EX-99.3 3 gigm-ex99_3.htm EX-99.3 EX-99.3

 

 

 

GIGAMEDIA LIMITED

CONSOLIDATED FINANCIAL STATEMENTS

DECEMBER 31, 2022 AND 2021

FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020

(With Report of Independent Registered Public Accounting Firm Thereon)

 

 


 

F-2


GIGAMEDIA LIMITED AND SUBSIDIARIES

Index to Consolidated Financial Statements

 

Page

Report of Independent Registered Public Accounting Firm

F-2

 

 

Consolidated balance sheets as of December 31, 2022 and 2021

F-4

 

 

Consolidated statements of operations for the years ended December 31, 2022, 2021 and 2020

F-6

 

 

Consolidated statements of comprehensive income (loss) for the years ended December 31, 2022, 2021 and 2020

F-7

 

 

Consolidated statements of changes in shareholders’ equity for the years ended December 31, 2022, 2021 and 2020

F-8

 

 

Consolidated statements of cash flows for the years ended December 31, 2022, 2021 and 2020

F-9

 

 

Notes to consolidated financial statements

F-11

 

F-1


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

The Board of Directors and Stockholders

GigaMedia Limited

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of GigaMedia Limited and subsidiaries (the “Company”) as of December 31, 2022 and 2021, the related consolidated statements of operations and comprehensive income (loss), shareholders’ equity, and cash flows for each of the three years in the period ended December 31, 2022, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and the result of its operations and its cash flows for each of the three years in the period ended December 31, 2022, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.

 

Critical Audit Matter

The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.

 

F-2


Fair Value — Level 3 Assets — Refer to Note 4 to the consolidated financial statements

Critical Audit Matter Description

The Company holds investment in securities amounted to $10,321 thousand issued by a private company. The fair value of the investments is based on complex valuation methods with unobservable inputs, therefore, classified as Level 3.

Unlike the valuation of assets with readily observable market prices, therefore, more easily independently corroborated, the valuation of financial instruments classified as Level 3 is inherently subjective, and often involves the use of complex proprietary methods and unobservable inputs.

We identified the valuation of the Level 3 assets as a critical audit matter because of the complex valuation methods and unobservable inputs, including the discount rate, discount of lack of marketability and volatility management uses to estimate the fair value. This requires a high degree of auditor’s professional judgment and an increased extent of effort, including the involvement of our fair value specialists, when evaluating the methods and related inputs.

 

How the Critical Audit Matter Was Addressed in the Audit

Our audit procedures included the following, among others:

We obtained an understanding and evaluated the design and implementation of controls over management’s valuation of the Level 3 assets, including controls over the Company’s valuation methods and significant unobservable inputs.

 

With the assistance of our fair value specialists, (1) we evaluated the appropriateness of the valuation methodologies and techniques used in determining the fair value of the Level 3 asset;(2)we tested the underlying data used in the methods calculations and the mathematical accuracy of the calculation; (3)we evaluated the appropriateness of the judgements and estimates of the key inputs used in determining the fair value of the Level 3 assets including but not limited to the discount rate, discount of lack of marketability and volatility.

 

/s/ Deloitte & Touche

Taipei, Taiwan

Republic of China

 

April 28, 2023

 

We have served as the Company’s auditor since 2017.

F-3


GIGAMEDIA LIMITED AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

DECEMBER 31, 2022 AND 2021

(in thousands of US dollars)

 

 

 

December 31

 

 

 

2022

 

 

2021

 

ASSETS

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

Cash and cash equivalents (Note 5)

 

$

38,794

 

 

$

41,455

 

Investment in securities - current (Note 8)

 

 

7,950

 

 

 

 

Accounts receivable - net (Note 6)

 

 

199

 

 

 

265

 

Prepaid expenses

 

 

60

 

 

 

401

 

Restricted cash (Note 5)

 

 

313

 

 

 

306

 

Other current assets (Note 7)

 

 

510

 

 

 

155

 

Total Current Assets

 

 

47,826

 

 

 

42,582

 

INVESTMENT IN SECURITIES - NONCURRENT (Note 8)

 

 

2,371

 

 

 

10,322

 

PROPERTY, PLANT AND EQUIPMENT, NET

 

 

103

 

 

 

88

 

INTANGIBLE ASSETS - NET

 

 

19

 

 

 

12

 

OTHER ASSETS

 

 

 

 

 

 

Refundable deposits

 

 

192

 

 

 

211

 

Prepaid licensing and royalty fees (Note 3)

 

 

177

 

 

 

35

 

Right-of-use assets (Note 9)

 

 

1,306

 

 

 

1,971

 

Other (Note 12)

 

 

142

 

 

 

297

 

TOTAL ASSETS

 

$

52,136

 

 

$

55,518

 

 

F-4


GIGAMEDIA LIMITED AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS - (Continued)

DECEMBER 31, 2022 AND 2021

(in thousands of US dollars, except share data)

 

 

 

December 31

 

 

 

2022

 

 

2021

 

LIABILITIES & SHAREHOLDERS' EQUITY

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

Accounts payable

 

$

53

 

 

$

118

 

Accrued expenses (Note 10)

 

 

1,151

 

 

 

1,435

 

Deferred revenue (Note 11)

 

 

817

 

 

 

880

 

Other current liabilities (Notes 9 and 17)

 

 

616

 

 

 

783

 

Total Current Liabilities

 

 

2,637

 

 

 

3,216

 

NONCURRENT LIABILITIES

 

 

 

 

 

 

Lease liabilities (Note 9)

 

 

893

 

 

 

1,450

 

Total Liabilities

 

 

3,530

 

 

 

4,666

 

COMMITMENTS AND CONTINGENCIES (Note 17)

 

 

 

 

 

 

SHAREHOLDERS' EQUITY (Note 13)

 

 

 

 

 

 

Ordinary shares, no par value, and additional paid-in capital; issued
   and outstanding 11,052 thousand shares in 2022 and 2021

 

 

308,752

 

 

 

308,752

 

Accumulated deficit

 

 

(238,431

)

 

 

(235,679

)

Accumulated other comprehensive loss (Note 14)

 

 

(21,715

)

 

 

(22,221

)

Total GigaMedia Shareholders’ Equity

 

 

48,606

 

 

 

50,852

 

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

 

$

52,136

 

 

$

55,518

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-5


GIGAMEDIA LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020

(in thousands of US dollars, except for earnings per share amounts)

 

 

 

2022

 

 

2021

 

 

2020

 

OPERATING REVENUES

 

 

 

 

 

 

 

 

 

Digital entertainment service revenues (Note 18)

 

$

5,585

 

 

$

5,492

 

 

$

6,875

 

COSTS OF REVENUES

 

 

 

 

 

 

 

 

 

Cost of digital entertainment service revenues

 

 

(2,335

)

 

 

(2,584

)

 

 

(2,956

)

GROSS PROFIT

 

 

3,250

 

 

 

2,908

 

 

 

3,919

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

Product development and engineering expenses

 

 

(1,110

)

 

 

(1,449

)

 

 

(1,327

)

Selling and marketing expenses

 

 

(1,644

)

 

 

(1,729

)

 

 

(1,618

)

General and administrative expenses

 

 

(3,515

)

 

 

(3,697

)

 

 

(3,121

)

Bad debt expense (Note 6)

 

 

(2

)

 

 

(7

)

 

 

(5

)

 

 

 

(6,271

)

 

 

(6,882

)

 

 

(6,071

)

LOSS FROM OPERATIONS

 

 

(3,021

)

 

 

(3,974

)

 

 

(2,152

)

NON-OPERATING INCOME (EXPENSES)

 

 

 

 

 

 

 

 

 

Interest income

 

 

718

 

 

 

252

 

 

 

613

 

Gain on disposal of investment in securities (Note 8)

 

 

 

 

 

125

 

 

 

 

Foreign exchange gain (loss), net

 

 

(941

)

 

 

122

 

 

 

199

 

Changes in the fair value of investment in equity securities recognized at fair value (Note 4)

 

 

409

 

 

 

 

 

 

 

Other

 

 

83

 

 

 

50

 

 

 

47

 

 

 

 

269

 

 

 

549

 

 

 

859

 

LOSS BEFORE INCOME TAXES

 

 

(2,752

)

 

 

(3,425

)

 

 

(1,293

)

INCOME TAX EXPENSE (Note 16)

 

 

 

 

 

 

 

 

 

NET LOSS ATTRIBUTABLE TO SHAREHOLDERS OF GIGAMEDIA

 

$

(2,752

)

 

$

(3,425

)

 

$

(1,293

)

LOSS PER SHARE ATTRIBUTABLE TO GIGAMEDIA

 

 

 

 

 

 

 

 

 

Basic and Diluted:

 

$

(0.25

)

 

$

(0.31

)

 

$

(0.12

)

WEIGHTED AVERAGE SHARES USED TO COMPUTE LOSS PER SHARE
   ATTRIBUTABLE TO GIGAMEDIA SHAREHOLDERS (Note 2)

 

 

 

 

 

 

 

 

 

Basic

 

 

11,052

 

 

 

11,052

 

 

 

11,052

 

Diluted

 

 

11,052

 

 

 

11,052

 

 

 

11,052

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-6


GIGAMEDIA LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020

(in thousands of US dollars)

 

 

 

2022

 

 

2021

 

 

2020

 

NET LOSS

 

$

(2,752

)

 

$

(3,425

)

 

$

(1,293

)

OTHER COMPREHENSIVE INCOME (LOSS) - NET OF TAX:

 

 

 

 

 

 

 

 

 

Defined benefit pension plan adjustment

 

 

76

 

 

 

14

 

 

 

(28

)

Foreign currency translation adjustment

 

 

(190

)

 

 

203

 

 

 

224

 

Unrealized holding gain (loss) on investment in securities

 

 

620

 

 

 

(124

)

 

 

(351

)

Reclassification adjustment for loss included in net income

 

 

 

 

 

97

 

 

 

 

Other

 

 

 

 

 

(10

)

 

 

 

 

 

 

506

 

 

 

180

 

 

 

(155

)

COMPREHENSIVE LOSS ATTRIBUTABLE TO GIGAMEDIA
   SHAREHOLDERS

 

$

(2,246

)

 

$

(3,245

)

 

$

(1,448

)

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-7


GIGAMEDIA LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020

(in thousands of US dollars and shares)

 

 

 

GIGAMEDIA SHAREHOLDERS

 

 

 

 

 

 

Ordinary shares and
additional paid-in capital

 

 

Accumulated
deficit

 

 

Accumulated other comprehensive loss

 

 

 

 

 

 

Shares

 

 

Amount

 

 

(Note 13)

 

 

(Note 14)

 

 

Total

 

Balance as of January 1, 2020

 

 

11,052

 

 

$

308,751

 

 

$

(230,961

)

 

$

(22,246

)

 

$

55,544

 

Stock-based compensation

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

1

 

Net loss

 

 

 

 

 

 

 

 

(1,293

)

 

 

 

 

 

(1,293

)

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

(155

)

 

 

(155

)

Balance as of December 31, 2020

 

 

11,052

 

 

 

308,752

 

 

 

(232,254

)

 

 

(22,401

)

 

 

54,097

 

Net loss

 

 

 

 

 

 

 

 

(3,425

)

 

 

 

 

 

(3,425

)

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

180

 

 

 

180

 

Balance as of December 31, 2021

 

 

11,052

 

 

 

308,752

 

 

 

(235,679

)

 

 

(22,221

)

 

 

50,852

 

Net loss

 

 

 

 

 

 

 

 

(2,752

)

 

 

 

 

 

(2,752

)

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

506

 

 

 

506

 

Balance as of December 31, 2022

 

 

11,052

 

 

$

308,752

 

 

$

(238,431

)

 

$

(21,715

)

 

$

48,606

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-8


GIGAMEDIA LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020

(in thousands of US dollars)

 

 

2022

 

 

2021

 

 

2020

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

Net loss

 

$

(2,752

)

 

$

(3,425

)

 

$

(1,293

)

Adjustments to reconcile net income (loss) to net cash used in operating
   activities:

 

 

 

 

 

 

 

 

 

Depreciation

 

 

24

 

 

 

11

 

 

 

3

 

Amortization

 

 

9

 

 

 

9

 

 

 

5

 

Stock-based compensation

 

 

 

 

 

 

 

 

1

 

Bad debt expense

 

 

2

 

 

 

7

 

 

 

5

 

Gain on disposal of investment in securities

 

 

 

 

 

(125

)

 

 

 

Changes in the fair value of investment in equity securities recognized at fair value

 

 

(409

)

 

 

 

 

 

 

Unrealized foreign exchange loss

 

 

1,022

 

 

 

 

 

 

 

Other

 

 

3

 

 

 

 

 

 

 

Net changes in:

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

64

 

 

 

3

 

 

 

89

 

Prepaid expenses

 

 

341

 

 

 

(313

)

 

 

25

 

Prepaid licensing and royalty fees

 

 

(142

)

 

 

96

 

 

 

(87

)

Prepaid pension assets

 

 

(59

)

 

 

(16

)

 

 

19

 

Other assets

 

 

(141

)

 

 

(151

)

 

 

(90

)

Accounts payable

 

 

(66

)

 

 

47

 

 

 

5

 

Accrued expenses

 

 

(284

)

 

 

(80

)

 

 

236

 

Other liabilities

 

 

(121

)

 

 

(198

)

 

 

(993

)

Net cash used in operating activities

 

 

(2,509

)

 

 

(4,135

)

 

 

(2,075

)

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

Purchase of investment in securities

 

 

 

 

 

 

 

 

(10,000

)

Purchases of property, plant and equipment

 

 

(52

)

 

 

(76

)

 

 

(24

)

Increase in intangible assets

 

 

(18

)

 

 

(17

)

 

 

(8

)

Proceeds from disposal of investment in securities

 

 

 

 

 

80

 

 

 

 

Decrease (increase) in refundable deposits

 

 

 

 

 

(4

)

 

 

(9

)

Net cash used in investing activities

 

 

(70

)

 

 

(17

)

 

 

(10,041

)

 

F-9


GIGAMEDIA LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS - (Continued)

FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020

(in thousands of US dollars)

 

 

 

2022

 

 

2021

 

 

2020

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

Net cash used in financing activities

 

 

 

 

 

 

 

 

 

Net foreign currency exchange differences on cash, cash equivalents
   and restricted cash

 

 

(75

)

 

 

(89

)

 

 

(156

)

NET DECREASE IN CASH, CASH EQUIVALENTS AND
   RESTRICTED CASH

 

 

(2,654

)

 

 

(4,241

)

 

 

(12,272

)

CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT
   BEGINNING OF YEAR

 

 

41,761

 

 

 

46,002

 

 

 

58,274

 

CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END
   OF YEAR

 

$

39,107

 

 

$

41,761

 

 

$

46,002

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

 

 

 

 

 

 

 

 

 

Interest paid during the year

 

$

 

 

$

 

 

$

 

Income tax refund during the year

 

$

 

 

$

(2

)

 

$

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

F-10


GIGAMEDIA LIMITED AND SUBSIDIARIES

Notes To Consolidated Financial Statements

December 31, 2022, 2021 and 2020

 

 

NOTE 1. Principal Activities, Basis of Presentation, and Summary of Significant Accounting Policies

(a) Principal Activities

GigaMedia Limited (referred to hereinafter as GigaMedia, our Company, we, us, or our) is a diversified provider of digital entertainment services, with a headquarters in Taipei, Taiwan.

Our digital entertainment service business operates a suite of play-for-fun digital entertainment services, mainly targeting online and mobile-device users across Asia.

(b) Basis of Presentation

The accompanying consolidated financial statements of our Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).

(c) Summary of significant accounting policies

Principles of Consolidation

The consolidated financial statements include the accounts of GigaMedia and its subsidiaries after elimination of all inter-company accounts and transactions.

Foreign Currency Transactions

The functional currency of each individual consolidated entity is determined based on the primary economic environment in which the entity operates. Foreign currency transactions denominated in currencies other than the functional currencies are translated into the functional currency using the exchange rate prevailing on the transactions dates. At year-end, the balances of foreign currency monetary assets and liabilities are recorded based on prevailing exchange rates and any resulting gains or losses are included in other income and expenses. For the Investments in debt securities that are classified as either trading or available for sale that is denominated in a foreign currency, see Note 1(c), Summary of significant accounting policies - Investment in Securities, for additional information.

Translation of Foreign Currency Financial Statements

The reporting currency of our Company is the U.S. dollars. The functional currency of some of our Company’s subsidiaries is the local currency of the respective entity. Accordingly, the financial statements of the foreign subsidiaries were translated into U.S. dollars at the following exchange rates: assets and liabilities — current rate on the balance sheet date; shareholders’ equity — historical rates; income and expenses — average rate during the period. Cumulative translation adjustments resulting from this process are charged or credited to other comprehensive income.

Use of Estimates

The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the dates of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Management bases its estimates on historical experience and on assumptions that it believes are reasonable. Management assesses these estimates on a regular basis; however, actual results could differ from those estimates. Items subject to such estimates and assumptions include but not limit to the deferral and breakage of revenues; the fair value of unquoted debt and equity securities, the useful lives of property, plant and equipment and right-of-use assets; allowances for doubtful accounts; the valuation of deferred tax assets, long-lived assets, investments and share-based compensation; and accrued pension liabilities (prepaid pension assets), income tax uncertainties and other contingencies. We believe the critical accounting policies listed below affect management’s judgments and estimates used in the preparation of the consolidated financial statements.

F-11


Revenue Recognition and Deferral

General

Our recognition of revenue from contracts with customers is in accordance with the five-step revenue recognition model: (1) identify the contract with a customer; (2) identify the performance obligation in the contract; (3) determine the transaction price; (4) allocate the transaction price to each performance obligation; and (5) recognize revenue when or as we satisfy a performance obligation.

Sales taxes assessed by governmental authorities on our revenue transactions are presented on a net basis of digital entertainment service revenues in our consolidated financial statements.

In addition to the aforementioned general policies, the following are the specific revenue recognition policies for revenue from contracts with customers.

Digital Entertainment Product and Service Revenues

Digital entertainment product and service revenues are mainly generated through sale of virtual points and in-game items, and those virtual goods purchased in our games can only be consumed in our games. Therefore, we regard the sale of a virtual good as a service, where the related performance obligation is satisfied over time, and revenues are recognized by measuring progress toward satisfying the performance obligation in a manner that best depicts the transfer of goods or services to the customer. Accordingly, we recognize revenues from the sale of virtual goods over the period of time using the output method, which is generally the estimated service period.

Digital entertainment product and service revenues are generated through the sale of virtual points, prepaid cards and game packs via various third-party storefronts, distributors and payment channels, including but not limited to the “Google Play Store,” the “Apple App Store,” convenience stores, telecom service providers and other payment service providers. Proceeds from sales of prepaid cards and game packs, net of sales discounts, and virtual points are deferred when received, and revenue is recognized upon the actual usage of the playing time or in-game virtual items by the end-users, or over the estimated useful life of virtual items, when the game is terminated and the period of refund claim for any sold virtual items is ended in accordance with our published policy, or when the likelihood of the customer exercising the remaining rights becomes remote. (Please see “Deferred Revenues and Breakage” below for more discussion of accounting treatments of the unexercised rights.)

Estimated Service Period

The virtual goods for our games may have different service periods. We use the weighted average number of days of a player’s payment interval as the estimate for the service period of each game. We evaluate the appropriateness of such estimates quarterly to see if they are in line with our observations in the operations. We believe this provides a reasonable depiction of the transfer of services to our customers, as it is the best representation of the time period during which our customers play our games. Determining the estimated service period is subjective and requires management’s judgment. Future usage patterns may differ from historical ones and therefore, the estimated service period may change in the future. The estimated service periods for players of our current games are generally less than 6 months.

Principal Agent Considerations

For the revenues generated from our digital entertainment offerings which are licensed to us for using, marketing, distributing, selling and publishing, and for the sales of our products and services via third-party storefronts and other channels, we evaluate to determine whether our revenues should be reported on a gross or net basis. Key indicators that we evaluate in determining whether we are the principal in the sale (gross reporting) or an agent (net reporting) include, but are not limited to:

which party is primarily responsible for fulfilling the promise to provide the specified good or service; and
which party has discretion in establishing the price for the specified good or service.

Based on our evaluation of various indicators, we report revenues on a gross basis for games that we publish and operate, as we are, and we present ourselves as, responsible for fulfilling the promise of delivering the virtual goods in the game and maintaining the game environment for customers’ consumption of such virtual goods. We have the discretion in establishing the price for those virtual goods, including the power to decide the range and extent of price discount or quantity discount, while the licensors or the third-party channels charge a fixed percentage of fees for such sales. And any loss on the receivables has to be absorbed by us and not the third-party channels.

F-12


Deferred Revenues and Breakage

Deferred revenues representing contract liabilities consist mainly of the advanced income related to our digital entertainment business. Deferred revenue represents proceeds received relating to the sale of virtual points and in-game items that are activated or charged to the respective user account by users, but which have not been consumed by the users or expired. Deferred revenue is credited to profit or loss when the virtual points and in-game items are consumed or have expired. Pursuant to relevant requirements in Taiwan, as of December 31, 2022 and 2021, cash totaling $313 thousand and $306 thousand, respectively, had been deposited in escrow accounts in banks mainly as a performance bond for the users’ prepayments and virtual points, and is included within restricted cash in the consolidated balance sheets.

For deferred revenues, some users may not exercise all of their contractual rights, and those unexercised rights are referred to as breakage. We estimate and recognize the breakage amount as revenue when the likelihood of the customer exercising the remaining rights becomes remote. We consider a variety of data points when determining the estimated breakage amount, including the time when we ceased selling prepaid products for certain services and when such prepaid products were last used in charging users’ accounts.

Prepaid Licensing and Royalty Fees

Our Company, through our subsidiaries, routinely enters into agreements with licensors to acquire licenses for using, marketing, distributing, selling and publishing digital entertainment offerings.

Prepaid licensing fees paid to licensors are amortized on a straight-line basis over the shorter of the estimated useful economic life of the relevant product and service or license period, which is usually within one to two years.

Prepaid royalty fees and related costs are initially deferred when paid to licensors and amortized as operating costs based on certain percentages of revenues generated by the licensee from operating the related digital entertainment product and service in the specific country or region over the contract period.

Fair Value Measurements

Our Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible. We determine fair value based on assumptions that market participants would use in pricing an asset or a liability in the principal or most advantageous market. When considering market participant assumptions in fair value measurements, the following fair value hierarchy distinguishes between observable and unobservable inputs, which are categorized in one of the following levels:

Level 1 Inputs: Unadjusted quoted prices in active markets for identical assets or liabilities accessible to the reporting entity at the measurement date.
Level 2 Inputs: Other than quoted prices included in Level 1 inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the asset or liability.
Level 3 Inputs: Unobservable inputs for the asset or liability used to measure fair value to the extent that observable inputs are not available, thereby allowing for situations in which there is little, if any, market activity for the asset or liability at measurement date.

Our Company generally determines or calculates the fair value of financial instruments using quoted market prices in active markets when such information is available; otherwise we apply appropriate present value or other valuation techniques, such as the income approach, incorporating adjusted available market discount rate information and our Company’s estimates for non-performance and liquidity risk, or the market approach, where we derive the implied value of financial instruments for the target company from a recent transaction involving the target company’s own securities. These techniques rely extensively on the use of a number of assumptions, including the discount rate, credit spreads, and estimates of future cash flows. (Please see Note 4, “Fair Value Measurements”, for additional information.)

Cash Equivalents, Restricted Cash and Presentation of Statements of Cash Flows

Cash equivalents are short-term, highly liquid investments that are readily convertible to known amounts of cash and so near to their maturity that they present relatively insignificant risk from changes in interest rates. Commercial paper, negotiable certificates of deposit, time deposits and bank acceptances with original maturities of three months or less are considered to be cash equivalents.

F-13


Our consolidated statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Amounts generally described as restricted cash and restricted cash equivalents are included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the consolidated statement of cash flows.

Investment in Securities

Debt securities

Debt securities for which we have the positive intent and ability to hold to maturity are classified as held-to-maturity and are carried at amortized cost. Debt securities held primarily for the purpose of selling in the near term are classified as trading securities and are reported at fair value, with unrealized gains and losses included in income.

Debt securities not classified as held-to-maturity or trading are classified as available-for-sale and are reported at fair value with unrealized gains and losses, net of income taxes, as a separate component of other comprehensive income. When a trading or available-for-sale security is denominated in a foreign currency, changes in the exchange rate between the foreign currency and an entity’s functional currency affect the security’s fair value. Therefore, under ASC 320, Investments—Debt Securities, the trading or available-for-sale security must be remeasured from the foreign currency to the functional currency as of each reporting date by using the current exchange rate to determine the fair value of the security. The entire change in the security’s fair value (including the portion related to a change in the exchange rates) is classified in accordance with ASC 320.

Losses on debt security transactions and declines in value that are determined to be the result of credit losses, if any, are reported in the consolidated statements of operations. In measuring credit losses, management adopts a current expected credit loss model, where the expected losses are measured on the basis of relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectibility of reported amount. Unrealized gains on credit-related recoveries are reported in the consolidated statements of operations.

Equity securities

Equity investments (except those accounted for under the equity method of accounting, or those that result in consolidation of the investee) are to be measured at fair value with changes in fair value recognized in net income.

Receivables

Accounts receivable are recorded at the invoiced amount and do not bear interest. Amounts collected on accounts receivable are included in net cash provided by operating activities in the consolidated statements of cash flows. Our Company maintains an allowance for doubtful accounts for estimated losses inherent in its accounts receivable portfolio. In establishing the required allowance, management adopts a current expected credit loss model based on expected losses. The measurement of expected losses is based on relevant information about past events, including historical losses adjusted to take into account the amount of receivables in dispute, and the current receivables aging and current payment patterns, as well as reasonable and supportable forecasts that affect the collectibility of reported amounts. Account balances are charged off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote.

Property, Plant and Equipment

Property, plant and equipment are stated at cost, less accumulated depreciation and amortization. Depreciation is recorded on a straight-line basis over useful lives that correspond to categories as follows:

Categories

 

Years

Information and communication equipment

 

2 to 5

Office furniture and equipment

 

3 to 6

Leasehold improvements

 

Shorter of 5 or lease term

 

Leasehold improvements are amortized over the shorter of the term of the lease or the economic useful life of the assets. Improvements and replacements are capitalized and depreciated over their estimated useful lives, while ordinary repairs and maintenance are expensed as incurred.

F-14


Software Cost

We capitalize certain costs incurred to purchase computer software. These capitalized costs are amortized on a straight-line basis over the shorter of the useful economic life of the software or its contractual license period, which is typically one to three years.

Impairment of Long-Lived Assets

Long-lived assets other than goodwill not being amortized are reviewed for impairment at least annually or whenever events or changes in circumstances indicate that the carrying value of an asset might not be recoverable from its related future undiscounted cash flows. If such assets are considered to be impaired, the impairment to be recognized is measured by the extent to which the carrying amount of the assets exceeds the estimated fair value of the assets. Fair value is determined through various valuation techniques, including discounted cash flow models, quoted market values and third-party independent appraisals, as considered necessary. When impairment is identified, the carrying amount of the asset is reduced to its estimated fair value, and is recognized as a loss from operations. (Please see Note 4, “Fair Value Measurements”, for additional information.)

Product Development and Engineering

Product development and engineering expenses primarily consist of research compensation, depreciation and amortization, and are expensed as incurred.

Advertising

Costs of broadcast advertising are recorded as expenses as advertising airtime is used. Other advertising expenditures are expensed as incurred.

Advertising expenses incurred in 2022, 2021 and 2020 totaled $0.2 million, $0.2 million and $0.3 million, respectively and were included in selling and marketing expenses.

Leases

General

We determine if an arrangement is or contains a lease at contract inception. In certain situations, judgment may be required in determining if a contract contains a lease. For these arrangements, there is judgment in evaluating if the arrangement provides us with an asset that is physically distinct, or that represents substantially all of the capacity of the asset, and if we have the right to direct the use of the asset. Lease assets and liabilities are recognized based on the present value of future lease payments over the lease term at the commencement date. Included in the lease liability are future lease payments that are fixed, in-substance fixed, or are payments based on an index or rate known at the commencement date of the lease. Variable lease payments are recognized as lease expenses as incurred, and generally relate to variable payments made based on the level of services provided by the lessor of our leases. The operating lease right-of-use (“ROU”) asset also includes any lease payments made prior to commencement, initial direct costs incurred, and lease incentives received. As most of our leases do not provide an implicit rate, we generally use our incremental borrowing rate in determining the present value of future payments. The incremental borrowing rate represents the rate required to borrow funds over a similar term to purchase the leased asset, and is based on the information available at the commencement date of the lease. For leased assets with similar lease terms and asset type we applied a portfolio approach in determining a single incremental borrowing rate to apply to the leased assets.

In determining our lease liability, the lease term includes options to extend or terminate the lease when it is reasonably certain that we will exercise such option. Leases with an initial term of 12 months or less are not recorded on the balance sheet, and we recognize lease expense for these leases on a straight-line basis over the lease term.

Subsequently, lease liabilities are measured at amortized cost using the effective interest method, with interest expense recognized over the lease terms. When there is a change in a lease term, a change in future lease payments resulting from a change in an index or a rate used to determine those payments, or a change in the assessment of an option to purchase an underlying asset, our Company remeasures the lease liabilities with a corresponding adjustment to the ROU assets.

Operating lease ROU assets are presented in “Other assets” and operating lease liabilities are presented in “Other current liabilities” and “Lease liabilities” on our consolidated balance sheets.

F-15


Share-Based Compensation

Share-based compensation represents the cost related to share-based awards granted to employees. We measure share-based compensation cost at the grant date, based on the estimated fair value of the award. Share-based compensation is recognized for the portion of the award that is ultimately expected to vest, and the cost is amortized on a straight-line basis (net of estimated forfeitures) over the vesting period. Our Company estimates the fair value of stock options using the Black-Scholes valuation model. The cost is recorded in costs of revenues and operating expenses in the consolidated statements of operations on the date of grant based on the employees’ respective function.

For shares and stock options granted to non-employees, we measure the fair value of the equity instruments granted at the earlier of the performance commitment date or when the performance is completed.

Retirement Plan and Net Periodic Pension Cost

Under our defined benefit pension plan, net periodic pension cost, which includes service cost, interest cost, expected return on plan assets, amortization of unrecognized net transition obligation and gains or losses on plan assets, is recognized based on an actuarial valuation report. We recognize the funded status of pension plans and non-pension post-retirement benefit plans (retirement-related benefit plans) as an asset or a liability in the consolidated balance sheets.

Under our defined contribution pension plans, net periodic pension cost is recognized as incurred.

Government Assistance

Government subsidies received by our Company for employment support are recognized as non-operating income. If we have an obligation to repay any of the funds provided by government plus any penalties due to breach of the terms and conditions of the subsidy scheme, we estimate that obligation and recognize the amount as non-operating loss and a liability.

In 2022 and 2020, a Hong Kong subsidiary of ours received subsidies from the first and the second tranches of Employment Support Scheme of the Hong Kong Government as a relief from the COVID-19 pandemic. The scheme provided time-limited financial support to employers to retain their employees who may otherwise be made redundant. Employers who participated in the scheme must provide an undertaking not to implement redundancy during the subsidy period and to spend all the wage subsidies on paying wages to their employees. The scheme was not effected in 2021.

For the years ended December 31, 2022, 2021 and 2020, the amounts of government subsidies were $44 thousand, $0 and $49 thousand, respectively.

Income Taxes

The asset and liability method is used in accounting for income taxes. Under this method, deferred tax assets and liabilities are determined based on the differences between financial reporting and tax bases of assets and liabilities. Deferred tax assets and liabilities, which are classified as noncurrent on the consolidated balance sheets, are measured using the enacted tax rate and laws that will be in effect when the related temporary differences are expected to reverse. A valuation allowance is established when necessary to reduce deferred tax assets to the amount that more-likely-than-not will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences and loss carryforwards become deductible.

In addition, we recognize the financial statement impact of a tax position when it is more-likely-than-not that the position will be sustained upon examination. If the tax position meets the more-likely-than-not recognition threshold, the tax effect is measured at the largest amount that is greater than a 50% likelihood of being realized upon settlement. Interest and penalties on an underpayment of income taxes are reflected as income tax expense in the consolidated financial statements.

F-16


Earnings (Loss) Per Share

Basic earnings (loss) per share is computed by dividing the net income (loss) attributable to ordinary shareholders for the period by the weighted average number of ordinary shares outstanding during the period. Diluted earnings (loss) per share is computed by dividing the net earnings (loss) for the period by the weighted average number of ordinary shares and potential ordinary shares outstanding during the period. Potential ordinary shares, composed of incremental ordinary shares issuable upon the exercise of options in all periods, are included in the computation of diluted earnings (loss) per share to the extent such shares are dilutive. Diluted earnings (loss) per share also takes into consideration the effect of dilutive securities issued by subsidiaries. In a period in which a loss is incurred, only the weighted average number of ordinary shares issued and outstanding is used to compute the diluted loss per share, as the inclusion of potential ordinary shares would be anti-dilutive. Therefore, for the years ended December 31, 2022, 2021 and 2020, basic and diluted loss per share were $0.25, $0.31 and $0.12, respectively.

Segment Reporting

Our segment reporting is mainly based on lines of business. We use the management approach in determining reportable operating segments. The management approach considers the internal organization and reporting used by our Company’s chief operating decision maker for making operating decisions, allocating resources and assessing performance as the source for determining our operating segments. Our Company’s chief operating decision maker (“CODM”) has been identified as the Chief Executive Officer.

Segment profit and loss is determined on a basis that is consistent with how our Company reports operating loss in its consolidated statements of operations. Our Company does not report segment asset information to the CODM. Consequently, no asset information by segment is presented. Because we operate only one segment, there are no intersegment transactions.

(d) Recently Adopted Accounting Pronouncements

Government Assistance

On January 1, 2022, our Company adopted ASU No. 2021-10, Government Assistance (Topic 832), which is an accounting update to increase transparency in financial reporting by requiring business entities to disclose, in notes to their financial statements, information about certain types of government assistance they receive. The adoption of this amendment did not have any material impact on our Company’s consolidated financial position, results of operations, cash flows and consolidated financial statement disclosures.

 

NOTE 2. EARNINGS (LOSS) PER SHARE

The following table provides a reconciliation of the denominators of the basic and diluted per share computations:

 

(in thousand shares)

 

2022

 

 

2021

 

 

2020

 

Weighted average number of outstanding shares

 

 

 

 

 

 

 

 

 

Basic

 

 

11,052

 

 

 

11,052

 

 

 

11,052

 

Effect of dilutive securities

 

 

 

 

 

 

 

 

 

Employee share-based compensation

 

 

 

 

 

 

 

 

 

Diluted

 

 

11,052

 

 

 

11,052

 

 

 

11,052

 

 

Certain outstanding options were excluded from the computation of diluted EPS since their effect would have been anti-dilutive. The antidilutive stock options excluded and their associated exercise prices per share were 33 thousand shares at the range of $2.90 to $7.15 as of December 31, 2022, 37 thousand shares at $2.90 to $7.15 as of December 31, 2021, and 49 thousand shares at $2.90 to $7.15 as of December 31, 2020. There were no antidilutive Restricted Stock Units (“RSUs”) as of December 31, 2022, 2021, and 2020.

NOTE 3. PREPAID LICENSING AND ROYALTY FEES

The following table summarizes changes to our Company’s prepaid licensing and royalty fees:

 

(in US$ thousands)

 

2022

 

 

2021

 

 

2020

 

Balance at beginning of year

 

$

35

 

 

$

130

 

 

$

44

 

Addition

 

 

369

 

 

 

98

 

 

 

340

 

Amortization and usage

 

 

(227

)

 

 

(193

)

 

 

(254

)

Impairment charges

 

 

 

 

 

 

 

 

 

Balance at end of year

 

$

177

 

 

$

35

 

 

$

130

 

 

F-17


We recognized impairment losses of $0 at the end of 2022, 2021 and 2020, for the prepaid licensing and royalty fees.

 

 

NOTE 4. FAIR VALUE MEASUREMENTS

The following table presents the carrying amounts and estimated fair values of our Company’s financial instruments at December 31, 2022 and 2021.

 

(in US$ thousands)

 

2022

 

 

2021

 

 

 

Carrying
amount

 

 

Fair value

 

 

Carrying
amount

 

 

Fair value

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

38,794

 

 

$

38,794

 

 

$

41,455

 

 

$

41,455

 

Accounts receivable

 

 

199

 

 

 

199

 

 

 

265

 

 

 

265

 

Restricted cash

 

 

313

 

 

 

313

 

 

 

306

 

 

 

306

 

Refundable deposits

 

 

192

 

 

 

192

 

 

 

211

 

 

 

211

 

Investment in securities - current

 

 

7,950

 

 

 

7,950

 

 

 

 

 

 

 

Investment in securities - noncurrent

 

 

2,371

 

 

 

2,371

 

 

 

10,322

 

 

 

10,322

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

53

 

 

 

53

 

 

 

118

 

 

 

118

 

Accrued expenses

 

 

1,151

 

 

 

1,151

 

 

 

1,435

 

 

 

1,435

 

Lease liabilities - current and noncurrent

 

 

1,333

 

 

 

1,333

 

 

 

1,987

 

 

 

1,987

 

The carrying amounts shown in the table are included in the consolidated balance sheets under the indicated captions.

The fair values of the financial instruments shown in the above table as of December 31, 2022 and 2021 represent the amounts that would be received to sell those assets or that would be paid to transfer those liabilities in an arm’s length transaction between market participants at that date. Those fair value measurements maximize the use of observable inputs. In situations where there is little market activity for the asset or liability at the measurement date, the fair value measurement reflects our Company’s own judgments about the assumptions that market participants would use in pricing the asset or liability. Those judgments are developed by us based on the best information available in the circumstances, including expected cash flows and appropriately risk-adjusted discount rates, available observable and unobservable inputs.

The following methods and assumptions were used to estimate the fair value of each class of financial instruments:

Cash and cash equivalents, accounts receivable, restricted cash, accounts payable, accrued expenses: The carrying amounts, at face value or cost plus accrued interest, approximate fair value because of the short maturity of these instruments.
Refundable deposits: Measurement of refundable deposits with no fixed maturities is based on carrying amounts.
Investment in securities – current and noncurrent: Valuation techniques are applied for measurement of debt and equity securities.
Lease liabilities: Measured at discounted amounts of lease payments.

Assets and Liabilities that are Measured at Fair Value on a Recurring Basis

Our Company has segregated all financial assets and liabilities that are measured at fair value on a recurring basis (at least annually) into the most appropriate level within the fair value hierarchy based on the inputs used to determine the fair value at the measurement date in the table below.

Assets and liabilities measured at fair value on a recurring basis are summarized as below:

(in US$ thousands)

 

Fair Value Measurement Using

 

 

 

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

At December 31, 2022

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Restricted cash - time deposits

 

$

 

 

$

313

 

 

$

 

 

$

313

 

Investment in securities - current

 

 

 

 

 

 

 

 

7,950

 

 

 

7,950

 

Investment in securities - noncurrent

 

 

 

 

 

 

 

 

2,371

 

 

 

2,371

 

 

 

$

 

 

$

313

 

 

$

10,321

 

 

$

10,634

 

 

F-18


(in US$ thousands)

 

Fair Value Measurement Using

 

 

 

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

At December 31, 2021

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Restricted cash - time deposits

 

$

 

 

$

306

 

 

$

 

 

$

306

 

Investment in securities - noncurrent

 

 

 

 

 

 

 

 

10,322

 

 

 

10,322

 

 

 

$

 

 

$

306

 

 

$

10,322

 

 

$

10,628

 

 

Our Company’s accounting policy is to recognize transfers between levels of the fair value hierarchy on the date of the event or change in circumstances that caused the transfer. There were no transfers into or out of Level 3 for the years ended December 31, 2022 and 2021.

Level 2 measurements:

Cash equivalents – time deposits and restricted cash – time deposits are interest-earning deposits in banks, and the cash flows are estimated based on the terms of the contracts and discounted using the market interest rates applicable to the maturity of the contracts, which are adjusted to reflect credit risks on counterparties. As the inputs into the valuation techniques are readily observable, these deposits are classified in Level 2 of the fair value hierarchy.

Level 3 measurements:

For assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during 2022 and 2021, a reconciliation of the beginning and ending balances are presented as follows:

(in US$ thousands)

 

2022

 

 

 

Investment in debt securities

 

 

Investment in equity securities

 

Balance at beginning of year

 

$

8,132

 

 

$

2,190

 

Purchase

 

 

 

 

 

 

Disposal

 

 

 

 

 

 

Total gains or (losses) (realized/unrealized)

 

 

 

 

 

 

included in earnings

 

 

 

 

 

409

 

included in other comprehensive income - unrealized gain (loss) on security

 

 

620

 

 

 

 

included in other comprehensive income - foreign currency items

 

 

(802

)

 

 

(228

)

Balance at end of year

 

$

7,950

 

 

$

2,371

 

The amount of total gains or (losses) for the period
   included in earnings attributable to the change in
   unrealized gains or losses relating to assets still held at
   the reporting date.

 

$

 

 

$

409

 

 

(in US$ thousands)

 

2021

 

 

 

Investment in debt securities

 

 

Investment in equity securities

 

Balance at beginning of year

 

$

10,000

 

 

$

 

Purchase

 

 

 

 

 

2,190

 

Disposal

 

 

(2,033

)

 

 

 

Total gains or (losses) (realized/unrealized)

 

 

 

 

 

 

included in earnings

 

 

 

 

 

 

included in other comprehensive income - unrealized gain (loss) on security

 

 

(124

)

 

 

 

included in other comprehensive income - foreign currency items

 

 

289

 

 

 

 

Balance at end of year

 

$

8,132

 

 

$

2,190

 

The amount of total gains or (losses) for the period
   included in earnings attributable to the change in
   unrealized gains or losses relating to assets still held at
   the reporting date.

 

$

 

 

$

 

 

F-19


 

The significant unobservable inputs used in the fair value measurements categorized within Level 3 of the fair value hierarchy, together with a quantitative sensitivity analysis as of December 31, 2022 and 2021 are shown below:

 

Investment in securities - Level 3 financial assets

 

Sensitivity of the Input to Fair Value

 

 

 

 

 

Changes of Fair Value (in US$ thousands)

Calculation Date

Valuation Technique

Significant

Unobservable Inputs

Rate for debt investment

Rate for equity investment

If the Rate of Input changes by -1%

If the Rate of Input changes by +1%

December 31, 2022

The discounted cash flow analysis to estimate the enterprise value, and then the

 option pricing method to allocate equity value among various classes of stakeholders.

 

Discount rate for future cash flows

38.5%

38.5%

Debt securities: +$372

Equity securities: +$175

Debt securities: -$262

Equity securities: -$170

 

Discount for lack of marketability (“DLOM”)

 

From 4.0% to 12.0% for different scenarios

 

From 6.0% to 12.0% for different scenarios

 

Debt securities: +$93

Equity securities: +$26

 

Debt securities: -$93

Equity securities: -$25

 

Volatility

 

From 28% to 31.0% for different scenarios

 

From 28% to 31.0% for different scenarios

 

Debt securities: +$23

Equity securities: +$16

 

 

Debt securities: +$24

Equity securities: -$10

December 31, 2021

The backsolve method to estimate the enterprise value, and then the

 option pricing method to allocate equity value among various classes of stakeholders

Discount for lack of marketability (“DLOM”)

From 9.0% to 18.0% for different scenarios

From 11.0% to 18.0% for different scenarios

Debt securities: +$93

Equity securities: +$26

Debt securities: -$92

Equity securities: -$26

 

Volatility

 

36.0%

 

36.0%

 

Debt securities: -$9

Equity securities: +$13

 

 

Debt securities: +$2

Equity securities: -$12

 

When estimating the value of the early stage enterprise, if there was a recent financing transaction, the backsolve method under market approach was used for inferring the enterprise value implied by the recent financing transaction. The backsolve method involves selecting the future scenarios available to the enterprise, making assumptions for the expected time to liquidity, volatility and risk-free rate, calibrating the allocation of value within those scenarios and the probabilities for each scenario, and then solving for the enterprise value, such that value for the most recent financing equals the amount paid for the subscribed share category. Market and the issuer’s company operating conditions are then considered between the recent transaction date and subsequent measurement dates.

In the absence of observable market prices or a recent financing transaction, we obtained sufficient financial and operational information from the issuer’s company, using the income approach as our primary method, which reflects the close relationship between the future cash generating ability of the issuer’s company and respective enterprise value. As the issuer’s company was still at its early stage of development with limited historical track record, market multiples were conducted for supplementary reference only.

The derived enterprise value was then served as a reasonable basis for the subsequent equity value allocation exercise to estimate the portion assignable to the issuer’s convertible note and respective share categories as of the measurement date by applying a hybrid method of Probability Weighted Expected Return Method (“PWERM”) and Option Pricing Method (“OPM”). Such hybrid method estimates the probability weighted value across multiple scenarios, using OPM to estimate the allocation of value within one or more of those scenarios.

Assets and Liabilities that are Measured at Fair Value on a Nonrecurring Basis

Assets and liabilities measured at fair value on a nonrecurring basis include measuring impairment when required for long-lived assets. For GigaMedia, long-lived assets measured at fair value on a nonrecurring basis include property, plant, and equipment, intangible assets, operating lease ROU assets, and prepaid licensing and royalty fees.

No assets and liabilities measured at fair value on a nonrecurring basis were determined to be impaired as of December 31, 2022 and 2021.

 

F-20


NOTE 5. CASH, CASH EQUIVALENTS AND RESTRICTED CASH

The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows as of December 31, 2022 and 2021.

 

 

 

December 31

 

(in US$ thousands)

 

2022

 

 

2021

 

Cash and savings accounts

 

$

38,794

 

 

$

41,455

 

Time deposits

 

 

 

 

 

 

Cash and cash equivalents reported on the consolidated
   balance sheets

 

 

38,794

 

 

 

41,455

 

Cash restricted as performance bond

 

 

313

 

 

 

306

 

Total cash, cash equivalents and restricted cash reported
   on the consolidated statements of cash flows

 

$

39,107

 

 

$

41,761

 

 

As of December 31, 2022 and 2021, cash amounting to $313 thousand and $306 thousand, respectively, has been deposited in escrow accounts in banks mainly as a performance bond for our players’ game points. These deposits are restricted and are included in restricted cash in the consolidated balance sheets.

We maintain cash and cash equivalents, as well as restricted cash, in bank accounts with major financial institutions with high credit ratings located in the following jurisdictions:

 

 

 

December 31

 

(in US$ thousands)

 

2022

 

 

2021

 

Taiwan

 

$

38,352

 

 

$

41,182

 

Hong Kong

 

 

739

 

 

 

564

 

China

 

 

16

 

 

 

15

 

 

 

$

39,107

 

 

$

41,761

 

 

NOTE 6. ACCOUNTS RECEIVABLE – NET

Accounts receivable consist of the following:

 

 

 

December 31

 

(in US$ thousands)

 

2022

 

 

2021

 

Accounts receivable

 

$

200

 

 

$

267

 

Less: Allowance for doubtful accounts

 

 

(1

)

 

 

(2

)

 

 

$

199

 

 

$

265

 

 

The following is a summary of the changes in our Company’s allowance for doubtful accounts during the years ended December 31, 2022, 2021 and 2020:

 

(in US$ thousands)

 

2022

 

 

2021

 

 

2020

 

Balance at beginning of year

 

$

2

 

 

$

1

 

 

$

3

 

Additions: Bad debt expense

 

 

2

 

 

 

7

 

 

 

5

 

Less: Write-off

 

 

(3

)

 

 

(6

)

 

 

(7

)

Translation adjustment

 

 

 

 

 

 

 

 

 

Balance at end of year

 

$

1

 

 

$

2

 

 

$

1

 

 

NOTE 7. OTHER CURRENT ASSETS

Other current assets consist of the following:

 

 

 

December 31

 

(in US$ thousands)

 

2022

 

 

2021

 

Loans receivable - current

 

$

29

 

 

$

33

 

Less: Allowance for loans receivable - current

 

 

(29

)

 

 

(33

)

Other receivable

 

 

374

 

 

 

 

Other

 

 

136

 

 

 

155

 

 

 

$

510

 

 

$

155

 

 

F-21


The following is a reconciliation of changes in our Company’s allowance for loans receivable - current during the years ended December 31, 2022, 2021 and 2020:

 

(in US$ thousands)

 

2022

 

 

2021

 

 

2020

 

Balance at beginning of year

 

$

33

 

 

$

32

 

 

$

30

 

Reversal for collection of bad debt

 

 

 

 

 

 

 

 

 

Translation adjustment

 

 

(4

)

 

 

1

 

 

 

2

 

Balance at end of year

 

$

29

 

 

$

33

 

 

$

32

 

 

NOTE 8. INVESTMENT IN SECURITIES

 

Investment in securities – current and noncurrent consist of the following:

 

 

 

December 31

 

(in US$ thousands)

 

2022

 

 

2021

 

Debt securities, classified as available-for-sale

 

$

7,950

 

 

$

8,132

 

Equity securities

 

 

2,371

 

 

 

2,190

 

 

 

$

10,321

 

 

$

10,322

 

 

 

Our Company’s investment in securities - current and noncurrent are invested in convertible promissory notes and preferred shares. During 2021, we recognized gains of $125 thousand on disposal of investment in securities, consisting of a gain of $79 thousand on the disposal of an equity security that have been fully impaired years ago, and a gain of $46 thousand on the deemed disposal arising from the partial conversion of the aforementioned promissory note into the preferred shares. (Please see Note 17, “Commitments and Contingencies, (c) Investment Agreements”, for additional information.) Certain of our investment in securities, though denominated in US dollars, are held by an entity of ours whose functional currency is not US dollars, resulting to unrealized exchange gain or loss accounted for as other comprehensive income or loss, and corresponding translation adjustment accordingly.

 

The promissory notes are convertible into common shares at a price of US$3.00 per share, subject to certain adjustments, and shall be automatically converted upon certain conditions outlined in the agreements. The promissory notes are also convertible into certain preferred shares in accordance with the terms of the agreements. The convertible promissory notes are redeemable based upon certain agreed-upon conditions.

 

We assessed the estimated fair values of these investments as of December 31, 2022. See Note 4 “Fair Value Measurements” for additional information.

 

F-22


NOTE 9. LEASE ARRANGEMENTS

We rent certain office premises and automobile for operation use under lease agreements that expire at various dates through 2026.

 

Right-of-use assets

 

Right-of-use assets consist of the following:

 

 

 

December 31

 

(in US$ thousands)

 

2022

 

 

2021

 

Carrying amount:

 

 

 

 

 

 

Office premise

 

$

1,306

 

 

$

1,971

 

 

The following tables summarize changes to our Company’s right-of use assets during 2022 and 2021:

(in US$ thousands)

 

Cost

 

 

 

2022

 

 

2021

 

Balance at January 1

 

$

2,390

 

 

$

 

Additions

 

 

 

 

 

2,364

 

Exchange differences

 

 

(225

)

 

 

26

 

Balance at December 31

 

$

2,165

 

 

$

2,390

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

 

 

2022

 

 

2021

 

Balance at January 1

 

$

419

 

 

$

 

Depreciation

 

 

489

 

 

 

415

 

Exchange differences

 

 

(49

)

 

 

4

 

Balance at December 31

 

$

859

 

 

$

419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying amounts

 

 

 

2022

 

 

2021

 

Balance at January 1

 

$

1,971

 

 

$

 

Balance at December 31

 

$

1,306

 

 

$

1,971

 

 

Lease liabilities

 

 

 

December 31

 

(in US$ thousands)

 

2022

 

 

2021

 

Carrying amount:

 

 

 

 

 

 

Current portion (classified under other current liabilities)

 

$

440

 

 

$

537

 

Noncurrent portion

 

 

893

 

 

 

1,450

 

 

 

$

1,333

 

 

$

1,987

 

 

Discount rates for the existing lease liabilities ranged from 1.44% to 2.8% as of December 31, 2022, and from 1.44% to 2.88% as of December 31, 2021.

 

Material terms of right-of-use assets

We lease office premises and automobile for operational use with lease terms of 2 to 5 years. We do not have purchase options to acquire the leasehold office premises at the end of the lease terms.

 

F-23


Supplemental information

Supplemental disclosures of cash flow and noncash information consist of the following:

 

 

 

For the Year ended December 31

 

(in US$ thousands)

 

2022

 

 

2021

 

Cash paid for operating leases

 

$

502

 

 

$

531

 

Lease liabilities arising from obtaining right-of-use assets

 

$

 

 

$

2,364

 

 

 

 

 

 

 

 

 

 

As of December 31

 

 

 

2022

 

 

2021

 

Weighted-average remaining lease term

 

3.03 years

 

 

4.00 years

 

Weighted-average discount rate

 

1.50%

 

 

1.54%

 

 

Operating lease expenses were $520 thousand and $456 thousand during the years ended December 31, 2022 and 2021, respectively.

 

The table below reconciles the undiscounted cash flows for each of the first five years and total of the remaining years to the operating lease liabilities recorded on the consolidated balance sheet as of December 31, 2022:

 

(in US$ thousands)

 

 

 

Operating Leases

 

Year

 

 

 

 

 

2023

 

 

 

$

455

 

2024

 

 

 

 

426

 

2025

 

 

 

 

412

 

2026

 

 

 

 

69

 

Total minimum lease payments

 

 

 

 

1,362

 

Less: amount of lease payments representing interest

 

 

 

 

(29

)

Present value of future minimum lease payments

 

 

 

 

1,333

 

Less: current obligation under leases

 

 

 

 

(440

)

Non-current lease obligations

 

 

 

$

893

 

 

NOTE 10. ACCRUED EXPENSES

Accrued expenses consist of the following:

 

 

December 31

 

(in US$ thousands)

 

2022

 

 

2021

 

Accrued professional fees

 

$

393

 

 

$

437

 

Accrued compensation

 

 

201

 

 

 

266

 

Accrued royalties

 

 

122

 

 

 

155

 

Accrued advertising expenses

 

 

21

 

 

 

99

 

Accrued director compensation and liability insurance

 

 

107

 

 

 

107

 

Other

 

 

307

 

 

 

371

 

 

 

$

1,151

 

 

$

1,435

 

 

NOTE 11. DEFERRED REVENUE

Deferred revenue consists of the following:

 

 

 

December 31

 

(in US$ thousands)

 

2022

 

 

2021

 

Unused virtual points

 

$

700

 

 

$

702

 

Unamortized virtual items

 

 

95

 

 

 

168

 

Advances for pre-order items

 

 

22

 

 

 

10

 

 

 

$

817

 

 

$

880

 

 

F-24


The breakage amounts recognized as revenue during the years ended December 31, 2022 and 2021 were $20 thousand and $62 thousand, respectively.

NOTE 12. PENSION BENEFITS

Our Company and our subsidiaries have defined benefit and defined contribution pension plans that cover substantially all of our employees.

Defined Benefit Pension Plan

We have a defined benefit pension plan in accordance with the Labor Standards Law of the Republic of China (R.O.C.) for our employees located in Taiwan, covering substantially all full-time employees for services provided prior to July 1, 2005, and employees who have elected to remain in the defined benefit pension plan subsequent to the enactment of the Labor Pension Act on July 1, 2005. Under the defined benefit pension plan, employees are entitled to a lump sum retirement benefit upon retirement equivalent to the aggregate of 2 months’ pensionable salary for each of the first 15 years of service and 1 month’s pensionable salary for each year of service thereafter subject to a maximum of 45 months’ pensionable salary. The pensionable salary is the monthly average salary or wage of the final six months prior to approved retirement.

We use December 31 as the measurement date for our defined benefit pension plan. As of December 31, 2022 and 2021, the accumulated benefit obligation amounted to $247 thousand and $294 thousand, respectively, and the funded status of prepaid pension assets amounted to $142 thousand and $83 thousand, respectively. The fair value of plan assets amounted to $463 thousand and $473 thousand as of December 31, 2022 and 2021, respectively. The accumulated other comprehensive loss amounted to ($4) thousand and ($80) thousand as of December 31, 2022 and 2021, respectively. The net periodic benefit cost for 2022, 2021 and 2020 amounted to $1 thousand, $3 thousand and $1 thousand, respectively.

The following table sets forth the plan’s benefit obligations, fair value of plan assets, and funded status at December 31, 2022 and 2021:

 

 

 

December 31

 

(in US$ thousands)

 

2022

 

 

2021

 

Benefit obligation

 

$

321

 

 

$

390

 

Fair value of plan assets

 

 

463

 

 

 

473

 

 

 

$

(142

)

 

$

(83

)

Amounts recognized in the balance sheet consist of:

 

 

 

 

 

 

Noncurrent liabilities (assets)

 

$

(142

)

 

$

(83

)

Accumulated other comprehensive income

 

 

 

 

 

 

Net amount recognized

 

$

(142

)

 

$

(83

)

Amounts recognized in accumulated comprehensive income
   (loss) consist of:

 

 

 

 

 

 

Unrecognized net gain (loss)

 

$

(4

)

 

$

(80

)

 

For the years ended December 31, 2022, 2021 and 2020, the net period pension cost consisted of the following:

 

 

 

December 31

 

(in US$ thousands)

 

2022

 

 

2021

 

 

2020

 

Service cost

 

$

 

 

$

 

 

$

 

Interest cost

 

 

2

 

 

 

3

 

 

 

4

 

Expected return on plan assets

 

 

(3

)

 

 

(3

)

 

 

(5

)

Amortization of net loss

 

 

2

 

 

 

3

 

 

 

2

 

Curtailment gain

 

 

 

 

 

 

 

 

 

 

 

$

1

 

 

$

3

 

 

$

1

 

 

Weighted average assumptions used to determine benefit obligations for 2022 and 2021 were as follows:

 

 

 

December 31

 

 

 

2022

 

 

2021

 

Discount rate

 

 

1.750

%

 

 

0.750

%

Rate of compensation increase

 

 

2.00

%

 

 

2.00

%

 

F-25


Weighted average assumptions used to determine net periodic benefit cost for end of fiscal year were as follows:

 

 

 

2022

 

 

2021

 

Discount rate

 

 

0.750

%

 

 

0.750

%

Rate of return on plan assets

 

 

0.750

%

 

 

0.750

%

Rate of compensation increase

 

 

2.00

%

 

 

2.00

%

 

Management determines the discount rate and rate of return on plan assets based on the yields of fifteen year ROC central government bonds which is in line with the respective employees remaining service period and the historical rate of return on the above mentioned Fund mandated by the ROC Labor Standard Law.

We have contributed an amount equal to 2% of the salaries and wages paid to all qualified employees located in Taiwan to a pension fund (the “Fund”). The Fund is administered by a pension fund monitoring committee (the “Committee”) and deposited in the Committee’s name in the Bank of Taiwan. Our Company makes pension payments from our account in the Fund unless the Fund is insufficient, in which case we make payments from internal funds as payments become due. We seek to maintain a normal, highly liquid working capital balance to ensure payments are made timely.

We expect to make a contribution of $0 thousand to the Fund in 2023. We expect to make future benefit payments of $5 thousand to employees from 2023 to 2027 and $66 thousand from 2028 to 2032.

Defined Contribution Pension Plans

We have provided defined contribution plans for employees located in Taiwan and Hong Kong. Contributions to the plans are expensed as incurred.

Taiwan

Pursuant to the new “Labor Pension Act” enacted on July 1, 2005, our Company has a defined contribution pension plan for our employees located in Taiwan. For eligible employees who elect to participate in the defined contribution pension plan, we contribute no less than 6% of an employee’s monthly salary and wage and up to the maximum amount of NT$9 thousand (approximately $293), to each of the eligible employees’ individual pension accounts at the Bureau of Labor Insurance each month. Pension payments to employees are made either by monthly installments or in a lump sum from the accumulated contributions and earnings in employees’ individual accounts.

Hong Kong

According to the relevant Hong Kong regulations, we provide a contribution plan for the eligible employees in Hong Kong. We must contribute at least 5% of the employees’ total salaries. For this purpose, the monthly relevant contribution to their individual contribution accounts is subject to a cap of HK$1.5 thousand (approximately $192). After the termination of employment, the benefits still belong to the employees in any circumstances.

The total amount of defined contribution pension expenses pursuant to our defined contribution plans for the years ended December 31, 2022, 2021 and 2020 were $167 thousand, $193 thousand, and $187 thousand, respectively, which are included in operating expenses.

 

NOTE 13. SHAREHOLDERS’ EQUITY

In accordance with Singapore law, the holders of ordinary shares that do not have par value, are entitled to receive dividends as declared from time to time and are entitled to one vote per share at the general meeting of our Company. All Shares rank equally with regard to our Company’s residual assets. In addition, we are not required to have a number of authorized ordinary shares to be issued.

 

F-26


NOTE 14. ACCUMULATED OTHER COMPREHENSIVE LOSS

The accumulated balances for each component of other comprehensive income (loss) are as follows:

(in US$ thousands)

 

Foreign
currency items

 

 

Unrealized
gain (loss) on
securities

 

 

Pension and
post retirement
benefit plans

 

 

Accumulated
other
comprehensive
loss

 

Balance as of January 1, 2020

 

$

(22,180

)

 

$

 

 

$

(66

)

 

$

(22,246

)

Foreign currency translation adjustment

 

 

224

 

 

 

 

 

 

 

 

 

224

 

Pension and post retirement benefit adjustment

 

 

 

 

 

 

 

 

(28

)

 

 

(28

)

Unrealized holding loss arising during period

 

 

 

 

 

(351

)

 

 

 

 

 

(351

)

Balance as of December 31, 2020

 

 

(21,956

)

 

 

(351

)

 

 

(94

)

 

 

(22,401

)

Foreign currency translation adjustment

 

 

203

 

 

 

 

 

 

 

 

 

203

 

Pension and post retirement benefit adjustment

 

 

 

 

 

 

 

 

14

 

 

 

14

 

Unrealized holding loss arising during period

 

 

 

 

 

(124

)

 

 

 

 

 

(124

)

Reclassification adjustment for loss included in net income

 

 

 

 

 

97

 

 

 

 

 

 

97

 

Other

 

 

 

 

 

(10

)

 

 

 

 

 

(10

)

Balance as of December 31, 2021

 

 

(21,753

)

 

 

(388

)

 

 

(80

)

 

 

(22,221

)

Foreign currency translation adjustment

 

 

(190

)

 

 

 

 

 

 

 

 

(190

)

Pension and post retirement benefit adjustment

 

 

 

 

 

 

 

 

76

 

 

 

76

 

Unrealized holding gain arising during period

 

 

 

 

 

620

 

 

 

 

 

 

620

 

Balance as of December 31, 2022

 

$

(21,943

)

 

$

232

 

 

$

(4

)

 

$

(21,715

)

 

There were no significant tax effects allocated to each component of other comprehensive income for the years ended December 31, 2022, 2021 and 2020.

 

NOTE 15. SHARE-BASED COMPENSATION

During 2022, 2021 and 2020, all the stock-based compensation expenses were recognized in the general and administrative expenses in our consolidated statements of operations. The stock-based compensation expense recognized in the general and administrative expenses in our consolidated statements of operations were $0 thousand, $0 thousand and $1 thousand, respectively.

 

There were no significant capitalized stock-based compensation costs at December 31, 2022 and 2021. There was no recognized stock-based compensation tax benefit for the years ended December 31, 2022, 2021 and 2020, as our Company recognized a full valuation allowance on net deferred tax assets as of December 31, 2022 and 2021.

(a) Overview of Stock-Based Compensation Plans

Summarized below are the stock-based compensation plans pursuant to which awards have been granted as of December 31, 2022.

2004 Employee Share Option Plan

At the June 2004 annual general meeting of shareholders, the shareholders of our Company approved the GigaMedia Limited 2004 Employee Share Option Plan (the “2004 Plan”) under which up to 1.4 million ordinary shares of our Company have been reserved for issuance. All employees, officers, directors, supervisors, advisors, and consultants of our Company are eligible to participate in the 2004 Plan. The 2004 Plan is administered by a committee designated by the board of directors. The committee as plan administrator has complete discretion to determine the exercise price for the option grants, the eligible individuals who are to receive option grants, the time or times when options grants are to be made, the number of shares subject to grant and the vesting schedule. The maximum contractual term for the options under the 2004 Plan is 10 years.

2006 Equity Incentive Plan

At the June 2006 annual general meeting of shareholders, the shareholders of our Company approved the GigaMedia Limited 2006 Equity Incentive Plan (the “2006 Plan”) under which up to 200 thousand ordinary shares of our Company have been reserved for issuance. The 2006 Plan is administered by a committee designated by the board of directors. The committee as plan administrator has complete discretion to determine the grant of awards under the 2006 Plan. The maximum contractual term for the options under the 2006 Plan is 10 years.

F-27


2007 Equity Incentive Plan

At the June 2007 annual general meeting of shareholders, the shareholders of our Company approved the GigaMedia Limited 2007 Equity Incentive Plan (the “2007 Plan”) under which up to 400 thousand ordinary shares of our Company have been reserved for issuance. The 2007 Plan is administered by a committee designated by the board of directors. The committee as plan administrator has complete discretion to determine the grant of awards under the 2007 Plan. The maximum contractual term for the options under the 2007 Plan is 10 years.

 

Summarized below are the general terms of our stock-based compensation plans, for which awards have been granted as of December 31, 2022.

 

Stock-Based compensation plan

 

Granted awards

 

 

 

Vesting schedule

 

Options’ exercise
price

 

RSUs’ grant date
fair value

 

2004 plan

 

 

1,575,037

 

(1)

 

immediately upon granting to four years

 

$3.95~$12.75

 

 

 

2006 Plan

 

 

256,716

 

(2)

 

immediately upon granting to four years

 

$3.85~$83

 

$14.55~$80.05

 

2007 Plan

 

 

675,057

 

(3)

 

immediately upon granting to four years

 

$2.90~$90.85

 

$12.35~$76.75

 

 

(1)
The granted awards, net of forfeited or canceled options, were within reserved shares of 1,400 thousand ordinary shares.
(2)
The granted awards, net of forfeited or canceled options or shares, were within reserved shares of 200 thousand ordinary shares.
(3)
The granted awards, net of forfeited or canceled options or shares, were within reserved shares of 400 thousand ordinary shares.

 

Options and RSUs generally vest over the schedule described above. Certain RSUs provide for accelerated vesting if there is a change in control. All options and RSUs are expected to be settled by issuing new shares.

(b) Options

In 2022, 2021 and 2020, no options were exercised for each year.

Our Company uses the Black-Scholes option-pricing model to estimate the fair value of stock options granted to employees on the grant date. No options were granted to employees during 2022, 2021 and 2020.

Option term. The expected term of the options granted represents the period of time that they are expected to be outstanding. Our Company estimates the expected term of options granted based on historical experience with grants and option exercises.

Expected volatility rate. An analysis of historical volatility was used to develop the estimate of expected volatility.

Risk-free interest rate. The risk-free interest rate is based on yields of U.S. Treasury bonds for the expected term of the options.

Expected dividend yield. The dividend yield is based on our Company’s current dividend yield.

Option transactions during the last three years are summarized as follows:

 

2022

 

 

2021

 

2020

 

 

Weighted
Avg.
Exercise
Price

 

 

No. of
Shares
(in thousands)

 

 

Weighted-
Average
Remaining
Contractual
Term

 

 

Aggregate
Intrinsic
Value
(in thousands)

 

 

Weighted
Avg.
Exercise
Price

 

 

No. of
Shares
(in thousands)

 

 

 

Weighted
Avg.
Exercise
Price

 

 

No. of
Shares
(in thousands)

 

Balance at January 1

$

6.13

 

 

 

37

 

 

 

 

 

 

 

 

$

6.16

 

 

 

49

 

 

 

$

11.00

 

 

 

225

 

Options granted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options Forfeited / canceled /
   expired

 

4.05

 

 

 

(4

)

 

 

 

 

 

 

 

 

6.25

 

 

 

(12

)

 

 

 

12.35

 

 

 

(176

)

Balance at December 31

$

6.38

 

 

 

33

 

 

 

1.57

 

 

$

 

 

$

6.13

 

 

 

37

 

 

 

$

6.16

 

 

 

49

 

Exercisable at December 31

$

6.38

 

 

 

33

 

 

 

1.57

 

 

$

 

 

$

6.13

 

 

 

37

 

 

 

$

6.16

 

 

 

49

 

Vested and expected to vest at
   December 31

$

6.38

 

 

 

33

 

 

 

1.57

 

 

$

 

 

$

6.13

 

 

 

37

 

 

 

$

6.16

 

 

 

49

 

 

The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value (the difference between GigaMedia’s closing stock price on the last trading day of 2022 and the exercise price of an option, multiplied by the number of in-the-money

F-28


options) that would have been received by the option holders had they exercised their options on December 31, 2022. This amount changes based on the fair market value of GigaMedia’s stock.

As of December 31, 2022, there was no unrecognized compensation cost related to non-vested options.

The following table sets forth information about stock options outstanding at December 31, 2022:

 

Options outstanding

 

Option currently exercisable

 

Exercise price

 

No. of Shares
(in thousands)

 

 

Weighted
average
remaining
contractual life

 

Exercise price

 

No. of Shares
(in thousands)

 

Under $5

 

 

4

 

 

4.35 years

 

Under $5

 

 

4

 

$5~$50

 

 

29

 

 

1.18 years

 

$5~$50

 

 

29

 

$50~$100

 

 

 

 

 

 

$50~$100

 

 

 

 

 

 

33

 

 

 

 

 

 

 

33

 

 

(c) RSUs

The fair value of RSUs is determined and fixed on the grant date based on our stock price. No RSUs were granted during the years ended December 31, 2022, 2021 and 2020.

As of December 31 2022 and 2021, there was no unrecognized compensation cost related to non-vested RSUs. Our Company received no cash from employees as a result of employee stock award vesting and the forfeiture of RSUs during 2022, 2021 and 2020.

 

NOTE 16. INCOME TAXES

Income (loss) before income taxes by geographic location is as follows:

 

(in US$ thousands )

 

2022

 

 

2021

 

 

2020

 

Taiwan operations

 

$

(1,588

)

 

$

(1,989

)

 

$

(1,129

)

Non-Taiwan operations

 

 

(1,164

)

 

 

(1,436

)

 

 

(164

)

 

 

$

(2,752

)

 

$

(3,425

)

 

$

(1,293

)

 

The components of income tax benefit (expense) by taxing jurisdiction are as follows:

 

( in US$ thousands )

 

2022

 

 

2021

 

 

2020

 

Taiwan:

 

 

 

 

 

 

 

 

 

Current

 

$

 

 

$

 

 

$

 

Deferred

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

 

Non-Taiwan:

 

 

 

 

 

 

 

 

 

Current

 

$

 

 

$

 

 

$

 

Deferred

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

 

Total current income tax benefit (expense)

 

$

 

 

$

 

 

$

 

Total deferred income tax benefit

 

$

 

 

$

 

 

$

 

Total income tax benefit

 

$

 

 

$

 

 

$

 

 

Our ultimate parent company is based in Singapore.

F-29


A reconciliation of our effective tax rate related to the statutory tax rate in Taiwan, where our major operations are based, is as follows:

 

 

2022

 

 

2021

 

 

2020

 

Taiwan statutory rate, including taxes on income and
   retained earnings

 

 

24.00

%

 

 

24.00

%

 

 

24.00

%

Foreign tax differential

 

 

(3.03

)%

 

 

(5.75

)%

 

 

(0.47

)%

Expiration of net operating loss carryforwards

 

 

(20.18

)%

 

 

(6.47

)%

 

 

(31.92

)%

Net operating loss carryforwards not utilized due to dissolution of subsidiaries

 

 

(42.73

)%

 

 

 

 

 

 

Other non-deductible expenses

 

 

(9.79

)%

 

 

(1.65

)%

 

 

(3.99

)%

Cumulative effect of initially applying new accounting standards

 

 

 

 

 

 

 

 

 

Change in deferred tax assets and valuation allowance

 

 

24.94

%

 

 

(10.32

)%

 

 

10.52

%

Loss on investment in subsidiaries dissolved

 

 

26.62

%

 

 

 

 

 

 

Other

 

 

0.17

%

 

 

0.19

%

 

 

1.86

%

Effective rate

 

 

 

 

 

 

 

 

 

 

The significant components of our deferred tax assets consist of the following:

 

(in US$ thousands)

 

December 31

 

 

 

2022

 

 

2021

 

Net operating loss carryforwards

 

$

11,385

 

 

$

13,079

 

Share-based compensation

 

 

292

 

 

 

324

 

Investments

 

 

131

 

 

 

145

 

Lease right-of-use assets

 

 

6

 

 

 

4

 

Intangible assets and goodwill

 

 

 

 

 

1

 

Other

 

 

66

 

 

 

54

 

 

 

 

11,880

 

 

 

13,607

 

Less: valuation allowance

 

 

(11,880

)

 

 

(13,607

)

Deferred tax assets - net

 

$

 

 

$

 

 

A reconciliation of the beginning and ending amounts of our valuation allowance on deferred tax assets for the years ended December 31, 2022, 2021 and 2020 are as follows:

 

(in US$ thousands)

 

2022

 

 

2021

 

 

2020

 

Balance at beginning of year

 

$

13,607

 

 

$

13,046

 

 

$

12,732

 

Subsequent reversal and utilization of valuation allowance

 

 

(94

)

 

 

(81

)

 

 

(87

)

Changes to valuation allowance

 

 

1,158

 

 

 

575

 

 

 

1,585

 

Expirations

 

 

(1,731

)

 

 

(221

)

 

 

(1,720

)

Exchange differences

 

 

(1,060

)

 

 

288

 

 

 

536

 

Balance at end of year

 

$

11,880

 

 

$

13,607

 

 

$

13,046

 

 

Under ROC Income Tax Act, the tax loss carryforward in the preceding ten years would be deducted from income tax for Taiwan operations.

As of December 31, 2022, we had net operating loss carryforwards available to offset future taxable income, shown below by major jurisdictions:

 

Jurisdiction

 

Amount

 

 

Expiring year

Hong Kong

 

$

15,330

 

 

indefinite

Taiwan

 

 

41,287

 

 

2023~2032

 

 

$

56,617

 

 

 

 

Unrecognized Tax Benefits

 

As of December 31, 2022, 2021 and 2020, there were no unrecognized tax benefits that if recognized would affect the effective tax rate.

F-30


There were no interest and penalties related to income tax liabilities recognized for the years ended December 31, 2022, 2021 and 2020.

Our major tax paying components are all located in Taiwan. As of December 31, 2022, the income tax filings in Taiwan have been examined for the years through 2021.

 

NOTE 17. COMMITMENTS AND CONTINGENCIES

Commitments

(a) Operating Leases

We rent certain office premises and automobile for operation use under lease agreements that expire at various dates through 2026. Please refer to Note 9 for more information of our lease arrangements.

 

(b) License Agreements

We have contractual obligations under various license agreements to pay the licensors license fees and minimum guarantees against future royalties. There were no committed license fees and minimum guarantees against future royalties set forth in our significant license agreements as of December 31, 2022.

 

For a specific licensed game, we were required to pay an incentive fee of $30 thousand to the licensor for every $500 thousand additional revenues generated from the game during the agreement period from January 2020 to January 2022. In January 2022, we entered an extension and amendment agreement to extend the term and modified certain provisions. The extension term commenced on January 27, 2022 and expires on January 26, 2024, and the incentive fee is $20 thousand for every $600 thousand additional revenues generated during the extension term.

 

(c) Investment Agreements

On August 31, 2020, we entered into a convertible note purchase agreement to purchase a US$10,000,000 principal amount convertible promissory note (the “Note”) issued by Aeolus Robotics Corporation (“Aeolus”), a global company primarily engaged in designing, manufacturing, processing and sales of intellectual robotics. The Note, which bears interest at a rate of 2% per annum, was due on August 30, 2022 but was extendable to August 30, 2023 at Aeolus’s option, and all or a portion of the principal amount under the Note may be convertible at GigaMedia’s option upon maturity, upon prepayment, or when certain events occur, into ordinary shares or preferred shares of Aeolus at a price of US$3.00 per share, or into preferred shares in Aeolus’s nearest next round equity financing where Aeolus issues further preferred shares. GigaMedia may elect to convert all or any part of the principal amount of the Note into the preferred shares to be issued at the Qualified Financing, among which (1) 20% of such outstanding principal amount shall be converted at a conversion price equal to 90% of the purchase price offered to the investors in such qualified financing, and (2) 80% of such outstanding principal amount shall converted at a conversion price equal to 100% of the purchase price offered to the investors in such qualified financing. In the event that any portion of the principal amount is converted into the ordinary or preferred shares, all the interest accrued but unpaid on such portion of principal amount shall be waived. Assuming full conversion of the Note into ordinary shares and the exercise or conversion of all other Aeolus rights, options and convertible securities outstanding as of August 31, 2020, we would beneficially own 3,333,333 shares representing approximately 4.62% of the total ordinary shares of Aeolus as of August 31, 2020.

In November 2021, Aeolus notified GigaMedia that it intended to issue series B preferred shares, par value of US$0.0001 per share (the “Series B Preferred Shares”), to certain new series B preferred shareholders for a subscription price of US$3.02 per share (the “Next Round Financing”). The Next Round Financing constituted a Qualified Financing as defined in the said Note. GigaMedia exercised its conversion right in accordance with the Note with respect to US$2,000,000 of principal amount at the conversion price of US$2.718 per share, effective December 30, 2021. GigaMedia received 735,835 Series B Preferred Shares.

After the conversion, the outstanding principal amount under the note was US$8,000,000, and GigaMedia’s right to elect to convert the remaining amount upon maturity, upon prepayment, or when certain events occur, into ordinary shares of Aeolus at a price of US$3.00 per share, is not affected.

On July 29, 2022, Aeolus notified GigaMedia that it had decided to exercise its right of extension under the Note to extend the original August 30, 2022 maturity date to August 30, 2023.

F-31


If assuming full conversion of the remaining principal amount of the Note into ordinary shares, we would beneficially own 2,666,666 ordinary shares. Along with the above 735,835 preferred shares, that would represent, assuming the exercise or conversion of all other rights, options and convertible securities, approximately 3.16% of the total voting shares of Aeolus as of December 31, 2022.

Contingencies

We are subject to legal proceedings and claims that arise in the normal course of business.

 

On January 15, 2018, Ennoconn Corporation (“Ennoconn”) filed a complaint against one of our subsidiaries, GigaMedia Cloud Services Co., Ltd. (“GigaMedia Cloud”) in the Taiwan Taipei District Court. The complaint alleged that GigaMedia Cloud is obligated to pay Ennoconn NTD 79,477,648 (approximately $2,588,005) in connection with a transaction to purchase taximeters in 2015. GigaMedia Cloud filed an answer to the complaint denying Ennoconn’s allegations in the lack of factual and legal basis on March 1, 2018. On November 15, 2018, the Taiwan Taipei District Court determined that all of Ennoconn’s claims were without merit and made a judgment denying the complaint. On January 3, 2019, Ennoconn filed an appeal demanding the judgment which was entered in the District Court, to be reversed and amended. The civil court of the second instance, the Taiwan High Court, has conducted the session of the preparatory proceedings for several times during 2019. As a result, the Taiwan High Court ruled on January 8, 2020, that the decision of the Taiwan Taipei District Court should be partially modified and Ennoconn is entitled to NTD 27,084,180 (approximately $881,934). GigaMedia Cloud has filed another appeal with the Taiwan Supreme Court on February 4, 2020. On May 5, 2021, the Taiwan Supreme Court revoked the previous ruling of the Taiwan High Court, and sent the case back to the Taiwan High Court for a retrial. Under the Taiwan Supreme Court’s ruling, the appeal made by Ennoconn should be reviewed by the Taiwan High Court by following the instructions of the Taiwan Supreme Court. On May 18, 2022, the Taiwan High Court found such appeal meritless and made a civil judgment denying the complaint by Ennoconn. On June 15, 2022, Ennoconn filed an appeal and demanded that the Taiwan Supreme Court reverse this civil judgment and remand the case to the Taiwan High Court. On February 22, 2023 the Taiwan Supreme Court revoked the previous ruling of the Taiwan High Court, and sent the case back to the Taiwan High Court for a retrial. On April 21, 2023, we made a court appearance before the Taiwan High Court for the preliminary proceeding. As of the issuance date of the consolidated financial statements, the Taiwan High Court has not made any further decisions.

GigaMedia Cloud accrued its best estimate for the ultimate resolution of this claim. On the other hand, pursuant to Taiwan’s Company Act, the shareholder of GigaMedia Cloud is limitedly liable for GigaMedia Cloud in an amount equal to the total value of shares subscribed. Therefore, we believe that the immediate parent company, the intermediate parent companies, as well as GigaMedia, the ultimate parent company, individually or collectively do not have obligations to absorb GigaMedia Cloud’s loss exceeding GigaMedia Cloud’s net worth and accordingly, it will not have a material adverse impact on our financial condition, results of operations or cash flows.

 

 

NOTE 18. SEGMENT, PRODUCT, GEOGRAPHIC AND OTHER INFORMATION

We have only one segment, the digital entertainment business segment, which operates a portfolio of digital entertainment products, primarily targeting digital entertainment service users across Asia.

Our Company uses the income from operations as the measurement for the basis of performance assessment. The basis for such measurement is the same as that for the preparation of consolidated financial statements. Please refer to the consolidated statements of operations and comprehensive income (loss) for the related segment revenue and operating results.

 

Major Product Lines

Revenues from our Company’s major product lines are summarized as follow:

(in US$ thousands)

 

2022

 

 

2021

 

 

2020

 

MahJong and casino casual games

 

$

1,308

 

 

$

1,493

 

 

$

1,833

 

PC-based online sports games

 

 

3,395

 

 

 

2,376

 

 

 

2,730

 

Mobile role playing games

 

 

801

 

 

 

1,522

 

 

 

2,270

 

Other games and game related revenues

 

 

81

 

 

 

101

 

 

 

42

 

 

 

$

5,585

 

 

$

5,492

 

 

$

6,875

 

 

Major Customers

No single customer represented 10% or more of GigaMedia’s consolidated total net revenues in any period presented.

F-32


Geographic Information

Revenues by geographic area are attributed by country of the operating entity location. Revenue from by geographic region is as follows:

 

(in US$ thousands)

 

 

 

 

 

 

 

 

 

Geographic region / country

 

2022

 

 

2021

 

 

2020

 

Taiwan

 

$

2,427

 

 

$

3,050

 

 

$

3,743

 

Hong Kong

 

 

3,158

 

 

 

2,442

 

 

 

3,132

 

 

 

$

5,585

 

 

$

5,492

 

 

$

6,875

 

 

Geographic information for property, plant and equipment, intangible assets and operating lease right-of-use assets are as follows:

 

(in US$ thousands)

 

December 31, 2022

 

 

December 31, 2021

 

Geographic region / country

 

Property, plant and equipment, net

 

 

Intangible assets, net

 

 

Operating lease right-of-use assets, net

 

 

Property, plant and equipment, net

 

 

Intangible assets, net

 

 

Operating lease right-of-use assets, net

 

Taiwan

 

$

103

 

 

$

19

 

 

$

1,289

 

 

$

88

 

 

$

12

 

 

$

1,897

 

Hong Kong

 

 

 

 

 

 

 

 

17

 

 

 

 

 

 

 

 

 

74

 

 

 

$

103

 

 

$

19

 

 

$

1,306

 

 

$

88

 

 

$

12

 

 

$

1,971

 

 

 

NOTE 19. SUBSEQUENT EVENT

There have been no events that have occurred subsequent to December 31, 2022, and through the date that the consolidated financial statements are issued that would require adjustment to or disclosure except as already disclosed in the consolidated financial statements.

F-33