* Our non-GAAP gross profit, non-GAAP gross profit margin, non-GAAP
operating expenses, non-GAAP net income (loss) and non-GAAP net income
(loss) per share differs from GAAP gross profit, GAAP operating
expenses, GAAP net income (loss) and GAAP net income (loss) per share
due to the exclusion of restructuring expenses and stock-based
compensation expense. Pixelworks' management believes the presentation
of non-GAAP gross profit, non-GAAP operating expenses, non-GAAP net
income (loss) and non-GAAP net income (loss) per share provides useful
information to investors regarding Pixelworks' results of operations
which allows investors an alternative evaluation of underlying cash flow
dynamics. Pixelworks' management also uses each of these non-GAAP
measures internally as an alternative evaluation of underlying cash flow
dynamics. Pixelworks, however, cautions investors to consider these
non-GAAP financial measures in addition to, and not as a substitute for,
our GAAP financial measures.
|
|
PIXELWORKS, INC.
|
RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL INFORMATION *
|
(In thousands)
|
(Unaudited)
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
|
2017
|
|
|
2016
|
|
|
2016
|
Reconciliation of GAAP net income (loss) and adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
|
$
|
2,821
|
|
|
$
|
337
|
|
|
|
$
|
(8,642
|
)
|
Stock-based compensation
|
|
|
|
789
|
|
|
|
806
|
|
|
|
|
366
|
|
Restructuring
|
|
|
|
—
|
|
|
|
7
|
|
|
|
|
4,261
|
|
Tax effect of non-GAAP adjustments
|
|
|
|
155
|
|
|
|
8
|
|
|
|
|
(2
|
)
|
Non-GAAP net income (loss)
|
|
|
$
|
3,765
|
|
|
$
|
1,158
|
|
|
|
$
|
(4,017
|
)
|
EBITDA adjustments:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
$
|
839
|
|
|
$
|
828
|
|
|
|
$
|
990
|
|
Interest expense and other, net
|
|
|
|
93
|
|
|
|
101
|
|
|
|
|
99
|
|
Non-GAAP provision (benefit) for income taxes
|
|
|
|
278
|
|
|
|
(10
|
)
|
|
|
|
59
|
|
Adjusted EBITDA
|
|
|
$
|
4,975
|
|
|
$
|
2,077
|
|
|
|
$
|
(2,869
|
)
|