Pixelworks Inc

NASDAQCM:PXLW

E.U.A. / Tecnologia da informação / Semicondutores e equipamentos semicondutores

Resumo

Dividendos

Histórico Financeiro 5A

Preço Ação

0,64 USD


Key Metrics	Latest
Total Revenue	43,206 M
Adjusted EBITDA	-27,346 M
EBITDA Margin	-63,3%
Net Profit Margin	-65,6%
Total Assets	64,072 M
Total Debt	3,486 M

5Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months	Dec-23	Dec-24

Revenue	40.86	55.10	70.15	59.68	43.21	43.21	59.68	43.21
% Growth		0.35	0.27	(0.15)	(0.28)			(0.28)

Adjusted EBITDA	(20.46)	(16.45)	(13.58)	(25.77)	(27.35)	(27.35)	(25.77)	(27.35)
% Margin	(0.50)	(0.30)	(0.19)	(0.43)	(0.63)	(0.63)	(0.43)	(0.63)

Adjusted EBIT	(24.52)	(20.00)	(16.82)	(28.64)	(29.73)	(29.73)	(28.64)	(29.73)
% Margin	(0.60)	(0.36)	(0.24)	(0.48)	(0.69)	(0.69)	(0.48)	(0.69)

Adjusted Net Income	(25.48)	(19.41)	(15.23)	(26.94)	(28.34)	(28.34)	(26.94)	(28.34)
% Margin	(0.62)	(0.35)	(0.22)	(0.45)	(0.66)	(0.66)	(0.45)	(0.66)

Adjusted Basic EPS	(0.63)	(0.37)	(0.28)	(0.48)	(0.49)	(0.49)	(0.48)	(0.49)

Cálculos de Suporte

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
USD	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24	Dec-23	Dec-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	41	55	70	60	43	43	60	43
% Growth	NA	34.9%	27.3%	-14.9%	-27.6%			-27.6%

Cost of Revenue	(20)	(27)	(34)	(34)	(21)	(21)	(34)	(21)
Gross Profit	20	28	36	26	22	22	26	22
% Revenue	49.8%	50.3%	51.2%	43.1%	51.6%	51.6%	43.1%	51.6%

Research and Development	(25)	(27)	(31)	(31)	(31)	(31)	(31)	(31)
Selling and Marketing	0	0	0	0	0	0	0	0
General and Admin	(20)	(20)	(22)	(23)	(21)	(21)	(23)	(21)
Other Inc / (Exp)	(1)	0	0	0	(1)	(1)	0	(1)
Total Operating Exp	(46)	(47)	(53)	(54)	(53)	(53)	(54)	(53)

Operating Income	(26)	(20)	(17)	(29)	(30)	(30)	(29)	(30)
% Revenue	-63.1%	-35.9%	-23.9%	-47.8%	-70.0%	-70.0%	-47.8%	-70.0%

Interest Expense	(0)	0	1	2	1	1	2	1
Pre-tax Income	(26)	(20)	(16)	(27)	(29)	(29)	(27)	(29)
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	(1)	0	1	(0)	(0)	(0)	(0)	(0)
Net Income to Company	(27)	(19)	(15)	(27)	(30)	(30)	(27)	(30)
% Margin	-64.9%	-35.2%	-21.7%	-45.1%	-68.4%	-68.4%	-45.1%	-68.4%

Minority Interest in Earnings	0	(0)	(1)	1	1	1	1	1
Net Income to Stockholders	(27)	(20)	(16)	(26)	(29)	(29)	(26)	(29)

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	(0)	(0)	0	0	0	0	0

Net Income to Common	(27)	(20)	(16)	(26)	(29)	(29)	(26)	(29)
% Margin	-64.9%	-36.3%	-23.0%	-43.9%	-66.5%	-66.5%	-43.9%	-66.5%

As Reported
Basic EPS (Continuing Ops)	(0.65)	(0.38)	(0.30)	(0.47)	(0.49)	(0.49)	(0.47)	(0.49)
Diluted EPS (Continuing Ops)	(0.65)	(0.38)	(0.30)	(0.47)	(0.49)	(0.49)	(0.47)	(0.49)

WA Basic Shares Out.	40.71	52.51	54.34	56.16	58.40	58.40	56.16	58.40
WA Diluted Shares Out.	40.71	52.51	54.34	56.16	58.40	58.40	56.16	58.40

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(26)	(20)	(16)	(27)	(29)	(29)	(27)	(29)
Addback: Net Interest Expense	0	(0)	(1)	(2)	(1)	(1)	(2)	(1)
Addback: Other Non Operating Expenses, Total	(0)	(0)	(0)	(0)	(1)	(1)	(0)	(1)
Addback: Depreciation & Amortization	4	4	3	3	2	2	3	2
Addback: Restructuring Charges	2	0	0	0	2	2	0	2
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	(1)	0	0	0	0	0	0	0
Adjusted EBITDA	(20)	(16)	(14)	(26)	(27)	(27)	(26)	(27)
% Margin	-50.1%	-29.9%	-19.4%	-43.2%	-63.3%	-63.3%	-43.2%	-63.3%

Adjusted EBIT	(25)	(20)	(17)	(29)	(30)	(30)	(29)	(30)
% Margin	-60.0%	-36.3%	-24.0%	-48.0%	-68.8%	-68.8%	-48.0%	-68.8%

Adjusted Net Income Reconciliation
Net Income to Company	(27)	(19)	(15)	(27)	(30)	(30)	(27)	(30)
Addback: Unusual Items	1	0	0	0	2	2	0	2
Less: Tax Benefit of Unusual Items (26%)	(0)	0	0	0	(0)	(0)	0	(0)
Adjusted Net Income	(25)	(19)	(15)	(27)	(28)	(28)	(27)	(28)
% Margin	-62.4%	-35.2%	-21.7%	-45.1%	-65.6%	-65.6%	-45.1%	-65.6%

Erro de carregamento

Pixelworks Inc

NASDAQCM:PXLW

E.U.A. / Tecnologia da informação / Semicondutores e equipamentos semicondutores

Histórico Financeiro 5A