|
Form 20-F ☒ Form 40-F ☐
|
|
|
|
SILICOM LTD.
(Registrant) |
|
|
|
|
|
|
|
|
Date: October 30, 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)
|
||||||||
|
September 30,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
(Unaudited)
|
(Audited)
|
|||||||
|
Assets
|
||||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$
|
38,419
|
$
|
51,283
|
||||
|
Short-term bank deposits
|
6,000
|
-
|
||||||
|
Marketable securities
|
10,720
|
20,860
|
||||||
|
Accounts receivables: Trade, net
|
11,718
|
11,748
|
||||||
|
Accounts receivables: Other
|
4,557
|
4,839
|
||||||
|
Inventories
|
45,503
|
41,060
|
||||||
|
Total current assets
|
116,917
|
129,790
|
||||||
|
Marketable securities
|
20,617
|
6,839
|
||||||
|
Assets held for employees’ severance benefits
|
1,694
|
1,483
|
||||||
|
Property, plant and equipment, net
|
3,096
|
3,055
|
||||||
|
Intangible assets, net
|
2,457
|
2,300
|
||||||
|
Right of Use
|
6,425
|
6,942
|
||||||
|
Total assets
|
$
|
151,206
|
$
|
150,409
|
||||
|
Liabilities and shareholders' equity
|
||||||||
|
Current liabilities
|
||||||||
|
Trade accounts payable
|
$
|
10,296
|
$
|
6,477
|
||||
|
Other accounts payable and accrued expenses
|
11,711
|
6,945
|
||||||
|
Lease Liabilities
|
1,957
|
1,670
|
||||||
|
Total current liabilities
|
23,964
|
15,092
|
||||||
|
Lease Liabilities
|
4,454
|
4,797
|
||||||
|
Liability for employees’ severance benefits
|
2,933
|
2,649
|
||||||
|
Deferred tax liabilities
|
283
|
32
|
||||||
|
Total liabilities
|
31,634
|
22,570
|
||||||
|
Shareholders' equity
|
||||||||
|
Ordinary shares and additional paid-in capital
|
76,196
|
73,859
|
||||||
|
Treasury shares
|
(55,171
|
)
|
(53,512
|
)
|
||||
|
Retained earnings
|
98,547
|
107,492
|
||||||
|
Total shareholders' equity
|
119,572
|
127,839
|
||||||
|
Total liabilities and shareholders' equity
|
$
|
151,206
|
$
|
150,409
|
||||
|
Silicom Ltd. Consolidated Statements of Operations
|
|
(Unaudited, US$ thousands, except for share and per share data)
|
|
Three-month period
|
Nine-month period
|
|||||||||||||||
|
ended September 30,
|
ended September 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Sales
|
$
|
15,614
|
$
|
14,756
|
$
|
45,018
|
$
|
43,623
|
||||||||
|
Cost of sales
|
10,717
|
10,593
|
31,131
|
31,158
|
||||||||||||
|
Gross profit
|
4,897
|
4,163
|
13,887
|
12,465
|
||||||||||||
|
Research and development expenses
|
4,998
|
4,958
|
15,033
|
14,827
|
||||||||||||
|
Selling and marketing expenses
|
1,791
|
1,366
|
4,796
|
4,360
|
||||||||||||
|
General and administrative expenses
|
1,188
|
952
|
3,509
|
2,978
|
||||||||||||
|
Total operating expenses
|
7,977
|
7,276
|
23,338
|
22,165
|
||||||||||||
|
Operating income (loss)
|
(3,080
|
)
|
(3,113
|
)
|
(9,451
|
)
|
(9,700
|
)
|
||||||||
|
Financial income (expenses), net
|
514
|
515
|
1,340
|
1,601
|
||||||||||||
|
Income (loss) before income taxes
|
(2,566
|
)
|
(2,598
|
)
|
(8,111
|
)
|
(8,099
|
)
|
||||||||
|
Income taxes
|
236
|
32
|
834
|
(521
|
)
|
|||||||||||
|
Net income (loss)
|
$
|
(2,802
|
)
|
$
|
(2,630
|
)
|
$
|
(8,945
|
)
|
$
|
(7,578
|
)
|
||||
|
Basic and diluted income (loss) per ordinary share (US$)
|
$
|
(0.49
|
)
|
$
|
(0.44
|
)
|
$
|
(1.57
|
)
|
$
|
(1.24
|
)
|
||||
|
Weighted average number of ordinary shares used to compute basic and diluted income (loss) per share (in thousands)
|
5,706
|
5,919
|
5,707
|
6,090
|
||||||||||||
|
Silicom Ltd. Reconciliation of Non-GAAP Financial Results
|
|||||||||||
|
(Unaudited, US$ thousands, except for share and per share data)
|
|
Three-month period
|
Nine-month period
|
|||||||||||||||
|
ended September 30,
|
ended September 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
GAAP gross profit
|
$
|
4,897
|
$
|
4,163
|
$
|
13,887
|
$
|
12,465
|
||||||||
|
(1) Share-based compensation (*)
|
64
|
82
|
215
|
193
|
||||||||||||
|
Non-GAAP gross profit
|
$
|
4,961
|
$
|
4,245
|
$
|
14,102
|
$
|
12,658
|
||||||||
|
GAAP operating income (loss)
|
$
|
(3,080
|
)
|
$
|
(3,113
|
)
|
$
|
(9,451
|
)
|
$
|
(9,700
|
)
|
||||
|
Gross profit adjustments
|
64
|
82
|
215
|
193
|
||||||||||||
|
(1) Share-based compensation (*)
|
584
|
777
|
2,049
|
2,113
|
||||||||||||
|
Non-GAAP operating income (loss)
|
$
|
(2,432
|
)
|
$
|
(2,254
|
)
|
$
|
(7,187
|
)
|
$
|
(7,394
|
)
|
||||
|
GAAP net income (loss)
|
$
|
(2,802
|
)
|
$
|
(2,630
|
)
|
$
|
(8,945
|
)
|
$
|
(7,578
|
)
|
||||
|
Operating income (loss) adjustments
|
648
|
859
|
2,264
|
2,306
|
||||||||||||
|
(2) Lease liabilities - Financial expenses (income)
|
79
|
98
|
534
|
(9
|
)
|
|||||||||||
|
(3) Taxes on amortization of acquired intangible assets
|
-
|
22
|
-
|
397
|
||||||||||||
|
Non-GAAP net income (loss)
|
$
|
(2,075
|
)
|
$
|
(1,651
|
)
|
$
|
(6,147
|
)
|
$
|
(4,884
|
)
|
||||
|
GAAP net income (loss)
|
$
|
(2,802
|
)
|
$
|
(2,630
|
)
|
$
|
(8,945
|
)
|
$
|
(7,578
|
)
|
||||
|
Adjustments for Non-GAAP Cost of sales
|
64
|
82
|
215
|
193
|
||||||||||||
|
Adjustments for Non-GAAP Research and development expenses
|
245
|
386
|
939
|
986
|
||||||||||||
|
Adjustments for Non-GAAP Selling and marketing expenses
|
207
|
191
|
568
|
537
|
||||||||||||
|
Adjustments for Non-GAAP General and administrative expenses
|
132
|
200
|
542
|
590
|
||||||||||||
|
Adjustments for Non-GAAP Financial income (loss), net
|
79
|
98
|
534
|
(9
|
)
|
|||||||||||
|
Adjustments for Non-GAAP Income taxes
|
-
|
22
|
-
|
397
|
||||||||||||
|
Non-GAAP net income (loss)
|
$
|
(2,075
|
)
|
$
|
(1,651
|
)
|
$
|
(6,147
|
)
|
$
|
(4,884
|
)
|
||||
|
GAAP basic and diluted income (loss) per ordinary share (US$)
|
$
|
(0.49
|
)
|
$
|
(0.44
|
)
|
$
|
(1.57
|
)
|
$
|
(1.24
|
)
|
||||
|
(1) Share-based compensation (*)
|
0.12
|
0.14
|
0.40
|
0.37
|
||||||||||||
|
(2) Lease liabilities - Financial expenses (income)
|
0.01
|
0.02
|
0.09
|
-
|
||||||||||||
|
(3) Taxes on amortization of acquired intangible assets
|
-
|
-
|
-
|
0.07
|
||||||||||||
|
Non-GAAP basic and diluted income (loss) per ordinary share (US$)
|
$
|
(0.36
|
)
|
$
|
(0.28
|
)
|
$
|
(1.08
|
)
|
$
|
(0.80
|
)
|
||||
|
(*) Adjustments related to share-based compensation expenses according to ASC topic 718 (SFAS 123 (R))
|
||||||||||||||||