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):  October 16, 2003

 

 

PIXELWORKS, INC.

(Exact name of registrant as specified in its charter)

 

OREGON

 

000-30269

 

91-1761992

(State or other jurisdiction
of incorporation)

 

(Commission File Number)

 

(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 October 16, 2003

 

 

Item 12.       RESULTS OF OPERATIONS AND FINANCIAL CONDITION

 

On October 16, 2003, Pixelworks, Inc. (the “Company”) issued a press release announcing its financial results for the quarter ended September 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 October 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:  October 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, October 16, 2003 — Pixelworks will host a conference call at 2 p.m. PDT, October 16, 2003, which can be accessed at (719) 457-2728 and using pass code 381358. The Web broadcast can be accessed by visiting the Investor Relations section at www.pixelworks.com. For those unable to listen to the live Web broadcast, the Web broadcast will be archived through November 16, 2003. A replay of the conference call will also be available through October 19, 2003, and can be accessed by calling (719) 457-0820 using pass code 381358.

 

Pixelworks Reports Third Quarter 2003 Financial Results;
Strong Growth In Advanced TV Business Leads To Record Revenue

 

•           Record revenue of $35.5 million increased 32 percent from $26.9 million in the third quarter of 2002, and was up 9 percent sequentially

•           Advanced television revenue increased 113 percent year-over-year; Projector revenue increased 20 percent year-over-year; Monitor revenue increased 1 percent year-over-year

 

Tualatin, Ore., October 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 third quarter ended September 30, 2003.

 

Revenue for the third quarter of 2003 was $35.5 million, a 32 percent increase over revenue of $26.9 million in the third quarter of 2002 and a 9 percent increase from $32.6 million in the second quarter of 2003.

 

“The highlight again this quarter was advanced televisions, where revenues increased a better-than-expected 45 percent sequentially and 113 percent year-over-year,” said Allen Alley, President, CEO, and Chairman of Pixelworks.  “Advanced television revenues of $11.7 million represented 33 percent of third quarter revenue, up from 25 percent in the second quarter.  Total revenue for the quarter came in at the high end of our outlook with the strength in

 

—more—

 



 

advanced television revenues, coupled with a healthy increase in projector revenues, more than offsetting weakness in LCD monitor business.”

 

Alley added: “At a more strategic level, we recently implemented a restructuring designed to further strengthen and focus our efforts aimed at the rapidly growing advanced television market.  Through this restructuring, we seek to capitalize on the competitive design and technology advantages we have built over the past seven years to pursue this emerging, high growth market without increasing our overall operating expense structure. Specifically this restructuring included:

 

•           Focusing on our newly introduced advanced television products, which resulted in a $3.9 million charge in the third quarter for the write-off of certain assets related to discontinued product development efforts.

 

•           Reorganizing resources that will result in a charge of approximately $900,000 in the fourth quarter for severance expenses.

 

“Additionally, in the third quarter we made a $10 million investment in SMIC, a leading foundry located in Shanghai, China, to obtain access to advanced foundry technology and capacity close to our customer base in China.  We also are accelerating investment in our China operations, which includes plans to establish a new IC design center in Shanghai,” he said.

 

“Taking these actions at this time will strengthen our products and our company and enhance our leadership position in the advanced television business,” concluded Alley.

 

 Net loss in accordance with accounting principles generally accepted in the United States of America (GAAP) in the third quarter of 2003 was ($4.1) million, or ($0.09) per share.  This compared to a net loss of ($19.0) million, or ($0.44) per share, in the third quarter of 2002 and net income of $420,000, or $0.01 per diluted share, in the second quarter of 2003.  Included in the current quarter’s GAAP results were $6.0 million in expenses related to the terminated merger with Genesis Microchip, $3.9 million in restructuring expense, and an aggregate $400,000 in non-cash charges for amortization of acquired developed technology and amortization of deferred stock-based compensation and assembled workforce.  Additionally, the tax provision in the third quarter included a one-time charge of $1.0 million that resulted from a change in the valuation allowance of tax assets that is related to the implementation of a research and development contract with the Company’s subsidiary in Canada.

 

Pro forma net income* for the third quarter of 2003 was $801,000, or $0.02 per diluted share, which compared to pro forma net income of $2.0 million, or $0.04 per diluted share, in

 

—more—

 

2



 

the third quarter of 2002 and pro forma net income of $1.8 million, or $0.04 per diluted share, in the second quarter of 2003.  Pro forma net income in the current quarter was reduced by approximately $1.5 million, or $0.03 per diluted share, as a result of two large tax expense adjustments: 1) the one-time $1.0 million tax expense noted above, and 2) incremental tax expense of $457,000 representing additional tax in the current quarter to bring the pro forma effective tax rate through the third quarter in line with the new expected tax rate of 37 percent for the full year (excluding the $1.0 million one-time adjustment).

 

Total pro forma tax expense in the third quarter, including the two adjustments totaling $1.5 million noted above, was $2.8 million, or 78 percent of pro forma income before taxes.  The pro forma effective tax rate for the fourth quarter is expected to decrease to approximately 37 percent of pro forma income before taxes.

 

A detailed reconciliation between pro forma and GAAP net income (loss) is included with the attached financial statements.

 


*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 and restructuring expenses, and non-cash charges for amortization of purchased developed technology, in-process research and development expense, and amortization of deferred stock-based compensation and assembled workforce.  A detailed reconciliation between pro forma and GAAP net income (loss) is included with the attached financial statements.

 

Business Outlook for Fourth 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 September 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.

 

—more—

 

3



 

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

 

The Company estimates earnings per share in the fourth quarter will be $0.03 to $0.04 on a GAAP basis and $0.06 to $0.07 on a pro forma basis, based on the following estimates:

 

•           Revenue of $37.0 to $38.5 million, a year-over-year increase of 27 to 32 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 markets, levels of inventory at distributors and customers, and increased supply of products from the Company’s third party foundries.

 

•           GAAP gross profit margin of 42.5 to 43.5 percent. Pro forma gross profit margin, which excludes an estimated $132,000 in non-cash expense for the amortization of acquired developed technology, of 42.8 to 43.8 percent. 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.

 

•           R&D and SG&A expenses, combined, of $11.6 million to $12.0 million.

 

•           One-time severance-related restructuring expense of approximately $900,000 (excluded for pro forma reporting purposes).

 

•           Non-cash expenses for the amortization of deferred stock-based compensation and assembled workforce of $100,000 (excluded for pro forma reporting purposes).

 

•           Interest income of approximately $200,000.

 

•           Tax provision on a GAAP basis of approximately 50 percent of income before taxes ($1.6 to $2.0 million based on the projected range of GAAP income before income tax).  Tax provision on a pro forma basis of approximately 37 percent of pro forma income before taxes ($1.6 to $1.9 million based on the projected range of pro forma income before income tax).  The projected tax rates, both on a GAAP and pro forma basis, can vary significantly from forecasted rates because the tax rates are highly sensitive to changes in the level of profitability, among other factors.

 

—more—

 

4



 

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.

 

5



 

Safe Harbor Statement

 

The statements by Allen Alley and the statements in the Business Outlook For Fourth 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.

 

6



 

PIXELWORKS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (GAAP BASIS)

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

35,516

 

$

26,862

 

$

100,080

 

$

73,512

 

Cost of revenue (1)

 

20,453

 

13,653

 

55,625

 

36,463

 

Gross profit

 

15,063

 

13,209

 

44,455

 

37,049

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Research and development

 

5,704

 

6,463

 

18,048

 

17,190

 

Selling, general and administrative

 

6,135

 

5,232

 

18,269

 

16,259

 

Merger related expenses

 

5,971

 

 

8,948

 

 

Restructuring

 

3,927

 

 

3,927

 

 

In-process research and development

 

 

20,142

 

 

24,342

 

Amortization of deferred stock-based compensation and assembled workforce

 

268

 

670

 

1,141

 

1,862

 

Total operating expenses

 

22,005

 

32,507

 

50,333

 

59,653

 

Loss from operations

 

(6,942

)

(19,298

)

(5,878

)

(22,604

)

 

 

 

 

 

 

 

 

 

 

Interest income, net

 

247

 

542

 

927

 

1,780

 

Loss before income taxes

 

(6,695

)

(18,756

)

(4,951

)

(20,824

)

 

 

 

 

 

 

 

 

 

 

Provision for (recovery of) income taxes

 

(2,554

)

229

 

(1,478

)

707

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(4,141

)

$

(18,985

)

$

(3,473

)

$

(21,531

)

 

 

 

 

 

 

 

 

 

 

Basic and diluted net loss per share

 

$

(0.09

)

$

(0.44

)

$

(0.08

)

$

(0.50

)

 

 

 

 

 

 

 

 

 

 

Basic and diluted weighted average shares outstanding

 

45,374

 

43,492

 

45,196

 

42,909

 

 


(1)  Includes amortization of acquired developed technology of $132 for each of the three months ended September 30, 2003 and 2002, and $396 and $352 for the nine months ended September 30, 2003 and 2002, respectively.

 



 

PIXELWORKS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (PRO FORMA BASIS)

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

35,516

 

$

26,862

 

$

100,080

 

$

73,512

 

Cost of revenue

 

20,321

 

13,521

 

55,229

 

36,111

 

Pro forma gross profit

 

15,195

 

13,341

 

44,851

 

37,401

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Research and development

 

5,704

 

6,463

 

18,048

 

17,190

 

Selling, general and administrative

 

6,135

 

5,232

 

18,269

 

16,259

 

Total operating expenses

 

11,839

 

11,695

 

36,317

 

33,449

 

Pro forma income from operations

 

3,356

 

1,646

 

8,534

 

3,952

 

 

 

 

 

 

 

 

 

 

 

Interest income, net

 

247

 

542

 

927

 

1,780

 

Pro forma income before income taxes

 

3,603

 

2,188

 

9,461

 

5,732

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

2,802

 

229

 

4,496

 

707

 

 

 

 

 

 

 

 

 

 

 

Pro forma net income

 

$

801

 

$

1,959

 

$

4,965

 

$

5,025

 

 

 

 

 

 

 

 

 

 

 

Pro forma net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.02

 

$

0.05

 

$

0.11

 

$

0.12

 

Diluted

 

$

0.02

 

$

0.04

 

$

0.11

 

$

0.11

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

45,374

 

43,492

 

45,196

 

42,909

 

Diluted

 

46,660

 

44,714

 

46,454

 

44,394

 

 

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 incurred 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.

 



 

PIXELWORKS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

RECONCILIATION OF GAAP TO PRO FORMA BASIS

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended
September 30, 2003

 

Three Months Ended
September 30, 2002

 

 

 

GAAP

 

Adjustments

 

Pro forma

 

GAAP

 

Adjustments

 

Pro forma

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

35,516

 

$

 

$

35,516

 

$

26,862

 

$

 

$

26,862

 

Cost of revenue

 

20,453

 

(132

)(1)

20,321

 

13,653

 

(132

)(1)

13,521

 

Gross profit

 

15,063

 

132

 

15,195

 

13,209

 

132

 

13,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

5,704

 

 

5,704

 

6,463

 

 

6,463

 

Selling, general and administrative

 

6,135

 

 

6,135

 

5,232

 

 

5,232

 

Merger related expenses

 

5,971

 

(5,971

)(2)

 

 

 

 

Restructuring

 

3,927

 

(3,927

)(3)

 

 

 

 

In-process research and development

 

 

 

 

20,142

 

(20,142

)(4)

 

Amortization of deferred stock-based compensation and assembled workforce

 

268

 

(268

)(5)

 

670

 

(670

)(5)

 

Total operating expenses

 

22,005

 

(10,166

)

11,839

 

32,507

 

(20,812

)

11,695

 

Income (loss) from operations

 

(6,942

)

10,298

 

3,356

 

(19,298

)

20,944

 

1,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income, net

 

247

 

 

247

 

542

 

 

542

 

Income (loss) before income taxes

 

(6,695

)

10,298

 

3,603

 

(18,756

)

20,944

 

2,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for (recovery of) income taxes

 

(2,554

)

5,356

(6)

2,802

 

229

 

 

229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(4,141

)

$

4,942

 

$

801

 

$

(18,985

)

$

20,944

 

$

1,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.09

)

 

 

$

0.02

 

$

(0.44

)

 

 

$

0.05

 

Diluted

 

$

(0.09

)

 

 

$

0.02

 

$

(0.44

)

 

 

$

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

45,374

 

 

 

45,374

 

43,492

 

 

 

43,492

 

Diluted

 

45,374

 

 

 

46,660

 

43,492

 

 

 

44,714

 

 


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

(2)          Expenses related to the proposed merger with Genesis Microchip which was terminated August 5, 2003.

(3)          A one-time write-off of assets associated with corporate restructuring.

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

(5)          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, plus non-cash expense associated with amortization of the intangible assembled workforce asset recorded in connection with the Jaldi Semiconductor asset acquisition.

(6)          Adjustment to record the tax effect of pro forma expense adjustments.

 



 

PIXELWORKS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

RECONCILIATION OF GAAP TO PRO FORMA BASIS

(In thousands, except per share data)

(Unaudited)

 

 

 

Nine Months Ended
September 30, 2003

 

Nine Months Ended
September 30, 2002

 

 

 

GAAP

 

Adjustments

 

Pro forma

 

GAAP

 

Adjustments

 

Pro forma

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

100,080

 

$

 

$

100,080

 

$

73,512

 

$

 

$

73,512

 

Cost of revenue

 

55,625

 

(396

)(1)

55,229

 

36,463

 

(352

)(1)

36,111

 

Gross profit

 

44,455

 

396

 

44,851

 

37,049

 

352

 

37,401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

18,048

 

 

18,048

 

17,190

 

 

17,190

 

Selling, general and administrative

 

18,269

 

 

18,269

 

16,259

 

 

16,259

 

Merger related expenses

 

8,948

 

(8,948

)(2)

 

 

 

 

Restructuring

 

3,927

 

(3,927

)(3)

 

 

 

 

In-process research and development

 

 

 

 

24,342

 

(24,342

)(4)

 

Amortization of deferred stock-based compensation and assembled workforce

 

1,141

 

(1,141

)(5)

 

1,862

 

(1,862

)(5)

 

Total operating expenses

 

50,333

 

(14,016

)

36,317

 

59,653

 

(26,204

)

33,449

 

Income (loss) from operations

 

(5,878

)

14,412

 

8,534

 

(22,604

)

26,556

 

3,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income, net

 

927

 

 

927

 

1,780

 

 

1,780

 

Income (loss) before income taxes

 

(4,951

)

14,412

 

9,461

 

(20,824

)

26,556

 

5,732

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for (recovery of) income taxes

 

(1,478

)

5,974

(6)

4,496

 

707

 

 

707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(3,473

)

$

8,438

 

$

4,965

 

$

(21,531

)

$

26,556

 

$

5,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.08

)

 

 

$

0.11

 

$

(0.50

)

 

 

$

0.12

 

Diluted

 

$

(0.08

)

 

 

$

0.11

 

$

(0.50

)

 

 

$

0.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

45,196

 

 

 

45,196

 

42,909

 

 

 

42,909

 

Diluted

 

45,196

 

 

 

46,454

 

42,909

 

 

 

44,394

 

 


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

(2)  Expenses related to the proposed merger with Genesis Microchip which was terminated August 5, 2003.

(3)  A one-time write-off of assets associated with corporate restructuring.

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

(5)      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, plus non-cash expense associated with amortization of the intangible assembled workforce asset recorded in connection with the Jaldi Semiconductor asset acquisition.

(6)  Adjustment to record the tax effect of pro forma expense adjustments.

 



 

PIXELWORKS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

 

 

 

September 30,
2003

 

December 31,
2002

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

62,072

 

$

62,152

 

Short-term marketable securities

 

15,743

 

24,915

 

Accounts receivable, net

 

10,600

 

10,421

 

Inventories, net

 

11,288

 

6,788

 

Prepaid expenses and other current assets

 

7,304

 

3,896

 

Total current assets

 

107,007

 

108,172

 

 

 

 

 

 

 

Long-term marketable securities

 

14,432

 

14,500

 

Property and equipment, net

 

7,196

 

9,073

 

Goodwill

 

82,548

 

82,548

 

Acquired intangible assets

 

3,789

 

5,882

 

Other assets, net

 

14,948

 

7,037

 

Total assets

 

$

229,920

 

$

227,212

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

7,382

 

$

5,084

 

Accrued liabilities and current portion of long-term debt

 

8,262

 

7,312

 

Total current liabilities

 

15,644

 

12,396

 

 

 

 

 

 

 

Deferred tax liability

 

513

 

 

 

 

 

 

 

 

Shareholders’ equity

 

213,763

 

214,816

 

Total liabilities and shareholders’ equity

 

$

229,920

 

$

227,212