|
SILICOM LTD.
(Registrant) |
|
|
|
|
|
|
Date: April 28, 2025
|
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
EK Global Investor Relations
Tel: +1 212 378 8040
E-mail: silicom@ekgir.com
|
Silicom Ltd. Consolidated Balance Sheets
(US$ thousands)
|
March 31,
|
December 31,
|
|||||||
2025
|
2024
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
51,171
|
$
|
51,283
|
||||
Marketable securities
|
20,919
|
20,860
|
||||||
Accounts receivables: Trade, net
|
13,352
|
11,748
|
||||||
Accounts receivables: Other
|
6,041
|
4,839
|
||||||
Inventories
|
39,901
|
41,060
|
||||||
Total current assets
|
131,384
|
129,790
|
||||||
Marketable securities
|
4,893
|
6,839
|
||||||
Assets held for employees’ severance benefits
|
1,440
|
1,483
|
||||||
Property, plant and equipment, net
|
3,098
|
3,055
|
||||||
Intangible assets, net
|
2,334
|
2,300
|
||||||
Right of Use
|
6,539
|
6,942
|
||||||
Total assets
|
$
|
149,688
|
$
|
150,409
|
||||
Liabilities and shareholders' equity
|
||||||||
Current liabilities
|
||||||||
Trade accounts payable
|
$
|
8,171
|
$
|
6,477
|
||||
Other accounts payable and accrued expenses
|
7,850
|
6,945
|
||||||
Lease Liabilities
|
1,678
|
1,670
|
||||||
Total current liabilities
|
17,699
|
15,092
|
||||||
Lease Liabilities
|
4,552
|
4,797
|
||||||
Liability for employees’ severance benefits
|
2,604
|
2,649
|
||||||
Deferred tax liabilities
|
157
|
32
|
||||||
Total liabilities
|
25,012
|
22,570
|
||||||
Shareholders' equity
|
||||||||
Ordinary shares and additional paid-in capital
|
74,756
|
73,859
|
||||||
Treasury shares
|
(54,766
|
)
|
(53,512
|
)
|
||||
Retained earnings
|
104,686
|
107,492
|
||||||
Total shareholders' equity
|
124,676
|
127,839
|
||||||
Total liabilities and shareholders' equity
|
$
|
149,688
|
$
|
150,409
|
Silicom Ltd. Consolidated Statements of Operations
(US$ thousands, except for share and per share data)
|
Three-month period
|
||||||||
ended March 31,
|
||||||||
2025
|
2024
|
|||||||
Sales
|
$
|
14,385
|
$
|
14,365
|
||||
Cost of sales
|
10,110
|
10,326
|
||||||
Gross profit
|
4,275
|
4,039
|
||||||
Research and development expenses
|
4,926
|
4,921
|
||||||
Selling and marketing expenses
|
1,487
|
1,520
|
||||||
General and administrative expenses
|
1,077
|
1,061
|
||||||
Total operating expenses
|
7,490
|
7,502
|
||||||
Operating income (loss)
|
(3,215
|
)
|
(3,463
|
)
|
||||
Financial income (expenses), net
|
703
|
399
|
||||||
Income (loss) before income taxes
|
(2,512
|
)
|
(3,064
|
)
|
||||
Income taxes
|
294
|
368
|
||||||
Net income (loss)
|
$
|
(2,806
|
)
|
$
|
(3,432
|
)
|
||
Basic and diluted income (loss) per ordinary share (US$)
|
$
|
(0.49
|
)
|
$
|
(0.55
|
)
|
||
Weighted average number of ordinary shares used to compute basic and diluted income (loss) per share (in thousands)
|
5,735
|
6,274
|
Silicom Ltd. Reconciliation of Non-GAAP Financial Results
|
||||||||||||
(US$ thousands, except for share and per share data)
|
Three-month period
|
||||||||
ended March 31,
|
||||||||
2025
|
2024
|
|||||||
GAAP gross profit
|
$
|
4,275
|
$
|
4,039
|
||||
(1) Share-based compensation (*)
|
77
|
61
|
||||||
Non-GAAP gross profit
|
$
|
4,352
|
$
|
4,100
|
||||
GAAP operating income (loss)
|
$
|
(3,215
|
)
|
$
|
(3,463
|
)
|
||
Gross profit adjustments
|
77
|
61
|
||||||
(1) Share-based compensation (*)
|
747
|
689
|
||||||
Non-GAAP operating income (loss)
|
$
|
(2,391
|
)
|
$
|
(2,713
|
)
|
||
GAAP net income (loss)
|
$
|
(2,806
|
)
|
$
|
(3,432
|
)
|
||
Operating income (loss) adjustments
|
824
|
750
|
||||||
(2) Lease liabilities - Financial expenses (income)
|
(119
|
)
|
(43
|
)
|
||||
(3) Taxes on amortization of acquired intangible assets
|
-
|
353
|
||||||
Non-GAAP net income (loss)
|
$
|
(2,101
|
)
|
$
|
(2,372
|
)
|
||
GAAP net income (loss)
|
$
|
(2,806
|
)
|
$
|
(3,432
|
)
|
||
Adjustments for Non-GAAP Cost of sales
|
77
|
61
|
||||||
Adjustments for Non-GAAP Research and development expenses
|
360
|
313
|
||||||
Adjustments for Non-GAAP Selling and marketing expenses
|
180
|
176
|
||||||
Adjustments for Non-GAAP General and administrative expenses
|
207
|
200
|
||||||
Adjustments for Non-GAAP Financial income (loss), net
|
(119
|
)
|
(43
|
)
|
||||
Adjustments for Non-GAAP Income taxes
|
-
|
353
|
||||||
Non-GAAP net income (loss)
|
$
|
(2,101
|
)
|
$
|
(2,372
|
)
|
||
GAAP basic and diluted income (loss) per ordinary share (US$)
|
$
|
(0.49
|
)
|
$
|
(0.55
|
)
|
||
(1) Share-based compensation (*)
|
0.14
|
0.12
|
||||||
(2) Lease liabilities - Financial expenses (income)
|
(0.02
|
)
|
(0.01
|
)
|
||||
(3) Taxes on amortization of acquired intangible assets
|
-
|
0.06
|
||||||
Non-GAAP basic and diluted income (loss) per ordinary share (US$)
|
$
|
(0.37
|
)
|
$
|
(0.38
|
)
|