84M $6.368M $5.927M $3.227M $2.588M $135.6K $270.0K $1.030M $1.490M $2.360M $2.200M $2.650M $3.140M $2.850M $2.690M $2.580M $2.600M $3.190M
YoY Change
Accounts Payable $369.0K $2.167M $1.219M $274.0K $237.0K $103.0K $178.0K $44.00K $90.00K $174.5K $90.00K $70.00K $20.00K $880.0K $770.0K $800.0K $570.0K $590.0K $630.0K $530.0K $700.0K $740.0K
YoY Change -82.97% 77.77% 344.89% 15.61% 130.1% -42.13% 304.55% -51.11% -48.44% 93.93% 28.57% 250.0% -97.73% 14.29% -3.75% 40.35% -3.39% -6.35% 18.87% -24.29% -5.41%
Accrued Expenses
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $1.606M $0.00 $0.00 $4.000K $0.00 $0.00 $63.00K $314.0K $130.8K $0.00 $0.00 $0.00 $850.0K $460.0K $440.0K $370.0K $310.0K $330.0K $140.0K $240.0K $380.0K
YoY Change -100.0% -100.0% -100.0% -79.94% 140.13% -100.0% 84.78% 4.55% 18.92% 19.35% -6.06% 135.71% -41.67% -36.84%
Long-Term Debt Due $660.0K $821.0K $365.0K $298.0K $184.0K $0.00 $20.00K $40.00K $70.00K $150.0K $80.00K $30.00K
YoY Change -19.61% 124.93% 22.48% 61.96% -50.0% -42.86% -53.33% 87.5% 166.67%
Total Short-Term Liabilities $5.560M $8.140M $5.425M $4.734M $13.51M $2.327M $1.571M $954.0K $1.281M $305.3K $90.00K $70.00K $20.00K $1.730M $1.220M $1.240M $960.0K $930.0K $1.040M $820.0K $1.020M $1.150M
YoY Change -31.7% 50.05% 14.6% -64.95% 480.4% 48.12% 64.68% -25.53% 319.58% 239.22% 28.57% 250.0% -98.84% 41.8% -1.61% 29.17% 3.23% -10.58% 26.83% -19.61% -11.3%
Long-Term Debt $1.325M $619.0K $197.0K $365.0K $324.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $190.0K $0.00 $0.00 $30.00K $20.00K $30.00K $110.0K $20.00K $20.00K
YoY Change 114.05% 214.21% -46.03% 12.65% -100.0% -100.0% 50.0% -33.33% -72.73% 450.0% 0.0%
Other Long-Term Liabilities $0.00 $200.0K $865.0K $190.0K $331.0K $1.215M $1.101M $24.00K $0.00 $50.00K $100.0K $120.0K $160.0K $300.0K $280.0K
YoY Change -100.0% -76.88% 355.26% -42.6% -72.76% 10.35% 4487.5% -50.0% -16.67% -25.0% -46.67% 7.14%
Total Long-Term Liabilities $1.325M $619.0K $397.0K $1.230M $514.0K $331.0K $1.215M $1.101M $24.00K $0.00 $0.00 $0.00 $0.00 $190.0K $0.00 $0.00 $80.00K $120.0K $150.0K $270.0K $320.0K $300.0K
YoY Change 114.05% 55.92% -67.72% 139.3% 55.29% -72.76% 10.35% 4487.5% -100.0% -100.0% -33.33% -20.0% -44.44% -15.63% 6.67%
Total Liabilities $6.885M $9.060M $6.467M $6.757M $15.06M $2.658M $2.786M $2.055M $1.305M $305.3K $90.00K $70.00K $20.00K $1.840M $1.170M $1.190M $1.040M $1.060M $1.190M $1.080M $1.340M $1.460M
YoY Change -24.01% 40.1% -4.29% -55.13% 466.59% -4.59% 35.57% 57.47% 327.45% 239.22% 28.57% 250.0% -98.91% 57.26% -1.68% 14.42% -1.89% -10.92% 10.19% -19.4% -8.22%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999
Basic Shares Outstanding
Diluted Shares Outstanding
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $297.02 Million

About Alarum Technologies Ltd.

Alarum Technologies Ltd. engages in the provision of zero trust access solutions. The firm operates two business segments: the Enterprise Internet Access and Web Data Collection segment and the Consumer Internet Access Solutions and Services segment. In the Enterprise Internet Access and Web Data Collection segment, the Company offers a Web Data Collection Service for enterprises that is based on the Company's proxy traffic optimization and routing technology, as well as partnership agreements with Internet providers. In the Consumer Internet Access Solutions and Services segment, the Company offers secured and encrypted connections for individual customers. The firm operates on a Software as a Service (SaaS) business model, offering its software on a fee basis.

Industry: Services-Prepackaged Software Peers: Allot Ltd. CHECK POINT SOFTWARE TECHNOLOGIES LTD CYREN Ltd. ironSource Ltd