(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
(d) | Exhibits. |
PIXELWORKS, INC. | ||
(Registrant) | ||
Dated: | February 6, 2020 | /s/ Elias N. Nader |
Elias N. Nader Vice President and Chief Financial Officer | ||
• | Mobile revenue increased 140% sequentially and more than 400% year-over-year, driven by increased customer engagements and initial ramp to support multiple next-generation smartphones |
• | Signed multi-year collaboration agreement with OPPO Group to develop advanced display systems for smartphones, including the integration of Pixelworks’ visual processor and software solutions |
• | Entered collaborative partnership with Coolpad to incorporate visual processing technology in next-generation devices |
• | Expanded footprint in China with new Shenzhen engineering facility to support growing engagements with smartphone OEM customers |
• | AirTV 2 Wi-Fi-enabled tuner for HD over-the-air (OTA) TV launched with Pixelworks’ video processing and transcoding technology |
• | Launched new EasyOTA solution, a universal OTA integration platform for service providers |
• | Mobile revenue increased over 170%, with Iris visual processing solutions launched in six smartphones across four OEMs, and qualification of TrueCut-enabled HDR expanded to over 130 phone models |
• | Expanded mobile product portfolio and market opportunity with the introductions of 5th generation Iris visual processor, Soft Iris display calibration software and TrueCut video content platform |
• | Entered collaboration agreements with key mobile ecosystem partners, including Qualcomm, HMD Global and YouKu |
• | Video content in TrueCut format expanded to more than 20,000 hours, with potential reach increasing to approximately 70% of YouKu’s 140 million daily active users |
• | Video Delivery revenue grew 23% in support of demand for transcoding solutions from both leading consumer electronics customers in Japan and OTA devices in the U.S. |
PIXELWORKS, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share data) (Unaudited) | ||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
2019 | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||
Revenue, net (1) | $ | 16,023 | $ | 18,057 | $ | 20,539 | $ | 68,755 | $ | 76,554 | ||||||||||
Cost of revenue (2) | 8,723 | 8,710 | 9,634 | 34,260 | 37,076 | |||||||||||||||
Gross profit | 7,300 | 9,347 | 10,905 | 34,495 | 39,478 | |||||||||||||||
Operating expenses: | ||||||||||||||||||||
Research and development (3) | 6,724 | 6,458 | 6,673 | 26,018 | 22,881 | |||||||||||||||
Selling, general and administrative (4) | 5,474 | 5,333 | 5,310 | 21,202 | 19,953 | |||||||||||||||
Restructuring | — | — | 429 | 398 | 1,464 | |||||||||||||||
Total operating expenses | 12,198 | 11,791 | 12,412 | 47,618 | 44,298 | |||||||||||||||
Loss from operations | (4,898 | ) | (2,444 | ) | (1,507 | ) | (13,123 | ) | (4,820 | ) | ||||||||||
Interest income and other, net (5) | 324 | 70 | 90 | 594 | 1,355 | |||||||||||||||
Gain on sale of patents | — | — | — | 3,905 | — | |||||||||||||||
Total other income, net | 324 | 70 | 90 | 4,499 | 1,355 | |||||||||||||||
Loss before income taxes | (4,574 | ) | (2,374 | ) | (1,417 | ) | (8,624 | ) | (3,465 | ) | ||||||||||
Provision (benefit) for income taxes | (118 | ) | (68 | ) | 52 | 453 | 448 | |||||||||||||
Net loss | $ | (4,456 | ) | $ | (2,306 | ) | $ | (1,469 | ) | $ | (9,077 | ) | $ | (3,913 | ) | |||||
Net loss per share - basic and diluted | $ | (0.12 | ) | $ | (0.06 | ) | $ | (0.04 | ) | $ | (0.24 | ) | $ | (0.11 | ) | |||||
Weighted average shares outstanding - basic and diluted | 38,370 | 38,086 | 36,736 | 37,851 | 35,959 | |||||||||||||||
—————— | ||||||||||||||||||||
(1) Includes deferred revenue fair value adjustment | $ | — | $ | — | $ | — | $ | — | $ | 52 | ||||||||||
(2) Includes: | ||||||||||||||||||||
Amortization of acquired intangible assets | 298 | 298 | 298 | 1,192 | 1,192 | |||||||||||||||
Stock-based compensation | 100 | 89 | 93 | 367 | 324 | |||||||||||||||
Inventory step-up and backlog amortization | — | — | 17 | 12 | 475 | |||||||||||||||
(3) Includes stock-based compensation | 611 | 570 | 635 | 2,545 | 2,466 | |||||||||||||||
(4) Includes: | ||||||||||||||||||||
Stock-based compensation | 1,086 | 839 | 910 | 3,737 | 2,893 | |||||||||||||||
Amortization of acquired intangible assets | 76 | 76 | 101 | 312 | 404 | |||||||||||||||
(5) Includes: | ||||||||||||||||||||
Gain on debt extinguishment | — | — | — | — | (1,272 | ) | ||||||||||||||
Discount accretion on convertible debt fair value | — | — | — | — | 69 | |||||||||||||||
PIXELWORKS, INC. RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL INFORMATION * (In thousands, except per share data) (Unaudited) | ||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
2019 | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||
Reconciliation of GAAP and non-GAAP gross profit | ||||||||||||||||||||
GAAP gross profit | $ | 7,300 | $ | 9,347 | $ | 10,905 | $ | 34,495 | $ | 39,478 | ||||||||||
Amortization of acquired intangible assets | 298 | 298 | 298 | 1,192 | 1,192 | |||||||||||||||
Stock-based compensation | 100 | 89 | 93 | 367 | 324 | |||||||||||||||
Inventory step-up and backlog amortization | — | — | 17 | 12 | 475 | |||||||||||||||
Deferred revenue fair value adjustment | — | — | — | — | 52 | |||||||||||||||
Total reconciling items included in gross profit | 398 | 387 | 408 | 1,571 | 2,043 | |||||||||||||||
Non-GAAP gross profit | $ | 7,698 | $ | 9,734 | $ | 11,313 | $ | 36,066 | $ | 41,521 | ||||||||||
Non-GAAP gross profit margin | 48.0 | % | 53.9 | % | 55.1 | % | 52.5 | % | 54.2 | % | ||||||||||
Reconciliation of GAAP and non-GAAP operating expenses | ||||||||||||||||||||
GAAP operating expenses | $ | 12,198 | $ | 11,791 | $ | 12,412 | $ | 47,618 | $ | 44,298 | ||||||||||
Reconciling item included in research and development: | ||||||||||||||||||||
Stock-based compensation | 611 | 570 | 635 | 2,545 | 2,466 | |||||||||||||||
Reconciling items included in selling, general and administrative: | ||||||||||||||||||||
Stock-based compensation | 1,086 | 839 | 910 | 3,737 | 2,893 | |||||||||||||||
Amortization of acquired intangible assets | 76 | 76 | 101 | 312 | 404 | |||||||||||||||
Restructuring | — | — | 429 | 398 | 1,464 | |||||||||||||||
Total reconciling items included in operating expenses | 1,773 | 1,485 | 2,075 | 6,992 | 7,227 | |||||||||||||||
Non-GAAP operating expenses | $ | 10,425 | $ | 10,306 | $ | 10,337 | $ | 40,626 | $ | 37,071 | ||||||||||
Reconciliation of GAAP and non-GAAP net income (loss) | ||||||||||||||||||||
GAAP net loss | $ | (4,456 | ) | $ | (2,306 | ) | $ | (1,469 | ) | $ | (9,077 | ) | $ | (3,913 | ) | |||||
Reconciling items included in gross profit | 398 | 387 | 408 | 1,571 | 2,043 | |||||||||||||||
Reconciling items included in operating expenses | 1,773 | 1,485 | 2,075 | 6,992 | 7,227 | |||||||||||||||
Reconciling items included in total other income, net | — | — | — | (3,905 | ) | (1,203 | ) | |||||||||||||
Tax effect of non-GAAP adjustments | (49 | ) | (84 | ) | 237 | — | — | |||||||||||||
Non-GAAP net income (loss) | $ | (2,334 | ) | $ | (518 | ) | $ | 1,251 | $ | (4,419 | ) | $ | 4,154 | |||||||
Non-GAAP net income (loss) per share: | ||||||||||||||||||||
Basic | $ | (0.06 | ) | $ | (0.01 | ) | $ | 0.03 | $ | (0.12 | ) | $ | 0.12 | |||||||
Diluted | $ | (0.06 | ) | $ | (0.01 | ) | $ | 0.03 | $ | (0.12 | ) | $ | 0.11 | |||||||
Non-GAAP weighted average shares outstanding: | ||||||||||||||||||||
Basic | 38,370 | 38,086 | 36,736 | 37,851 | 35,959 | |||||||||||||||
Diluted | 38,370 | 38,086 | 38,320 | 37,851 | 37,819 | |||||||||||||||
*Set forth above are reconciliations of the non-GAAP financial measure to the most directly comparable GAAP financial measure. The non-GAAP financial measure disclosed by the company has limitations and should not be considered a substitute for, or superior to, the financial measure prepared in accordance with GAAP, and the reconciliations from GAAP to Non-GAAP actuals should be carefully evaluated. Please refer to "Non-GAAP Financial Measures” in this document for an explanation of the adjustments made to the comparable GAAP measures, the ways management uses the non-GAAP measures, and the reasons why management believes the non-GAAP measures provide useful information for investors. | ||||||||||||||||||||
PIXELWORKS, INC. RECONCILIATION OF GAAP AND NON-GAAP EARNINGS PER SHARE (Figures may not sum due to rounding) (Unaudited) | ||||||||||||||||||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||||||||||||||||||||||
2019 | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||||||||||||||||||
Dollars per share | Dollars per share | Dollars per share | Dollars per share | Dollars per share | ||||||||||||||||||||||||||||||||||||
Basic | Diluted | Basic | Diluted | Basic | Diluted | Basic | Diluted | Basic | Diluted | |||||||||||||||||||||||||||||||
Reconciliation of GAAP and non-GAAP net income (loss) | ||||||||||||||||||||||||||||||||||||||||
GAAP net loss | $ | (0.12 | ) | $ | (0.12 | ) | $ | (0.06 | ) | $ | (0.06 | ) | $ | (0.04 | ) | $ | (0.04 | ) | $ | (0.24 | ) | $ | (0.24 | ) | $ | (0.11 | ) | $ | (0.11 | ) | ||||||||||
Reconciling items included in gross profit | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.04 | 0.06 | 0.05 | ||||||||||||||||||||||||||||||
Reconciling items included in operating expenses | 0.05 | 0.05 | 0.04 | 0.04 | 0.06 | 0.05 | 0.18 | 0.18 | 0.20 | 0.19 | ||||||||||||||||||||||||||||||
Reconciling items included in total other income, net | — | — | — | — | — | — | (0.10 | ) | (0.10 | ) | (0.03 | ) | (0.03 | ) | ||||||||||||||||||||||||||
Tax effect of non-GAAP adjustments | — | — | — | — | 0.01 | 0.01 | — | — | — | — | ||||||||||||||||||||||||||||||
Non-GAAP net income (loss) | $ | (0.06 | ) | $ | (0.06 | ) | $ | (0.01 | ) | $ | (0.01 | ) | $ | 0.03 | $ | 0.03 | $ | (0.12 | ) | $ | (0.12 | ) | $ | 0.12 | $ | 0.11 | ||||||||||||||
*Set forth above are reconciliations of the non-GAAP financial measure to the most directly comparable GAAP financial measure. The non-GAAP financial measure disclosed by the company has limitations and should not be considered a substitute for, or superior to, the financial measure prepared in accordance with GAAP, and the reconciliations from GAAP to Non-GAAP actuals should be carefully evaluated. Please refer to "Non-GAAP Financial Measures” in this document for an explanation of the adjustments made to the comparable GAAP measures, the ways management uses the non-GAAP measures, and the reasons why management believes the non-GAAP measures provide useful information for investors. | ||||||||||||||||||||||||||||||||||||||||
PIXELWORKS, INC. RECONCILIATION OF GAAP AND NON-GAAP GROSS PROFIT MARGIN * (Figures may not sum due to rounding) (Unaudited) | |||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||
2019 | 2019 | 2018 | 2019 | 2018 | |||||||||||
Reconciliation of GAAP and non-GAAP gross profit margin | |||||||||||||||
GAAP gross profit margin | 45.6 | % | 51.8 | % | 53.1 | % | 50.2 | % | 51.6 | % | |||||
Amortization of acquired intangible assets | 1.9 | 1.7 | 1.5 | 1.7 | 1.6 | ||||||||||
Stock-based compensation | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | ||||||||||
Inventory step-up and backlog amortization | — | — | 0.1 | — | 0.6 | ||||||||||
Deferred revenue fair value adjustment | — | — | — | — | 0.1 | ||||||||||
Total reconciling items included in gross profit | 2.5 | 2.1 | 2.0 | 2.3 | 2.7 | ||||||||||
Non-GAAP gross profit margin | 48.0 | % | 53.9 | % | 55.1 | % | 52.5 | % | 54.2 | % | |||||
*Set forth above are reconciliations of the non-GAAP financial measure to the most directly comparable GAAP financial measure. The non-GAAP financial measure disclosed by the company has limitations and should not be considered a substitute for, or superior to, the financial measure prepared in accordance with GAAP, and the reconciliations from GAAP to Non-GAAP actuals should be carefully evaluated. Please refer to "Non-GAAP Financial Measures” in this document for an explanation of the adjustments made to the comparable GAAP measures, the ways management uses the non-GAAP measures, and the reasons why management believes the non-GAAP measures provide useful information for investors. | |||||||||||||||
PIXELWORKS, INC. RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL INFORMATION * (In thousands) (Unaudited) | ||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
2019 | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||
Reconciliation of GAAP net loss and adjusted EBITDA | ||||||||||||||||||||
GAAP net loss | $ | (4,456 | ) | $ | (2,306 | ) | $ | (1,469 | ) | $ | (9,077 | ) | $ | (3,913 | ) | |||||
Stock-based compensation | 1,797 | 1,498 | 1,638 | 6,649 | 5,683 | |||||||||||||||
Amortization of acquired intangible assets | 374 | 374 | 399 | 1,504 | 1,596 | |||||||||||||||
Tax effect of non-GAAP adjustments | (49 | ) | (84 | ) | 237 | — | — | |||||||||||||
Restructuring | — | — | 429 | 398 | 1,464 | |||||||||||||||
Inventory step-up and backlog amortization | — | — | 17 | 12 | 475 | |||||||||||||||
Gain on sale of patents | — | — | — | (3,905 | ) | — | ||||||||||||||
Gain on debt extinguishment | — | — | — | — | (1,272 | ) | ||||||||||||||
Discount accretion on convertible debt fair value | — | — | — | — | 69 | |||||||||||||||
Deferred revenue fair value adjustment | — | — | — | — | 52 | |||||||||||||||
Non-GAAP net income (loss) | $ | (2,334 | ) | $ | (518 | ) | $ | 1,251 | $ | (4,419 | ) | $ | 4,154 | |||||||
EBITDA adjustments: | ||||||||||||||||||||
Depreciation and amortization | $ | 1,013 | $ | 1,024 | $ | 873 | $ | 3,837 | $ | 3,555 | ||||||||||
Non-GAAP interest income and other, net | (324 | ) | (70 | ) | (90 | ) | (594 | ) | (152 | ) | ||||||||||
Non-GAAP provision (benefit) for income taxes | (69 | ) | 16 | (185 | ) | 453 | 448 | |||||||||||||
Adjusted EBITDA | $ | (1,714 | ) | $ | 452 | $ | 1,849 | $ | (723 | ) | $ | 8,005 | ||||||||
*Set forth above are reconciliations of the non-GAAP financial measure to the most directly comparable GAAP financial measure. The non-GAAP financial measure disclosed by the company has limitations and should not be considered a substitute for, or superior to, the financial measure prepared in accordance with GAAP, and the reconciliations from GAAP to Non-GAAP actuals should be carefully evaluated. Please refer to "Non-GAAP Financial Measures” in this document for an explanation of the adjustments made to the comparable GAAP measures, the ways management uses the non-GAAP measures, and the reasons why management believes the non-GAAP measures provide useful information for investors. | ||||||||||||||||||||
PIXELWORKS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) | |||||||
December 31, 2019 | December 31, 2018 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 7,257 | $ | 17,944 | |||
Short-term marketable securities | 6,975 | 6,069 | |||||
Accounts receivable, net | 10,915 | 6,982 | |||||
Inventories | 5,401 | 2,954 | |||||
Prepaid expenses and other current assets | 1,689 | 1,494 | |||||
Total current assets | 32,237 | 35,443 | |||||
Property and equipment, net | 4,608 | 6,151 | |||||
Operating lease right of use assets | 5,434 | — | |||||
Other assets, net | 1,267 | 1,132 | |||||
Acquired intangible assets, net | 2,704 | 4,208 | |||||
Goodwill | 18,407 | 18,407 | |||||
Total assets | $ | 64,657 | $ | 65,341 | |||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 818 | $ | 2,116 | |||
Accrued liabilities and current portion of long-term liabilities | 8,692 | 10,256 | |||||
Current portion of income taxes payable | 164 | 263 | |||||
Total current liabilities | 9,674 | 12,635 | |||||
Long-term liabilities, net of current portion | 982 | 1,017 | |||||
Operating lease liabilities, net of current portion | 4,212 | — | |||||
Income taxes payable, net of current portion | 2,260 | 2,299 | |||||
Total liabilities | 17,128 | 15,951 | |||||
Shareholders’ equity | 47,529 | 49,390 | |||||
Total liabilities and shareholders’ equity | $ | 64,657 | $ | 65,341 | |||
• | Revenue from Digital Projector was approximately $9.4 million. |
• | Video Delivery revenue was approximately $2.8 million. |
• | Revenue from Mobile was approximately $3.8 million, comprised almost entirely of sales of our Iris visual processing solutions. |