|
Form 20-F ☒ Form 40-F ☐
|
|
|
|
SILICOM LTD.
(Registrant) |
|
|
|
|
|
|
|
|
Date: July 31, 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)
|
|
June 30,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
(Unaudited)
|
(Audited)
|
|||||||
|
Assets
|
||||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$
|
52,301
|
$
|
51,283
|
||||
|
Marketable securities
|
11,993
|
20,860
|
||||||
|
Accounts receivables: Trade, net
|
10,670
|
11,748
|
||||||
|
Accounts receivables: Other
|
2,938
|
4,839
|
||||||
|
Inventories
|
40,839
|
41,060
|
||||||
|
Total current assets
|
118,741
|
129,790
|
||||||
|
Marketable securities
|
15,395
|
6,839
|
||||||
|
Assets held for employees’ severance benefits
|
1,588
|
1,483
|
||||||
|
Property, plant and equipment, net
|
3,085
|
3,055
|
||||||
|
Intangible assets, net
|
2,344
|
2,300
|
||||||
|
Right of Use
|
6,660
|
6,942
|
||||||
|
Total assets
|
$
|
147,813
|
$
|
150,409
|
||||
|
Liabilities and shareholders' equity
|
||||||||
|
Current liabilities
|
||||||||
|
Trade accounts payable
|
$
|
7,979
|
$
|
6,477
|
||||
|
Other accounts payable and accrued expenses
|
8,321
|
6,945
|
||||||
|
Lease Liabilities
|
1,914
|
1,670
|
||||||
|
Total current liabilities
|
18,214
|
15,092
|
||||||
|
Lease Liabilities
|
4,727
|
4,797
|
||||||
|
Liability for employees’ severance benefits
|
2,880
|
2,649
|
||||||
|
Deferred tax liabilities
|
266
|
32
|
||||||
|
Total liabilities
|
26,087
|
22,570
|
||||||
|
Shareholders' equity
|
||||||||
|
Ordinary shares and additional paid-in capital
|
75,548
|
73,859
|
||||||
|
Treasury shares
|
(55,171
|
)
|
(53,512
|
)
|
||||
|
Retained earnings
|
101,349
|
107,492
|
||||||
|
Total shareholders' equity
|
121,726
|
127,839
|
||||||
|
Total liabilities and shareholders' equity
|
$
|
147,813
|
$
|
150,409
|
||||
|
Silicom Ltd. Consolidated Statements of Operations
|
||||||||||||
|
(Unaudited, US$ thousands, except for share and per share data)
|
||||||||||||
|
Three-month period
|
Six-month period
|
|||||||||||||||
|
ended June 30,
|
ended June 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Sales
|
$
|
15,019
|
$
|
14,502
|
$
|
29,404
|
$
|
28,867
|
||||||||
|
Cost of sales
|
10,304
|
10,239
|
20,414
|
20,565
|
||||||||||||
|
Gross profit
|
4,715
|
4,263
|
8,990
|
8,302
|
||||||||||||
|
Research and development expenses
|
5,109
|
4,948
|
10,035
|
9,869
|
||||||||||||
|
Selling and marketing expenses
|
1,518
|
1,474
|
3,005
|
2,994
|
||||||||||||
|
General and administrative expenses
|
1,244
|
965
|
2,321
|
2,026
|
||||||||||||
|
Total operating expenses
|
7,871
|
7,387
|
15,361
|
14,889
|
||||||||||||
|
Operating income (loss)
|
(3,156
|
)
|
(3,124
|
)
|
(6,371
|
)
|
(6,587
|
)
|
||||||||
|
Financial income (expenses), net
|
123
|
687
|
826
|
1,086
|
||||||||||||
|
Income (loss) before income taxes
|
(3,033
|
)
|
(2,437
|
)
|
(5,545
|
)
|
(5,501
|
)
|
||||||||
|
Income taxes
|
304
|
(921
|
)
|
598
|
(553
|
)
|
||||||||||
|
Net income (loss)
|
$
|
(3,337
|
)
|
$
|
(1,516
|
)
|
$
|
(6,143
|
)
|
$
|
(4,948
|
)
|
||||
|
Basic and diluted income (loss) per ordinary share (US$)
|
$
|
(0.59
|
)
|
$
|
(0.25
|
)
|
$
|
(1.08
|
)
|
$
|
(0.80
|
)
|
||||
|
Weighted average number of ordinary shares used to compute basic and diluted income (loss) per share (in thousands)
|
5,680
|
6,079
|
5,707
|
6,176
|
||||||||||||
|
Silicom Ltd. Reconciliation of Non-GAAP Financial Results
|
|||||||||||
|
(Unaudited, US$ thousands, except for share and per share data)
|
|
Three-month period
|
Six-month period
|
|||||||||||||||
|
ended June 30,
|
ended June 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
GAAP gross profit
|
$
|
4,715
|
$
|
4,263
|
$
|
8,990
|
$
|
8,302
|
||||||||
|
(1) Share-based compensation (*)
|
74
|
50
|
151
|
111
|
||||||||||||
|
Non-GAAP gross profit
|
$
|
4,789
|
$
|
4,313
|
$
|
9,141
|
$
|
8,413
|
||||||||
|
GAAP operating income (loss)
|
$
|
(3,156
|
)
|
$
|
(3,124
|
)
|
$
|
(6,371
|
)
|
$
|
(6,587
|
)
|
||||
|
Gross profit adjustments
|
74
|
50
|
151
|
111
|
||||||||||||
|
(1) Share-based compensation (*)
|
718
|
647
|
1,465
|
1,336
|
||||||||||||
|
Non-GAAP operating income (loss)
|
$
|
(2,364
|
)
|
$
|
(2,427
|
)
|
$
|
(4,755
|
)
|
$
|
(5,140
|
)
|
||||
|
GAAP net income (loss)
|
$
|
(3,337
|
)
|
$
|
(1,516
|
)
|
$
|
(6,143
|
)
|
$
|
(4,948
|
)
|
||||
|
Operating income (loss) adjustments
|
792
|
697
|
1,616
|
1,447
|
||||||||||||
|
(2) Lease liabilities - Financial expenses (income)
|
574
|
(64
|
)
|
455
|
(107
|
)
|
||||||||||
|
(3) Taxes on amortization of acquired intangible assets
|
-
|
22
|
-
|
375
|
||||||||||||
|
Non-GAAP net income (loss)
|
$
|
(1,971
|
)
|
$
|
(861
|
)
|
$
|
(4,072
|
)
|
$
|
(3,233
|
)
|
||||
|
GAAP net income (loss)
|
$
|
(3,337
|
)
|
$
|
(1,516
|
)
|
$
|
(6,143
|
)
|
$
|
(4,948
|
)
|
||||
|
Adjustments for Non-GAAP Cost of sales
|
74
|
50
|
151
|
111
|
||||||||||||
|
Adjustments for Non-GAAP Research and development expenses
|
334
|
287
|
694
|
600
|
||||||||||||
|
Adjustments for Non-GAAP Selling and marketing expenses
|
181
|
170
|
361
|
346
|
||||||||||||
|
Adjustments for Non-GAAP General and administrative expenses
|
203
|
190
|
410
|
390
|
||||||||||||
|
Adjustments for Non-GAAP Financial income (loss), net
|
574
|
(64
|
)
|
455
|
(107
|
)
|
||||||||||
|
Adjustments for Non-GAAP Income taxes
|
-
|
22
|
-
|
375
|
||||||||||||
|
Non-GAAP net income (loss)
|
$
|
(1,971
|
)
|
$
|
(861
|
)
|
$
|
(4,072
|
)
|
$
|
(3,233
|
)
|
||||
|
GAAP basic and diluted income (loss) per ordinary share (US$)
|
$
|
(0.59
|
)
|
$
|
(0.25
|
)
|
$
|
(1.08
|
)
|
$
|
(0.80
|
)
|
||||
|
(1) Share-based compensation (*)
|
0.14
|
0.12
|
0.29
|
0.24
|
||||||||||||
|
(2) Lease liabilities - Financial expenses (income)
|
0.10
|
(0.01
|
)
|
0.08
|
(0.02
|
)
|
||||||||||
|
(3) Taxes on amortization of acquired intangible assets
|
-
|
-
|
-
|
0.06
|
||||||||||||
|
Non-GAAP basic and diluted income (loss) per ordinary share (US$)
|
$
|
(0.35
|
)
|
$
|
(0.14
|
)
|
$
|
(0.71
|
)
|
$
|
(0.52
|
)
|
||||
|
(*) Adjustments related to share-based compensation expenses according to ASC topic 718 (SFAS 123 (R))
|
||||||||||||||||