Safe Harbor Statement
This release contains forward-looking statements, including, without limitation, the statements in Bruce Walicek's quote with respect to the Company’s growth opportunities, product demand, technology portfolio, expected new product introduction in 2014, and the Company’s potential and position for the future, 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,” “believe,” and similar terms or the negative of such terms. 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 deliver new products in a timely fashion; our new product yield rates; changes in estimated product costs; product mix; supply of products from third-party foundries; failure or difficulty in achieving design wins; timely customer transition to new product designs; competitive factors, such as rival chip architectures, introduction or traction by competing designs, or pricing pressures; risks related to licensing our intellectual property; the success of our products in expanded markets; current global economic challenges; levels of inventory at distributors and customers; changes in the digital display and projection markets; changes in customer ordering patterns or lead times; seasonality in the consumer electronics market; our efforts to achieve profitability from operations; insufficient, excess or obsolete inventory and variations in inventory valuation; the outcome of any litigation related to our intellectual property rights; our limited financial resources and our ability to attract and retain key personnel. More information regarding potential factors that could affect the Company's financial results and could cause actual results to differ materially is included from time to time in the Company's Securities and Exchange Commission filings, including our Annual Report on Form 10-K for the year ended December 31, 2013 as well as subsequent SEC filings.
The forward-looking statements contained in this release speak as of the date of this release, and we do not undertake any obligation to update any such statements, whether as a result of new information, future events or otherwise.
|
PIXELWORKS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share data) (Unaudited) |
|||||||||||||
| Three Months Ended | |||||||||||||
| March 31, | December 31, | March 31, | |||||||||||
| 2014 | 2013 | 2013 | |||||||||||
| Revenue, net | $ | 13,541 | $ | 14,984 | $ | 8,271 | |||||||
| Cost of revenue (1) | 5,546 | 6,495 | 4,294 | ||||||||||
| Gross profit | 7,995 | 8,489 | 3,977 | ||||||||||
| Operating expenses: | |||||||||||||
| Research and development (2) | 6,385 | 4,536 | 5,884 | ||||||||||
| Selling, general and administrative (3) | 4,049 | 3,715 | 3,598 | ||||||||||
| Total operating expenses | 10,434 | 8,251 | 9,482 | ||||||||||
| Income (loss) from operations | (2,439 | ) | 238 | (5,505 | ) | ||||||||
| Interest expense and other, net | (122 | ) | (109 | ) | (98 | ) | |||||||
| Income (loss) before income taxes | (2,561 | ) | 129 | (5,603 | ) | ||||||||
| Provision (benefit) for income taxes | (54 | ) | 179 | (198 | ) | ||||||||
| Net loss | $ | (2,507 | ) | $ | (50 | ) | $ | (5,405 | ) | ||||
| Net loss per share - basic and diluted | $ | (0.11 | ) | $ | (0.00 | ) | $ | (0.29 | ) | ||||
| Weighted average shares outstanding - basic and diluted | 22,204 | 21,985 | 18,456 | ||||||||||
|
_____________ |
|
||||||||||||
| (1) Includes: | |||||||||||||
| Additional amortization of non-cancelable prepaid royalty | $ | 56 | $ | 103 | $ | 91 | |||||||
| Stock-based compensation | 89 | 64 | 40 | ||||||||||
| (2) Includes stock-based compensation | 826 | 522 | 258 | ||||||||||
| (3) Includes stock-based compensation | 788 | 599 | 386 | ||||||||||
|
PIXELWORKS, INC.
RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL INFORMATION * (In thousands, except per share data) (Unaudited) |
|||||||||||||
| Three Months Ended | |||||||||||||
| March 31, | December 31, | March 31, | |||||||||||
| 2014 | 2013 | 2013 | |||||||||||
| Reconciliation of GAAP and non-GAAP gross profit | |||||||||||||
| GAAP gross profit | $ | 7,995 | $ | 8,489 | $ | 3,977 | |||||||
| Additional amortization of non-cancelable prepaid royalty | 56 | 103 | 91 | ||||||||||
| Stock-based compensation | 89 | 64 | 40 | ||||||||||
| Total reconciling items included in cost of revenue | 145 | 167 | 131 | ||||||||||
| Non-GAAP gross profit | $ | 8,140 | $ | 8,656 | $ | 4,108 | |||||||
| Non-GAAP gross profit margin | 60.1 | % | 57.8 | % | 49.7 | % | |||||||
| Reconciliation of GAAP and non-GAAP operating expenses | |||||||||||||
| GAAP operating expenses | $ | 10,434 | $ | 8,251 | $ | 9,482 | |||||||
| Reconciling item included in research and development: | |||||||||||||
| Stock-based compensation | 826 | 522 | 258 | ||||||||||
| Reconciling item included in selling, general and administrative: | |||||||||||||
| Stock-based compensation | 788 | 599 | 386 | ||||||||||
| Total reconciling items included in operating expenses | 1,614 | 1,121 | 644 | ||||||||||
| Non-GAAP operating expenses | $ | 8,820 | $ | 7,130 | $ | 8,838 | |||||||
| Reconciliation of GAAP and non-GAAP net income (loss) | |||||||||||||
| GAAP net loss | $ | (2,507 | ) | $ | (50 | ) | $ | (5,405 | ) | ||||
| Reconciling items included in cost of revenue | 145 | 167 | 131 | ||||||||||
| Reconciling items included in operating expenses | 1,614 | 1,121 | 644 | ||||||||||
| Tax effect of non-GAAP adjustments | (38 | ) | 17 | (43 | ) | ||||||||
| Non-GAAP net income (loss) | $ | (786 | ) | $ | 1,255 | $ | (4,673 | ) | |||||
| Non-GAAP net income (loss) per share: | |||||||||||||
| Basic | $ | (0.04 | ) | $ | 0.06 | $ | (0.25 | ) | |||||
| Diluted | $ | (0.04 | ) | $ | 0.05 | $ | (0.25 | ) | |||||
| Non-GAAP weighted average shares outstanding: | |||||||||||||
| Basic | 22,204 | 21,985 | 18,456 | ||||||||||
| Diluted | 22,204 | 23,468 | 18,456 | ||||||||||
| * Our non-GAAP gross profit, non-GAAP gross profit margin, non-GAAP operating expenses, non-GAAP net income (loss) and non-GAAP net income (loss) per share differs from GAAP gross profit, GAAP operating expenses, GAAP net loss and GAAP net loss per share due to the exclusion of stock-based compensation expense and additional amortization of a non-cancelable prepaid royalty. Pixelworks' management believes the presentation of non-GAAP gross profit, non-GAAP operating expenses, non-GAAP net income (loss) and non-GAAP net income (loss) per share provides useful information to investors regarding Pixelworks' results of operations by allowing investors to better evaluate underlying cash flow dynamics. Pixelworks' management also uses each of these non-GAAP measures internally to better evaluate underlying cash flow dynamics. Pixelworks, however, cautions investors to consider these non-GAAP financial measures in addition to, and not as a substitute for, our GAAP financial measures. |
|
PIXELWORKS, INC.
RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL INFORMATION * (In thousands) (Unaudited) |
|||||||||||||
| Three Months Ended | |||||||||||||
| March 31, | December 31, | March 31, | |||||||||||
| 2014 | 2013 | 2013 | |||||||||||
| Reconciliation of GAAP net loss and adjusted EBITDA | |||||||||||||
| GAAP net loss | $ | (2,507 | ) | $ | (50 | ) | $ | (5,405 | ) | ||||
| Stock-based compensation | 1,703 | 1,185 | 684 | ||||||||||
| Additional amortization of non-cancelable prepaid royalty | 56 | 103 | 91 | ||||||||||
| Tax effect of non-GAAP adjustments | (38 | ) | 17 | (43 | ) | ||||||||
| Non-GAAP net income (loss) | $ | (786 | ) | $ | 1,255 | $ | (4,673 | ) | |||||
| EBITDA adjustments: | |||||||||||||
| Depreciation and amortization | $ | 1,144 | $ | 1,167 | $ | 1,058 | |||||||
| Interest expense and other, net | 122 | 109 | 98 | ||||||||||
| Non-GAAP provision (benefit) for income taxes | (16 | ) | 162 | (155 | ) | ||||||||
| Adjusted EBITDA | $ | 464 | $ | 2,693 | $ | (3,672 | ) | ||||||
| * Adjusted EBITDA differs from GAAP net loss due to the exclusion of stock-based compensation expense, additional amortization of a non-cancelable prepaid royalty, interest expense and other, net, income tax provision (benefit) and depreciation and amortization. Pixelworks' management believes the presentation of adjusted EBITDA provides useful information to investors regarding Pixelworks' results of operations by allowing investors to better evaluate underlying cash flow dynamics and core operating results and are used by Pixelworks' management for these purposes. Pixelworks, however, cautions investors to consider these non-GAAP financial measures in addition to, and not as a substitute for, our GAAP financial measures. |
|
PIXELWORKS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) |
|||||||
|
March 31,
|
December 31,
|
||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 21,920 | $ | 20,805 | |||
| Accounts receivable, net | 4,362 | 4,761 | |||||
| Inventories | 2,027 | 1,663 | |||||
| Prepaid expenses and other current assets | 1,567 | 2,858 | |||||
| Total current assets | 29,876 | 30,087 | |||||
| Property and equipment, net | 6,172 | 4,084 | |||||
| Other assets, net | 2,122 | 2,573 | |||||
| Total assets | $ | 38,170 | $ | 36,744 | |||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 1,564 | $ | 1,327 | |||
| Accrued liabilities and current portion of long-term liabilities | 10,694 | 10,505 | |||||
| Current portion of income taxes payable | 138 | 92 | |||||
| Short-term line of credit | 3,000 | 3,000 | |||||
| Total current liabilities | 15,396 | 14,924 | |||||
| Long-term liabilities, net of current portion | 2,131 | 677 | |||||
| Income taxes payable, net of current portion | 1,874 | 2,201 | |||||
| Total liabilities | 19,401 | 17,802 | |||||
| Shareholders’ equity | 18,769 | 18,942 | |||||
| Total liabilities and shareholders’ equity | $ | 38,170 | $ | 36,744 | |||
