UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

 

WASHINGTON, D.C.  20549

 

 

 

FORM 8-K

 

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES

EXCHANGE ACT OF 1934

 

 

Date of Report (Date of earliest event reported): July 16, 2003

 

 

 

PIXELWORKS, INC.

(Exact name of registrant as specified in its charter)

 

 

 

OREGON
(State or other jurisdiction
of incorporation)

 

000-30269
(Commission File Number)

 

91-1761992
(I.R.S. Employer
Identification No.)

 

 

8100 SW Nyberg Road

Tualatin, Oregon 97062

(503) 454-1750

(Address, including zip code, and telephone number, including

area code, of registrant’s principal executive offices)

 

 



 

Item 7.              FINANCIAL STATEMENTS AND EXHIBITS.

 

(c)                                   Exhibits.

 

99.1                           Press Release dated July 16, 2003

 

 

Item 9.              REGULATION FD DISCLOSURE (information provided pursuant to Item 12—Results of Operations and Financial Condition).

 

In accordance with SEC Release No. 33-8216, the following information, intended to be furnished under Item 12—Results of Operations and Financial Condition, is instead furnished under Item 9—Regulation FD Disclosure.

 

On July 16, 2003, Pixelworks, Inc. (the “Company”) issued a press release announcing its results for the quarter ended June 30, 2003. The press release contains forward-looking statements regarding the Company and includes cautionary statements identifying important factors that could cause actual results to differ materially from those anticipated.

 

The press release issued July 16, 2003 is furnished herewith as Exhibit No. 99.1 to this Report, and shall not be deemed filed for the purposes of Section 18 of the Exchange Act.

 

 

SIGNATURES

 

 

                Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

 

PIXELWORKS, INC.

 

 

 

 

 

 

 

 

 

 

 

 

Date:  July 16, 2003

 

/s/

Jeffrey B. Bouchard

 

 

 

 

 

 

 

Jeffrey B. Bouchard

 

 

 

Vice President, Finance and Chief Financial Officer (Principal Financial and Accounting Officer)

 

 

2


 

 

Exhibit 99.1

 

Financial News Release

For Immediate Release

 

Contact Information:

 

Investor Inquiries

 

Media Inquiries

 

 

Jeff Bouchard

 

Chris Bright

 

 

Pixelworks, Inc.

 

Pixelworks, Inc.

 

 

Tel:  (503) 454-1750 ext. 604

 

Tel: (503) 454-1750 ext. 594

 

 

E-mail: jeffb@pixelworks.com

 

E-mail: cbright@pixelworks.com

 

 

Web site: www.pixelworks.com

 

 

 

Conference Call at 2 p.m. PDT, July 16, 2003Pixelworks will host a conference call at 2 p.m. PDT, July 16, 2003, which can be accessed at (913) 981-5520 and using pass code 143303. The Web broadcast can be accessed by visiting the Investor Relations section of the Company’s website at www.pixelworks.com. For those unable to listen to the live Web broadcast, the Web broadcast will be archived through August 16, 2003. A replay of the conference call will also be available until 12 a.m. PDT, July 19, 2003, and can be accessed by calling (719) 457-0820 using pass code 143303.

 

Pixelworks Reports Second Quarter 2003 Financial Results; Record Revenue Up 32 Percent Year-Over-Year

 

 

                  Record revenue of $32.6 million in the second quarter increased 32 percent from $24.6 million in the second quarter of 2002

                  Second quarter GAAP net loss of ($0.2) million, or ($0.00) per basic and diluted share, compared to net income of $1.4 million, or $0.03 per diluted share, in the second quarter of 2002

                  Pro forma* net income of $1.8 million, or $0.04 per diluted share, increased 8 percent from $1.7 million, or $0.04 per diluted share, in the second quarter of 2002

                  Record bookings increased 22 percent sequentially led by advanced television bookings up 96 percent

 


*Pro forma net income (loss), which differs from net income (loss) in accordance with accounting principles generally accepted in the United States of America (GAAP), excludes merger-related expenses and non-cash charges for amortization of purchased developed technology, amortization of assembled workforce, in-process research and development expense, and amortization of deferred stock compensation.  A detailed reconciliation between pro forma and GAAP net income (loss) is included with the attached financial statements.

 



 

Tualatin, Ore., July 16, 2003 — Pixelworks, Inc. (NASDAQ:PXLW), a leading provider of system-on-a-chip ICs for the advanced display industry, today announced financial results for the second quarter ended June 30, 2003.

Revenue for the second quarter of 2003 was $32.6 million, a 32 percent increase over revenue of $24.6 million in the second quarter of 2002 and a 2 percent increase from $32.0 million in the first quarter of 2003.

 Net loss in accordance with accounting principles generally accepted in the United States of America (GAAP) in the second quarter of 2003 was ($199,000) or ($0.00) per basic and diluted share.  This compared to net income of $1.4 million, or $0.03 per diluted share, in the second quarter of 2002 and net income of $248,000, or $0.01 per diluted share, in the first quarter of 2003.  Included in the current quarter’s GAAP results were approximately $1.4 million in expenses related to the pending merger with Genesis Microchip.

Pro forma net income for the second quarter of 2003 was $1.8 million, or $0.04 per diluted share.  This compared to pro forma net income of $1.7 million, or $0.04 per diluted share, in the second quarter of 2002 and pro forma net income of $2.4 million, or $0.05 per diluted share, in the first quarter of 2003.  A detailed reconciliation between pro forma and GAAP net income (loss) is included with the attached financial statements.

“The highlight of the quarter came from advanced televisions, where revenues jumped 79 percent sequentially to $8.0 million from $4.5 million in the first quarter and grew to represent approximately 25 percent of second quarter revenue,” said Allen Alley, President, CEO and Chairman of Pixelworks.  “In particular, shipments to LCD TV and progressive scan CRT television manufacturers were up significantly.  Advanced television bookings were also very strong in the quarter, up 96 percent over the prior quarter.  These metrics further reinforce our belief that the advanced television market is continuing to emerge as the largest potential long-term growth opportunity for Pixelworks,” added Alley.

“As anticipated after an unusually strong first quarter, shipments to projector manufacturers declined modestly during the second quarter.  Bookings were very strong, raising our prospects for good growth in the third quarter in this part of our business.  Overall, it was another very solid quarter,” Alley concluded.

 

2



 

Business Outlook for Third Quarter 2003

 

The following statements are based on current expectations.  These statements are forward-looking, subject to risks and uncertainties, and actual results may differ materially.  These statements do not include the potential impact of any investments outside the ordinary course of business, or mergers or acquisitions that may be completed after June 30, 2003.  Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The inclusion of any statement in this release does not constitute a suggestion by the company or any other person that the events or circumstances described in such statements are material.  The company does not undertake to publicly update or revise these forward-looking statements even if experience or future changes make it clear that any projected results expressed or implied in this release will not be realized.

 

The business outlook below does not include expenses that would only be incurred if the pending merger with Genesis Microchip were completed in the third quarter because the exact timing of the merger and the magnitude of these expenses cannot be reasonably estimated at this time.

 

Due to very uncertain and unpredictable economic conditions, it is particularly difficult to predict product demand and other related matters.

 

The Company estimates third quarter revenue will be $34.0 to $36.0 million, a year- over-year increase of 27 to 34 percent. Revenue is highly dependent on a number of factors including, but not limited to, general economic conditions, timely new product introductions, the Company’s ability to secure additional design wins with customers, growth rates in the flat panel monitor, multimedia projector, and advanced television industries, levels of inventory at distributors and customers, and increased supply of products from the Company’s third party foundries.

 

 

The Company expects gross profit margin in the third quarter to be 44.0 to 45.5 percent of revenue. Excluding an estimated $132,000 in non-cash expenses for the amortization of acquired developed technology resulting from the acquisition of nDSP, pro forma gross profit margin is expected to be 44.4 to 45.9 percent of revenue in the third quarter.  Gross profit margin may be higher or lower than expected due to many factors including, but not limited to, competitive pricing actions, changes in estimated product costs, revenue levels, and changes in estimated product mix.

 

3



 

The Company expects combined operating expenses for R&D and SG&A of approximately $12.4 to $12.8 million in the third quarter.

 

 

The Company anticipates merger-related expenses of $1.0 to $1.5 million in the third quarter related to the proposed merger with Genesis Microchip.

 

 

The Company expects non-cash charges for the amortization of assembled workforce of approximately $242,000 in the third quarter.  These non-cash charges result from the September 2002 acquisition of Jaldi Semiconductor.

 

 

The Company expects non-cash charges related to the amortization of deferred stock compensation to be approximately $350,000 in the third quarter.

 

 

The Company expects interest income of approximately $300,000 in the third quarter.  This estimate is dependent on no material change to average cash balances and interest rates from those at June 30, 2003.

 

 

The Company expects the tax provision in the third quarter will be 35 to 40 percent of pro forma income before income taxes.  Pro forma income (loss) before income taxesrepresents income (loss) before income taxes excluding merger-related expenses and non-cash expenses for the amortization of developed technology, amortization of assembled workforce, in-process research and development expense, and amortization of deferred stock compensation.  Pro forma income (loss) before income taxes excluding these expenses differs from income (loss) before income taxes in accordance with GAAP.

 

About Pixelworks, Inc.

 

Pixelworks, headquartered in Tualatin, Oregon, is a leading provider of system-on-a-chip ICs for the advanced display market.  Pixelworks’ solutions process and optimize video, computer graphics and Web information for display on a wide variety of devices used in business and consumer markets, including flat-panel monitors, digital televisions and multimedia projectors.  Our broad IC product line is used by the world’s leading manufacturers of consumer electronics and computer display products to enhance image quality and ease of use.  For more information, please visit the Company’s Web site at www.pixelworks.com.

 

#####

 

Pixelworks is a trademark of Pixelworks, Inc. All other trademarks and registration marks are the property of their respective corporations.

 

4



 

Safe Harbor Statement

 

The statements by Allen Alley and the statements in the Business Outlook For Third Quarter 2003 above are forward-looking statements within the meaning of the Securities Litigation Reform Act of 1995. Such statements are based on current expectations, estimates and projections about the company’s business. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions that are difficult to predict.  Actual results could vary materially from the description contained herein due to many factors including those described above and the following: business and economic conditions, changes in growth in the flat panel monitor, multimedia projector, and advanced television industries, changes in customer ordering patterns, competitive factors, such as rival chip architectures, pricing pressures, insufficient, excess or obsolete inventory and variations in inventory valuation, continued success in technological advances, shortages of manufacturing capacity from our third-party foundries, litigation involving antitrust and intellectual property, the non-acceptance of the combined technologies by leading manufacturers, and other risk factors listed from time to time in the company’s Securities and Exchange Commission filings. In addition, such statements are subject to the risks inherent in investments in and acquisitions of technologies and businesses, including the timing and successful completion of technology and product development through volume production, integration issues, unanticipated costs and expenditures, changing relationships with customers, suppliers and strategic partners, potential contractual, intellectual property or employment issues, accounting treatment and charges, and the risks that the investment or acquisition cannot be completed successfully or that anticipated benefits are not realized.  The forward-looking statements contained in this press release speak only as of the date on which they are made, and the company does not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date of this news release. If the company does update one or more forward-looking statements, investors and others should not conclude that the company will make additional updates with respect thereto or with respect to other forward-looking statements.

 

Additional Information and Where to Find It

In connection with the proposed merger with Genesis Microchip, Inc. (NASDAQ: GNSS), Pixelworks has filed a registration statement on Form S-4, which includes a joint proxy statement/prospectus, with the Securities and Exchange Commission (the “SEC”). INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE JOINT PROXY STATEMENT /PROSPECTUS BECAUSE IT CONTAINS IMPORTANT INFORMATION ABOUT THE TRANSACTION. Investors and security holders may obtain a free copy of the joint proxy statement/prospectus and other documents filed by Pixelworks and Genesis Microchip with the SEC at the SEC’s web site at www.sec.gov or by contacting Pixelworks at 503/454-1750 extension 527 and through Pixelworks’ website at www.pixelworks.com.

Pixelworks and its directors and executive officers may be deemed to be participants in the solicitation of proxies from the stockholders of Pixelworks and Genesis Microchip in connection with the proposed merger.  Information regarding the special interests of these directors and executive officers in the proposed merger is included in the joint proxy statement/prospectus described above.  Additional information regarding these directors and executive officers is also included in Pixelworks’ proxy statement for its 2003 Annual Meeting of Stockholders, which was filed with the SEC on April 18, 2003. This document is available free of charge by contacting the SEC or Pixelworks as indicated above.

 

5



 

PIXELWORKS, INC.

 

 

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (GAAP BASIS)

 

 

(In thousands, except per share data)

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

 

June 30,

 

June 30,

 

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

32,559

 

$

24,644

 

$

64,564

 

$

46,649

 

 

Cost of revenue (1)

 

17,880

 

12,266

 

35,172

 

22,810

 

 

Gross profit

 

14,679

 

12,378

 

29,392

 

23,839

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Research and development

 

6,250

 

5,275

 

12,344

 

10,727

 

 

Selling, general and administrative

 

6,093

 

5,839

 

12,134

 

11,027

 

 

Amortization of assembled workforce

 

242

 

 

485

 

 

 

In-process research and development

 

 

 

 

4,200

 

 

Amortization of deferred stock-based compensation

 

226

 

170

 

388

 

1,191

 

 

Merger-related expenses

 

1,398

 

 

2,977

 

 

 

Total operating expenses

 

14,209

 

11,284

 

28,328

 

27,145

 

 

Income (loss) from operations

 

470

 

1,094

 

1,064

 

(3,306

)

 

 

 

 

 

 

 

 

 

 

 

 

Interest income, net

 

301

 

594

 

680

 

1,238

 

 

Income (loss) before income taxes

 

771

 

1,688

 

1,744

 

(2,068

)

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

970

 

327

 

1,695

 

478

 

 

Net income (loss)

 

$

(199

)

$

1,361

 

$

49

 

$

(2,546

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.00

 

$

0.03

 

$

0.00

 

$

(0.06

)

 

Diluted

 

$

0.00

 

$

0.03

 

$

0.00

 

$

(0.06

)

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

Basic

 

45,184

 

42,804

 

45,106

 

42,613

 

 

Diluted

 

45,184

 

44,298

 

46,364

 

42,613

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(1) Includes amortization of acquired developed technology of $132 for each of the three months ended June 30, 2003 and 2002, and $264 and $220 for the six months ended June 30, 2003 and 2002, respectively.

 

6



 

PIXELWORKS, INC.

 

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (PRO FORMA BASIS)

 

(In thousands, except per share data)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

 

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

32,559

 

$

24,644

 

$

64,564

 

$

46,649

 

Cost of revenue

 

17,748

 

12,134

 

34,908

 

22,590

 

Pro forma gross profit

 

14,811

 

12,510

 

29,656

 

24,059

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Research and development

 

6,250

 

5,275

 

12,344

 

10,727

 

Selling, general and administrative

 

6,093

 

5,839

 

12,134

 

11,027

 

Total operating expenses

 

12,343

 

11,114

 

24,478

 

21,754

 

Pro forma income from operations

 

2,468

 

1,396

 

5,178

 

2,305

 

 

 

 

 

 

 

 

 

 

 

Interest income, net

 

301

 

594

 

680

 

1,238

 

Pro forma income before income taxes

 

2,769

 

1,990

 

5,858

 

3,543

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

970

 

327

 

1,695

 

478

 

Pro forma net income

 

$

1,799

 

$

1,663

 

$

4,163

 

$

3,065

 

 

 

 

 

 

 

 

 

 

 

Pro forma net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.04

 

$

0.04

 

$

0.09

 

$

0.07

 

Diluted

 

$

0.04

 

$

0.04

 

$

0.09

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

Basic

 

45,184

 

42,804

 

45,106

 

42,613

 

Diluted

 

46,390

 

44,298

 

46,364

 

44,349

 

 

 

The above pro forma financial statements are presented for informational purposes only.  Our presentation of pro forma financial information excludes non-cash expenses resulting from acquisitions and the issuance of stock options, as well as unusual or infrequent expenses that are not directly attributable to our ongoing operations and are expected to be incurrred over a limited period of time.  Because of these exclusions, our presentation is not in accordance with accounting principles generally accepted in the United States of America (GAAP).  Additionally, our presentation of pro forma financial information may not be consistent with that of other companies.

 

We believe that the exclusion of intangible non-cash charges may help the investor better understand our liquidity position and the use of tangible resources in our operations, and the exclusion of unusual or infrequent items provides an alternative measure which may help the investor evaluate our underlying operating performance.  Pro forma information is not, and should not be considered, a substitute for financial information prepared in accordance with GAAP.

 

 

7



 

PIXELWORKS, INC.

 

RECONCILIATION OF GAAP TO PRO FORMA BASIS

 

(In thousands, except per share data)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

June 30, 2003

 

Three Months Ended

June 30, 2002

 

 

 

 

 

 

 

GAAP

 

Adjustments

 

Pro forma

 

GAAP

 

Adjustments

 

Pro forma

 

Revenue

 

$

32,559

 

$

 

$

32,559

 

$

24,644

 

$

 

$

24,644

 

Cost of revenue

 

17,880

 

(132

)(1)

17,748

 

12,266

 

(132

)(1)

12,134

 

Gross profit

 

14,679

 

132

 

14,811

 

12,378

 

132

 

12,510

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

6,250

 

 

6,250

 

5,275

 

 

5,275

 

Selling, general and administrative

 

6,093

 

 

6,093

 

5,839

 

 

5,839

 

Amortization of assembled workforce

 

242

 

(242

)(2)

 

 

 

 

Amortization of deferred stock-based compensation

 

226

 

(226

)(3)

 

170

 

(170

)(3)

 

Merger-related expenses 

 

1,398

 

(1,398

)(4)

 

 

 

 

Total operating expenses

 

14,209

 

(1,866

)

12,343

 

11,284

 

(170

)

11,114

 

Income (loss) from operations

 

470

 

1,998

 

2,468

 

1,094

 

302

 

1,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income, net

 

301

 

 

301

 

594

 

 

594

 

Income (loss) before income taxes

 

771

 

1,998

 

2,769

 

1,688

 

302

 

1,990

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

970

 

 

970

 

327

 

 

327

 

Net income (loss)

 

$

(199

)

$

1,998

 

$

1,799

 

$

1,361

 

$

302

 

$

1,663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.00

 

 

 

$

0.04

 

$

0.03

 

 

 

$

0.04

 

Diluted

 

$

0.00

 

 

 

$

0.04

 

$

0.03

 

 

 

$

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

45,184

 

 

 

45,184

 

42,804

 

 

 

42,804

 

Diluted

 

45,184

 

 

 

46,390

 

44,298

 

 

 

44,298

 

 


(1)  Non-cash expenses for amortization of value assigned to an acquired company’s developed and other core technology at time of acquisition.

(2)  Non-cash expenses for amortization of intangible assets, consisting of assembled workforce recorded in connection with the asset acquisition of Jaldi Semiconductor.

(3)  Non-cash expenses associated with certain stock options issued to employees prior to the Company’s

Initial Public Offering and to employees of acquired companies.

(4)  Expenses related to the proposed merger with Genesis Microchip.

 

8



 

PIXELWORKS, INC.

 

RECONCILIATION OF GAAP TO PRO FORMA BASIS

 

(In thousands, except per share data)

 

(Unaudited)

 

 

 

 

 

Six Months Ended

 

Six Months Ended

 

 

 

June 30, 2003

 

June 30, 2002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

Adjustments

 

Pro forma

 

GAAP

 

Adjustments

 

Pro forma

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

64,564

 

$

 

$

64,564

 

$

46,649

 

$

 

$

46,649

 

Cost of revenue

 

35,172

 

(264

)(1)

34,908

 

22,810

 

(220 

)(1)

22,590

 

Gross profit

 

29,392

 

264

 

29,656

 

23,839

 

220

 

24,059

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

12,344

 

 

12,344

 

10,727

 

 

10,727

 

Selling, general and administrative

 

12,134

 

 

12,134

 

11,027

 

 

11,027

 

Amortization of assembled workforce

 

485

 

(485

)(2)

 

 

 

 

In-process research and development

 

 

 

 

4,200

 

(4,200

)(3)

 

Amortization of deferred stock-based compensation

 

388

 

(388

)(4)

 

1,191

 

(1,191)

(4)

 

Merger-related expenses

 

2,977

 

(2,977

)(5)

 

 

 

 

Total operating expenses

 

28,328

 

(3,850

)

24,478

 

27,145

 

(5,391

)

21,754

 

Income (loss) from operations

 

1,064

 

4,114

 

5,178

 

(3,306

)

5,611

 

2,305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income, net

 

680

 

 

680

 

1,238

 

 

1,238

 

Income (loss) before income taxes

 

1,744

 

4,114

 

5,858

 

(2,068

5,611

 

3,543

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

1,695

 

 

1,695

 

478

 

 

478

 

Net income (loss)

 

$

49

 

$

4,114

 

$

4,163

 

$

(2,546

)

$

5,611

 

$

3,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.00

 

 

 

$

0.09

 

$

(0.06

)

 

 

$

0.07

 

Diluted

 

$

0.00

 

 

 

$

0.09

 

$

(0.06

)

 

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

45,106

 

 

 

45,106

 

 42,613

 

 

 

42,613

 

Diluted

 

46,364

 

 

 

46,364

 

42,613

 

 

 

44,349

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)  Non-cash expenses for amortization of value assigned to an acquired company’s developed and other core
       technology at time of acquisition.

 

 

(2)  Non-cash expenses for amortization of intangible assets, consisting of assembled workforce recorded in
       connection with the asset acquisition of Jaldi Semiconductor.

 

 

(3)  A one-time, non-cash expense for the value assigned to an acquired company’s existing research and development
       projects at time of acquisition.

(4)  Non-cash expenses associated with certain stock options issued to employees prior to the Company’s Initial Public
       Offering and to employees of acquired companies.

(5)  Expenses related to the proposed merger with Genesis Microchip.

 

9



 

PIXELWORKS, INC.

 

CONDENSED CONSOLIDATED BALANCE SHEETS

 

(In thousands)

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

 

 

2003

 

2002

 

ASSETS

 

(Unaudited)

 

 

 

CURRENT ASSETS

 

 

 

 

 

Cash and cash equivalents

 

$

88,760

 

$

62,152

 

Short-term marketable securities

 

13,051

 

24,915

 

Accounts receivable, net

 

10,230

 

10,421

 

Inventories, net

 

9,722

 

6,788

 

Prepaid expenses and other current assets

 

4,215

 

3,896

 

Total current assets

 

125,978

 

108,172

 

Long-term marketable securities

 

4,089

 

14,500

 

Property and equipment, net

 

8,502

 

9,073

 

Goodwill

 

82,548

 

82,548

 

Acquired intangible assets

 

5,133

 

5,882

 

Other assets, net

 

6,518

 

7,037

 

Total assets

 

$

232,768

 

$

227,212

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

Accounts payable

 

$

7,030

 

$

5,084

 

Accrued liabilities and current portion of long-term debt

 

9,773

 

7,312

 

Total current liabilities

 

16,803

 

12,396

 

 

 

 

 

 

 

Shareholders’ equity

 

215,965

 

214,816

 

Total liabilities and shareholders’ equity

 

$

232,768

 

$

227,212

 

 

 

 

 

 

 

 

10