UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
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 |
|
(Commission File Number) |
|
(I.R.S. Employer |
8100 SW Nyberg Road
Tualatin, Oregon 97062
(503) 454-1750
(Address,
including zip code, and telephone number, including
area code, of registrants 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 quarters 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 Companys 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 Companys 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 Companys 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 worlds leading manufacturers of consumer electronics and computer display products to enhance image quality and ease of use. For more information, please visit the Companys 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 companys 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 companys 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 |
|
Nine Months Ended |
|
||||||||
|
|
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 |
|
Nine Months Ended |
|
||||||||
|
|
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 |
|
Three Months Ended |
|
||||||||||||||
|
|
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 companys 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 companys existing research and development projects at time of acquisition.
(5) Non-cash expenses associated with certain stock options issued to employees prior to the Companys 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 |
|
Nine Months Ended |
|
||||||||||||||
|
|
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 companys 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 companys existing research and development projects at time of acquisition.
(5) Non-cash expenses associated with certain stock options issued to employees prior to the Companys 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, |
|
December 31, |
|
||
|
|
(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 |
|