|
SILICOM LTD.
(Registrant) |
|
|
|
|
|
|
Date: April 29, 2019
|
By
|
/s/ Eran Gilad
|
|
|
Eran Gilad
|
|
|
|
Chief Financial Officer
|
|
Company Contact:
Eran Gilad, CFO
Silicom Ltd.
Tel: +972-9-764-4555
E-mail: erang@silicom.co.il
|
Investor Relations Contact:
Ehud Helft / Gavriel Frohwein
GK Investor Relations
Tel: +1 646 668 3559
E-mail: silicom@gkir.com
|
Silicom Ltd. Consolidated Balance Sheets
(US$ thousands)
|
March 31,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
18,396
|
$
|
26,808
|
||||
Short-term bank deposits
|
4,000
|
-
|
||||||
Marketable securities
|
4,242
|
1,600
|
||||||
Accounts receivables: Trade, net
|
26,174
|
23,817
|
||||||
Accounts receivables: Other
|
3,920
|
9,487
|
||||||
Inventories
|
36,638
|
42,369
|
||||||
Total current assets
|
93,370
|
104,081
|
||||||
Marketable securities
|
54,915
|
45,612
|
||||||
Assets held for employees’ severance benefits
|
1,568
|
1,517
|
||||||
Deferred tax assets
|
1,526
|
894
|
||||||
Property, plant and equipment, net
|
3,695
|
3,670
|
||||||
Intangible assets, net
|
1,166
|
966
|
||||||
Right of Use
|
3,728
|
-
|
||||||
Goodwill
|
25,561
|
25,561
|
||||||
Total assets
|
$
|
185,529
|
$
|
182,301
|
||||
Liabilities and shareholders' equity
|
||||||||
Current liabilities
|
||||||||
Trade accounts payable
|
$
|
9,531
|
$
|
15,407
|
||||
Other accounts payable and accrued expenses
|
7,077
|
6,133
|
||||||
Lease Liabilities
|
1,487
|
-
|
||||||
Total current liabilities
|
18,095
|
21,540
|
||||||
Lease Liabilities
|
2,133
|
-
|
||||||
Liability for employees’ severance benefits
|
2,803
|
2,612
|
||||||
Total liabilities
|
23,031
|
24,152
|
||||||
Shareholders' equity
|
||||||||
Ordinary shares and additional paid-in capital
|
55,352
|
54,643
|
||||||
Treasury shares
|
(38
|
)
|
(38
|
)
|
||||
Retained earnings
|
107,184
|
103,544
|
||||||
Total shareholders' equity
|
162,498
|
158,149
|
||||||
Total liabilities and shareholders' equity
|
$
|
185,529
|
$
|
182,301
|
Silicom Ltd. Consolidated Statements of Operations
|
|||||||||||
(US$ thousands, except for share and per share data)
|
Three-month period
|
||||||||
ended March 31,
|
||||||||
2019
|
2018
|
|||||||
Sales
|
$
|
30,227
|
$
|
29,522
|
||||
Cost of sales
|
20,047
|
24,972
|
||||||
Gross profit
|
10,180
|
4,550
|
||||||
Research and development expenses
|
3,820
|
3,431
|
||||||
Selling and marketing expenses
|
1,629
|
1,536
|
||||||
General and administrative expenses
|
1,023
|
907
|
||||||
Total operating expenses
|
6,472
|
5,874
|
||||||
Operating income (loss)
|
3,708
|
(1,324
|
)
|
|||||
Financial income, net
|
295
|
284
|
||||||
Income (Loss) before income taxes
|
4,003
|
(1,040
|
)
|
|||||
Income taxes
|
363
|
399
|
||||||
Net income (loss)
|
$
|
3,640
|
$
|
(1,439
|
)
|
|||
Basic income (loss) per ordinary share (US$)
|
$
|
0.48
|
$
|
(0.19
|
)
|
|||
Weighted average number of ordinary shares used to compute basic income per share (in thousands)
|
7,586
|
7,550
|
||||||
Diluted income (loss) per ordinary share (US$)
|
$
|
0.48
|
$
|
(0.19
|
)
|
|||
Weighted average number of ordinary shares used to compute diluted income per share (in thousands)
|
7,654
|
7,703
|
Silicom Ltd. Reconciliation of Non-GAAP Financial Results
|
||||||||||||
(US$ thousands, except for share and per share data)
|
Three-month period
|
||||||||
ended March 31,
|
||||||||
2019
|
2018
|
|||||||
GAAP gross profit
|
$
|
10,180
|
$
|
4,550
|
||||
(1) Share-based compensation (*)
|
116
|
59
|
||||||
(2) Discontinued project-related write-offs
|
-
|
4,985
|
||||||
Non-GAAP gross profit
|
$
|
10,296
|
$
|
9,594
|
||||
GAAP operating income (loss)
|
$
|
3,708
|
$
|
(1,324
|
)
|
|||
Gross profit adjustments
|
116
|
5,044
|
||||||
(1) Share-based compensation (*)
|
538
|
401
|
||||||
(2) Discontinued project-related write-offs
|
-
|
13
|
||||||
(3) Amortization of acquired intangible assets
|
-
|
303
|
||||||
Non-GAAP operating income
|
$
|
4,362
|
$
|
4,437
|
||||
GAAP net income (loss)
|
$
|
3,640
|
$
|
(1,439
|
)
|
|||
Operating income adjustments
|
654
|
5,761
|
||||||
(4) Taxes on amortization of acquired intangible assets
|
(278
|
)
|
8
|
|||||
Non-GAAP net income
|
$
|
4,016
|
$
|
4,330
|
||||
GAAP net income (loss)
|
$
|
3,640
|
$
|
(1,439
|
)
|
|||
Adjustments for Non-GAAP cost of sales
|
116
|
5,044
|
||||||
Adjustments for Non-GAAP Research and development expenses
|
246
|
350
|
||||||
Adjustments for Non-GAAP Selling and marketing expenses
|
139
|
228
|
||||||
Adjustments for Non-GAAP General and administrative expenses
|
153
|
139
|
||||||
Adjustments for Non-GAAP Income taxes
|
(278
|
)
|
8
|
|||||
Non-GAAP net income
|
$
|
4,016
|
$
|
4,330
|
||||
GAAP basic income (loss) per ordinary share (US$)
|
$
|
0.48
|
$
|
(0.19
|
)
|
|||
(1) Share-based compensation (*)
|
0.09
|
0.06
|
||||||
(2) Discontinued project-related write-offs
|
-
|
0.66
|
||||||
(3-4) Acquisition-related adjustments
|
(0.04
|
)
|
0.04
|
|||||
Non-GAAP basic income per ordinary share (US$)
|
$
|
0.53
|
$
|
0.57
|
||||
GAAP diluted income (loss) per ordinary share (US$)
|
$
|
0.48
|
$
|
(0.19
|
)
|
|||
(1) Share-based compensation (*)
|
0.08
|
0.06
|
||||||
(2) Discontinued project-related write-offs
|
-
|
0.65
|
||||||
(3-4) Acquisition-related adjustments
|
(0.04
|
)
|
0.04
|
|||||
Non-GAAP diluted income per ordinary share (US$)
|
$
|
0.52
|
$
|
0.56
|
55 B1D9?4$XKOX
M%=+>-7.YU0!B>YQ6;C978SB/AB"MCJPS\HO3@>G J;XCVKQ:=9ZW;K^_TZ=9
M.!U4G_''YFH_AH!]BU8KC!O#CGV%==JEBFI:5=64@!6>)DY&<$C@_@>:TD[5
M+BZ&'XHUV*+P/+J%N_%W"JPY[[Q_AFK7@[3?[*\*V-NRXD:/S9!_M-R?YX_"
MO-],N'UJ?0?"TN2+*XD\]#SPIS@_0 C\:]EI3]U