Pixelworks, Inc. (NASDAQ: PXLW), a leading provider of innovative
video and display processing solutions, today announced financial
results for the second quarter ended June 30, 2020.
Second Quarter and Recent
Highlights
- Mobile revenue for the first half
of 2020 grew 24% year-over-year, driven by increased shipments of
Iris visual processing solutions in support of 12 smartphones
launched across six OEM customers
- GAAP gross margin expanded to 54.6%
and non-GAAP gross margin increased to 59.2%, reflecting a
combination of ongoing product cost reduction initiates and a
favorable product mix
- Restructuring plan implemented in
August to further reduce operating expenses and minimize cash used
from operations, while focusing resources on Mobile growth
initiatives
- ASUS ROG Phone 3 leverages
Pixelworks’ patented high-efficiency color calibration, HDR tone
mapping and brightness smoothing features to deliver an exceptional
visual experience to mobile gamers
- Black Shark incorporated
Pixelworks’ 5th generation visual processor with dual-channel MIPI
support and color calibration software in the latest cutting-edge
gaming smartphone, the Tencent Black Shark 3S
- Continued to advance TrueCut®
platform initiatives in North America with expanded Hollywood
presence and newly opened office in Burbank, California and
installation of on-premises TrueCut evaluation tools
- Completed successful tape-out of
6th generation Iris visual processor for mobile in advance of
planned product introduction during the second half of 2020
- Ended the quarter with $21.4
million in cash and short-term investments
President and CEO of Pixelworks, Todd DeBonis,
commented, “Our second quarter results reflected the broad economic
impact from the COVID-19 pandemic on all of our target end markets.
While our team has continued to do an excellent job of operating
effectively in the current environment, the pandemic has
significantly impacted customer demand and our business in the
Projector and Video Delivery markets. As a result of this negative
impact, we have implemented a restructuring to further reduce
operating expenses, preserve cash and focus available resources on
the largest growth opportunities of our business. We anticipate
these actions will generate an incremental $3.2 million in
annualized cost savings, while minimizing the impact on our ability
to fully support Pixelworks’ customers and advance our new product
development.
“Despite the current challenging business
environment, we have maintained our market-leading position in our
respective target end markets, and we’ve continued to execute on
our Mobile and TrueCut growth initiatives. In 2020, Pixelworks’
Iris visual processing solutions have been incorporated in 12
smartphones launched across six different OEM customers. We have
also sustained a solid pipeline of new programs and are well
positioned to build on our momentum in the second half of the year
as customers continue to incorporate more advanced displays and
premium viewing experiences, including HDR, higher frame rates and
auto-adaptive visual enhancements, in conjunction with their
introductions of new 5G-enabled smartphones.”
Second Quarter 2020 Financial
Results
Revenue in the second quarter of 2020 was $9.3
million, compared to $13.8 million in the first quarter of 2020 and
revenue of $18.0 million in the second quarter of 2019. The
sequential and year-over-year decline in revenue reflected an
ongoing inventory correction in the Projector and Video Delivery
market, compounded by significantly lower customer demand due to
the negative impacts of the COVID-19 pandemic across each of the
Company’s target end markets.
On a GAAP basis, gross profit margin in the
second quarter of 2020 was 54.6%, compared to 49.2% in the first
quarter of 2020 and 52.0% in the second quarter of 2019. Second
quarter 2020 GAAP operating expenses were $11.5 million, compared
to operating expenses of $12.1 million in the first quarter of 2020
and $11.7 million in the year-ago quarter.
For the second quarter of 2020, the Company
recorded a GAAP net loss of $6.6 million, or ($0.17) per share,
compared to a GAAP net loss of $5.4 million, or ($0.14) per share,
in the first quarter of 2020 and a GAAP net loss of $2.4 million,
or ($0.06) per share, in the year-ago quarter.
On a non-GAAP basis, second quarter 2020 gross
profit margin was 59.2%, compared to 52.1% in the first quarter of
2020 and 54.1% in the year-ago quarter. Second quarter 2020
non-GAAP operating expenses were $9.3 million, compared to $9.7
million in the first quarter of 2020 and $9.6 million in the
year-ago quarter.
For the second quarter of 2020, the Company
recorded a non-GAAP net loss of $3.9 million, or ($0.10) per share,
compared to a non-GAAP net loss of $2.6 million, or ($0.07) per
share, in the first quarter of 2020 and a non-GAAP net loss of
$97,000, or ($0.00) per share, in the second quarter of 2019.
Adjusted EBITDA in the second quarter of 2020
was a negative $2.9 million, compared to a negative $1.5 million in
the first quarter of 2020 and a positive $1.0 million in the
year-ago quarter.
Cash and cash equivalents and short-term
investments increased to $21.4 million in the current quarter from
$20.4 million in the first quarter of 2020.
Business Outlook
The Company’s current business outlook,
including guidance for the third quarter of 2020, will be provided
as part of the scheduled conference call.
Conference Call Information
Pixelworks will host a conference call today,
August 10, 2020, at 2:00 p.m. Pacific Time, which can be accessed
by calling 1-877-359-9508 and using passcode 7672736. A live audio
webcast of the call can also be accessed by visiting the Company's
investor page at www.pixelworks.com. For those unable to listen to
the live webcast, it will be archived for approximately 90 days. A
replay of the conference call will also be available through
Monday, August 17, 2020, and can be accessed by calling
1-855-859-2056 and using passcode 7672736.
About Pixelworks, Inc.
Pixelworks provides industry-leading content
creation, video delivery and display processing solutions and
technology that enable highly authentic viewing experiences with
superior visual quality, across all screens – from cinema to
smartphone and beyond. The Company has a 20-year history of
delivering image processing innovation to leading providers of
consumer electronics, professional displays and video streaming
services. Pixelworks is headquartered in San Jose, CA. For more
information, please visit the company’s web site at
www.pixelworks.com.
Note: Pixelworks and the Pixelworks logo are
registered trademarks of Pixelworks, Inc.
Non-GAAP Financial MeasuresThis
earnings release makes reference to non-GAAP gross profit margins,
non-GAAP operating expenses, non-GAAP net loss and non-GAAP net
loss per share, which exclude gain on sale of patents, inventory
step-up and backlog amortization, amortization of acquired
intangible assets, stock-based compensation expense, and
restructuring expenses, which are all required under GAAP as well
as the tax effect of the non-GAAP adjustments. The press release
also makes reference to and reconciles GAAP net loss and adjusted
EBITDA, which Pixelworks defines as GAAP net loss before interest
income and other, net, income tax provision , depreciation and
amortization, as well as the specific items listed above.
Pixelworks management uses these non-GAAP
financial measures internally to understand, manage and evaluate
the business and establish its operational goals, review its
operations on a period to period basis, for compensation
evaluations, to measure performance, and for budgeting and resource
allocation. Pixelworks management believes it is useful for the
Company and investors to review, as applicable, both GAAP
information and non-GAAP financial measures to help assess the
performance of Pixelworks’ continuing business and to evaluate
Pixelworks’ future prospects. These non-GAAP measures, when
reviewed together with the GAAP financial information, provide
additional transparency and information for comparison and analysis
of operating performance and trends. These non-GAAP measures
exclude certain items to facilitate management’s review of the
comparability of our core operating results on a period to period
basis.
Because the Company’s non-GAAP financial
measures are not calculated in accordance with GAAP, they may not
necessarily be comparable to similarly titled measures employed by
other companies. These non-GAAP financial measures should not be
considered in isolation or as a substitute for the comparable GAAP
measures and should be read only in conjunction with the Company’s
consolidated financial results as presented in accordance with
GAAP. A reconciliation between GAAP and non-GAAP financial measures
is included in this earnings release which is available in the
investor relations section of the Pixelworks' website.
Safe Harbor StatementThis
release contains forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933, as amended, and Section
21E of the Securities Exchange Act of 1934, as amended. These
statements may be identified by use of terms such as “begin,”
“continue,” “will,” “expect”, “believe,” “anticipate” and similar
terms or the negative of such terms, and include, without
limitation, statements about the Company’s digital projection,
mobile and video delivery businesses, including market movement and
demand, customer engagements, growth in the mobile market,
strategy, and additional guidance, particularly as to the business
outlook and current market environment and the impact of the
COVID-19 pandemic on the same. All statements other than statements
of historical fact are forward-looking statements for purposes of
this release, including any projections of revenue or other
financial items or any statements regarding the plans and
objectives of management for future operations. Such statements are
based on management's current expectations, estimates and
projections about the Company's business. These statements are not
guarantees of future performance and involve numerous risks,
uncertainties and assumptions that are difficult to predict. Actual
results could vary materially from those contained in forward
looking statements due to many factors, including, without
limitation: our ability to execute on our strategy; competitive
factors, such as rival chip architectures, introduction or traction
by competing designs, or pricing pressures; the success of our
products in expanding markets; current global economic challenges;
changes in the digital display and projection markets; seasonality
in the consumer electronics market; our efforts to achieve
profitability from operations; our limited financial resources; our
ability to attract and retain key personnel; and the impact of the
COVID-19 pandemic on our business and on our suppliers and
customers. More information regarding potential factors that could
affect the Company's financial results and could cause actual
results to differ materially from those discussed in the
forward-looking statements is included from time to time in the
Company's Securities and Exchange Commission filings, including its
Annual Report on Form 10-K for the year ended December 31, 2019 as
well as subsequent SEC filings.
The forward-looking statements contained in this
release are as of the date of this release, and the Company does
not undertake any obligation to update any such statements, whether
as a result of new information, future events or otherwise.
[Financial Tables Follow]
PIXELWORKS,
INC.CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(In thousands,
except per share data)(Unaudited) |
|
|
Three Months Ended |
|
Six Months Ended |
|
June 30, |
|
March 31, |
|
June 30, |
|
June 30, |
|
June 30, |
|
|
2020 |
|
|
|
2020 |
|
|
|
2019 |
|
|
|
2020 |
|
|
|
2019 |
|
Revenue,
net |
$ |
9,253 |
|
|
$ |
13,774 |
|
|
$ |
18,027 |
|
|
$ |
23,027 |
|
|
$ |
34,675 |
|
Cost of
revenue (1) |
|
4,204 |
|
|
|
6,999 |
|
|
|
8,651 |
|
|
|
11,203 |
|
|
|
16,827 |
|
Gross profit |
|
5,049 |
|
|
|
6,775 |
|
|
|
9,376 |
|
|
|
11,824 |
|
|
|
17,848 |
|
Operating
expenses: |
|
|
|
|
|
|
|
|
|
Research and development (2) |
|
6,314 |
|
|
|
6,267 |
|
|
|
6,364 |
|
|
|
12,581 |
|
|
|
12,836 |
|
Selling, general and administrative (3) |
|
5,156 |
|
|
|
5,193 |
|
|
|
4,935 |
|
|
|
10,349 |
|
|
|
10,395 |
|
Restructuring |
|
- |
|
|
|
592 |
|
|
|
398 |
|
|
|
592 |
|
|
|
398 |
|
Total operating expenses |
|
11,470 |
|
|
|
12,052 |
|
|
|
11,697 |
|
|
|
23,522 |
|
|
|
23,629 |
|
Loss from operations |
|
(6,421 |
) |
|
|
(5,277 |
) |
|
|
(2,321 |
) |
|
|
(11,698 |
) |
|
|
(5,781 |
) |
Interest
income (expense) and other, net |
|
(24 |
) |
|
|
54 |
|
|
|
104 |
|
|
|
30 |
|
|
|
200 |
|
Gain on sale
of patents |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,905 |
|
Total other income (expense), net |
|
(24 |
) |
|
|
54 |
|
|
|
104 |
|
|
|
30 |
|
|
|
4,105 |
|
Loss before income taxes |
|
(6,445 |
) |
|
|
(5,223 |
) |
|
|
(2,217 |
) |
|
|
(11,668 |
) |
|
|
(1,676 |
) |
Provision
for income taxes |
|
107 |
|
|
|
176 |
|
|
|
231 |
|
|
|
283 |
|
|
|
639 |
|
Net loss |
$ |
(6,552 |
) |
|
$ |
(5,399 |
) |
|
$ |
(2,448 |
) |
|
$ |
(11,951 |
) |
|
$ |
(2,315 |
) |
Net loss per
share - basic and diluted |
$ |
(0.17 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.06 |
) |
|
|
(0.31 |
) |
|
|
(0.06 |
) |
Weighted
average shares outstanding - basic and diluted |
|
39,444 |
|
|
|
38,868 |
|
|
|
37,688 |
|
|
|
39,156 |
|
|
|
37,469 |
|
—————— |
|
|
|
|
|
|
|
|
|
(1)
Includes: |
|
|
|
|
|
|
|
|
|
Amortization of acquired intangible assets |
|
298 |
|
|
|
298 |
|
|
|
298 |
|
|
|
596 |
|
|
|
596 |
|
Stock-based compensation |
|
127 |
|
|
|
101 |
|
|
|
83 |
|
|
|
228 |
|
|
|
178 |
|
Inventory step-up and backlog amortization |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
12 |
|
(2) Includes
stock-based compensation |
|
806 |
|
|
|
648 |
|
|
|
703 |
|
|
|
1,454 |
|
|
|
1,364 |
|
(3)
Includes: |
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
1,310 |
|
|
|
1,073 |
|
|
|
879 |
|
|
|
2,383 |
|
|
|
1,812 |
|
Amortization of acquired intangible assets |
|
76 |
|
|
|
76 |
|
|
|
76 |
|
|
|
152 |
|
|
|
160 |
|
|
|
|
|
|
|
|
|
|
|
PIXELWORKS,
INC.RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL INFORMATION *(In
thousands, except per share data)(Unaudited) |
|
|
Three Months Ended |
|
Six Months Ended |
|
June 30, |
|
March 31, |
|
June 30, |
|
June 30, |
|
June 30, |
|
|
2020 |
|
|
|
2020 |
|
|
|
2019 |
|
|
|
2020 |
|
|
|
2019 |
|
Reconciliation of GAAP and non-GAAP gross
profit |
|
|
|
|
|
|
|
|
|
GAAP gross
profit |
$ |
5,049 |
|
|
$ |
6,775 |
|
|
$ |
9,376 |
|
|
$ |
11,824 |
|
|
$ |
17,848 |
|
Amortization
of acquired intangible assets |
|
298 |
|
|
|
298 |
|
|
|
298 |
|
|
|
596 |
|
|
|
596 |
|
Stock-based
compensation |
|
127 |
|
|
|
101 |
|
|
|
83 |
|
|
|
228 |
|
|
|
178 |
|
Inventory
step-up and backlog amortization |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
12 |
|
Total reconciling items included in gross profit |
|
425 |
|
|
|
399 |
|
|
|
381 |
|
|
|
824 |
|
|
|
786 |
|
Non-GAAP
gross profit |
$ |
5,474 |
|
|
$ |
7,174 |
|
|
$ |
9,757 |
|
|
$ |
12,648 |
|
|
$ |
18,634 |
|
Non-GAAP
gross profit margin |
|
59.2 |
% |
|
|
52.1 |
% |
|
|
54.1 |
% |
|
|
54.9 |
% |
|
|
53.7 |
% |
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP and non-GAAP operating
expenses |
|
|
|
|
|
|
|
|
|
GAAP
operating expenses |
$ |
11,470 |
|
|
$ |
12,052 |
|
|
$ |
11,697 |
|
|
$ |
23,522 |
|
|
$ |
23,629 |
|
Reconciling
item included in research and development: |
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
806 |
|
|
|
648 |
|
|
|
703 |
|
|
|
1,454 |
|
|
|
1,364 |
|
Reconciling
items included in selling, general and administrative: |
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
1,310 |
|
|
|
1,073 |
|
|
|
879 |
|
|
|
2,383 |
|
|
|
1,812 |
|
Amortization of acquired intangible assets |
|
76 |
|
|
|
76 |
|
|
|
76 |
|
|
|
152 |
|
|
|
160 |
|
Restructuring |
|
- |
|
|
|
592 |
|
|
|
398 |
|
|
|
592 |
|
|
|
398 |
|
Total reconciling items included in operating expenses |
|
2,192 |
|
|
|
2,389 |
|
|
|
2,056 |
|
|
|
4,581 |
|
|
|
3,734 |
|
Non-GAAP
operating expenses |
$ |
9,278 |
|
|
$ |
9,663 |
|
|
$ |
9,641 |
|
|
$ |
18,941 |
|
|
$ |
19,895 |
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP and non-GAAP net loss |
|
|
|
|
|
|
|
|
|
GAAP net
loss |
$ |
(6,552 |
) |
|
$ |
(5,399 |
) |
|
$ |
(2,448 |
) |
|
$ |
(11,951 |
) |
|
$ |
(2,315 |
) |
Reconciling
items included in gross profit |
|
425 |
|
|
|
399 |
|
|
|
381 |
|
|
|
824 |
|
|
|
786 |
|
Reconciling
items included in operating expenses |
|
2,192 |
|
|
|
2,389 |
|
|
|
2,056 |
|
|
|
4,581 |
|
|
|
3,734 |
|
Reconciling
items included in total other income, net |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,905 |
) |
Tax effect
of non-GAAP adjustments |
|
18 |
|
|
|
(25 |
) |
|
|
(86 |
) |
|
|
(7 |
) |
|
|
133 |
|
Non-GAAP net
loss |
$ |
(3,917 |
) |
|
$ |
(2,636 |
) |
|
$ |
(97 |
) |
|
$ |
(6,553 |
) |
|
$ |
(1,567 |
) |
|
|
|
|
|
|
|
|
|
|
Non-GAAP net
loss per share - basic and diluted |
$ |
(0.10 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.00 |
) |
|
$ |
(0.17 |
) |
|
$ |
(0.04 |
) |
|
|
|
|
|
|
|
|
|
|
Non-GAAP
weighted average shares outstanding - basic and diluted |
|
39,444 |
|
|
|
38,868 |
|
|
|
37,688 |
|
|
|
39,156 |
|
|
|
37,469 |
|
|
|
|
|
|
|
|
|
|
|
*Set forth above
are reconciliations of the non-GAAP financial measure to the most
directly comparable GAAP financial measure. The non-GAAP financial
measure disclosed by the company has limitations and should not be
considered a substitute for, or superior to, the financial measure
prepared in accordance with GAAP, and the reconciliations from GAAP
to Non-GAAP actuals should be carefully evaluated. Please refer to
"Non-GAAP Financial Measures” in this document for an explanation
of the adjustments made to the comparable GAAP measures, the ways
management uses the non-GAAP measures, and the reasons why
management believes the non-GAAP measures provide useful
information for investors. |
|
|
|
|
|
|
|
|
|
|
PIXELWORKS, INC.RECONCILIATION OF GAAP AND NON-GAAP
EARNINGS PER SHARE *(Figures may not sum due to
rounding)(Unaudited) |
|
|
Three Months Ended |
|
Six Months Ended |
|
June 30, |
|
March 31, |
|
June 30, |
|
June 30, |
|
June 30, |
|
|
2020 |
|
|
|
2020 |
|
|
|
2019 |
|
|
|
2020 |
|
|
|
2019 |
|
|
Dollars per share |
|
Dollars per share |
|
Dollars per share |
|
Dollars per share |
|
Dollars per share |
|
Basic |
|
Diluted |
|
Basic |
|
Diluted |
|
Basic |
|
Diluted |
|
Basic |
|
Diluted |
|
Basic |
|
Diluted |
Reconciliation of GAAP and non-GAAP net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss |
$ |
(0.17 |
) |
|
$ |
(0.17 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.31 |
) |
|
$ |
(0.31 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.06 |
) |
Reconciling items included in gross profit |
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.02 |
|
Reconciling items included in operating expenses |
|
0.06 |
|
|
|
0.06 |
|
|
|
0.06 |
|
|
|
0.06 |
|
|
|
0.05 |
|
|
|
0.05 |
|
|
|
0.12 |
|
|
|
0.12 |
|
|
|
0.10 |
|
|
|
0.10 |
|
Reconciling items included in total other income, net |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(0.10 |
) |
|
|
(0.10 |
) |
Tax effect of non-GAAP adjustments |
|
0.00 |
|
|
|
0.00 |
|
|
|
(0.00 |
) |
|
|
(0.00 |
) |
|
|
(0.00 |
) |
|
|
(0.00 |
) |
|
|
(0.00 |
) |
|
|
(0.00 |
) |
|
|
0.00 |
|
|
|
0.00 |
|
Non-GAAP net loss |
$ |
(0.10 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.00 |
) |
|
$ |
(0.00 |
) |
|
$ |
(0.17 |
) |
|
$ |
(0.17 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.04 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Set forth above are reconciliations of the non-GAAP financial
measure to the most directly comparable GAAP financial measure. The
non-GAAP financial measure disclosed by the company has limitations
and should not be considered a substitute for, or superior to, the
financial measure prepared in accordance with GAAP, and the
reconciliations from GAAP to Non-GAAP actuals should be carefully
evaluated. Please refer to "Non-GAAP Financial Measures” in this
document for an explanation of the adjustments made to the
comparable GAAP measures, the ways management uses the non-GAAP
measures, and the reasons why management believes the non-GAAP
measures provide useful information for investors. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PIXELWORKS,
INC.RECONCILIATION OF GAAP AND NON-GAAP GROSS PROFIT MARGIN
*(Figures may not sum due to rounding)(Unaudited) |
|
|
Three Months Ended |
|
Six Months Ended |
|
June 30, |
|
March 31, |
|
June 30, |
|
June 30, |
|
June 30, |
|
2020 |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Reconciliation of GAAP and non-GAAP gross profit
margin |
|
|
|
|
|
|
|
|
|
GAAP gross profit margin |
54.6 |
% |
|
49.2 |
% |
|
52.0 |
% |
|
51.3 |
% |
|
51.5 |
% |
Amortization
of acquired intangible assets |
3.2 |
% |
|
2.2 |
% |
|
1.7 |
% |
|
2.6 |
% |
|
1.7 |
% |
Stock-based
compensation |
1.4 |
% |
|
0.7 |
% |
|
0.5 |
% |
|
1.0 |
% |
|
0.5 |
% |
Inventory
step-up and backlog amortization |
- |
% |
|
- |
% |
|
- |
% |
|
- |
% |
|
0.0 |
% |
Total reconciling items included in gross profit |
4.6 |
% |
|
2.9 |
% |
|
2.1 |
% |
|
3.6 |
% |
|
2.3 |
% |
Non-GAAP
gross profit margin |
59.2 |
% |
|
52.1 |
% |
|
54.1 |
% |
|
54.9 |
% |
|
53.7 |
% |
|
|
|
|
|
|
|
|
|
|
*Set forth above
are reconciliations of the non-GAAP financial measure to the most
directly comparable GAAP financial measure. The non-GAAP financial
measure disclosed by the company has limitations and should not be
considered a substitute for, or superior to, the financial measure
prepared in accordance with GAAP, and the reconciliations from GAAP
to Non-GAAP actuals should be carefully evaluated. Please refer to
"Non-GAAP Financial Measures” in this document for an explanation
of the adjustments made to the comparable GAAP measures, the ways
management uses the non-GAAP measures, and the reasons why
management believes the non-GAAP measures provide useful
information for investors. |
|
|
|
|
|
|
|
|
|
|
PIXELWORKS,
INC.RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL INFORMATION *(In
thousands)(Unaudited) |
|
|
Three Months Ended |
|
Six Months Ended |
|
June 30, |
|
March 31, |
|
June 30, |
|
June 30, |
|
June 30, |
|
|
2020 |
|
|
|
2020 |
|
|
|
2019 |
|
|
|
2020 |
|
|
|
2019 |
|
Reconciliation of GAAP net loss and adjusted
EBITDA |
|
|
|
|
|
|
|
|
|
GAAP net
loss |
$ |
(6,552 |
) |
|
$ |
(5,399 |
) |
|
$ |
(2,448 |
) |
|
$ |
(11,951 |
) |
|
$ |
(2,315 |
) |
Stock-based
compensation |
|
2,243 |
|
|
|
1,822 |
|
|
|
1,665 |
|
|
|
4,065 |
|
|
|
3,354 |
|
Amortization
of acquired intangible assets |
|
374 |
|
|
|
374 |
|
|
|
374 |
|
|
|
748 |
|
|
|
756 |
|
Tax effect
of non-GAAP adjustments |
|
18 |
|
|
|
(25 |
) |
|
|
(86 |
) |
|
|
(7 |
) |
|
|
133 |
|
Restructuring |
|
- |
|
|
|
592 |
|
|
|
398 |
|
|
|
592 |
|
|
|
398 |
|
Gain on sale
of patents |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,905 |
) |
Inventory
step-up and backlog amortization |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
12 |
|
Non-GAAP net
loss |
$ |
(3,917 |
) |
|
$ |
(2,636 |
) |
|
$ |
(97 |
) |
|
$ |
(6,553 |
) |
|
$ |
(1,567 |
) |
EBITDA
adjustments: |
|
|
|
|
|
|
|
|
|
Depreciation
and amortization |
$ |
871 |
|
|
$ |
1,022 |
|
|
$ |
887 |
|
|
$ |
1,893 |
|
|
$ |
1,800 |
|
Non-GAAP
interest expense (income) and other, net |
|
24 |
|
|
|
(54 |
) |
|
|
(104 |
) |
|
|
(30 |
) |
|
|
(200 |
) |
Non-GAAP
provision for income taxes |
|
89 |
|
|
|
201 |
|
|
|
317 |
|
|
|
290 |
|
|
|
506 |
|
Adjusted
EBITDA |
$ |
(2,933 |
) |
|
$ |
(1,467 |
) |
|
$ |
1,003 |
|
|
$ |
(4,400 |
) |
|
$ |
539 |
|
|
|
|
|
|
|
|
|
|
|
*Set forth above
are reconciliations of the non-GAAP financial measure to the most
directly comparable GAAP financial measure. The non-GAAP financial
measure disclosed by the company has limitations and should not be
considered a substitute for, or superior to, the financial measure
prepared in accordance with GAAP, and the reconciliations from GAAP
to Non-GAAP actuals should be carefully evaluated. Please refer to
"Non-GAAP Financial Measures” in this document for an explanation
of the adjustments made to the comparable GAAP measures, the ways
management uses the non-GAAP measures, and the reasons why
management believes the non-GAAP measures provide useful
information for investors. |
|
|
|
|
|
|
|
|
|
|
PIXELWORKS,
INC.CONDENSED CONSOLIDATED BALANCE SHEETS(In
thousands)(Unaudited) |
|
|
|
|
|
June 30, 2020 |
|
December 31, 2019 |
ASSETS |
|
|
|
Current
assets: |
|
|
|
Cash and cash equivalents |
$ |
20,417 |
|
$ |
7,257 |
Short-term marketable securities |
|
992 |
|
|
6,975 |
Accounts receivable, net |
|
5,925 |
|
|
10,915 |
Inventories |
|
4,767 |
|
|
5,401 |
Prepaid expenses and other current assets |
|
1,783 |
|
|
1,689 |
Total current assets |
|
33,884 |
|
|
32,237 |
Property and
equipment, net |
|
6,138 |
|
|
4,608 |
Operating
lease right of use assets |
|
7,324 |
|
|
5,434 |
Other
assets, net |
|
1,264 |
|
|
1,267 |
Acquired
intangible assets, net |
|
1,955 |
|
|
2,704 |
Goodwill |
|
18,407 |
|
|
18,407 |
Total assets |
$ |
68,972 |
|
$ |
64,657 |
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
Current
liabilities: |
|
|
|
Accounts payable |
$ |
1,071 |
|
$ |
818 |
Accrued liabilities and current portion of long-term
liabilities |
|
10,972 |
|
|
8,692 |
Short-term line of credit |
|
4,329 |
|
|
- |
Current portion of income taxes payable |
|
219 |
|
|
164 |
Total current liabilities |
|
16,591 |
|
|
9,674 |
Long-term
liabilities, net of current portion |
|
2,184 |
|
|
982 |
Operating
lease liabilities, net of current portion |
|
5,470 |
|
|
4,212 |
Income taxes
payable, net of current portion |
|
2,272 |
|
|
2,260 |
Total liabilities |
|
26,517 |
|
|
17,128 |
Shareholders’ equity |
|
42,455 |
|
|
47,529 |
Total liabilities and shareholders’ equity |
$ |
68,972 |
|
$ |
64,657 |
|
|
|
|
Contacts:Investor
ContactShelton Group Brett PerryP: +1-214-272-0070 E:
bperry@sheltongroup.com
Company ContactPixelworks, Inc.Elias NaderP:
+1-408-200-9271E: enader@pixelworks.com
Pixelworks (NASDAQ:PXLW)
Historical Stock Chart
From Mar 2024 to Apr 2024
Pixelworks (NASDAQ:PXLW)
Historical Stock Chart
From Apr 2023 to Apr 2024