Exhibit 99.1

Item 1

Silicom Ltd.

and its Subsidiaries

Consolidated

Financial Statements

As of and for the year ended

December 31, 2017

Silicom Ltd. and its Subsidiaries

Consolidated Financial Statements as of December 31, 2017

Contents

	Page
Report of Independent Registered Public Accounting Firm	F-3
Consolidated Balance Sheets	F-5
Consolidated Statements of Operations	F-7
Consolidated Statements of Changes in Shareholders’ Equity	F-8
Consolidated Statements of Cash Flows	F-9
Notes to the Consolidated Financial Statements	F-10

F-2

Report of Independent Registered Public Accounting Firm

To the Shareholders and Board of Directors of Silicom Ltd.:

Opinions on the Consolidated Financial Statements and Internal Control Over Financial Reporting

We have audited the accompanying consolidated balance sheets of Silicom Ltd. and subsidiaries (the Company) as of December 31, 2016 and 2017, the related consolidated statements of operations, changes in shareholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2017, and the related notes (collectively, the consolidated financial statements). We also have audited the Company’s internal control over financial reporting as of December 31, 2017, based on “criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission”.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2016 and 2017, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2017, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2017, based on “criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission”.

Basis for Opinions

The Company’s management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Form 6-K. Our responsibility is to express an opinion on the Company’s consolidated financial statements and an opinion on the Company’s internal control over financial reporting 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 audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.

F-3

Our audits of the consolidated financial statements 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. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.

Definition and Limitations of Internal Control Over Financial Reporting

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

/s/ Somekh Chaikin

Certified Public Accountants (Isr.)

Member Firm of KPMG International

We have served as the Company’s auditor since 1997.

Tel Aviv, Israel

March 15, 2018

F-4

Silicom Ltd. and its Subsidiaries

Consolidated Balance Sheets as of December 31

			2016		2017
	Note		US$ thousands		US$ thousands
Assets
Current assets
Cash and cash equivalents		4		11,917		17,021
Marketable securities		2F, 5		16,263		7,752
Accounts receivable:
Trade, net		2G		27,305		40,742
Other				3,113		5,823
Related parties				417		625
Inventories		6		44,280		51,487
Total current assets				103,295		123,450
Marketable securities		2F, 5		7,769		5,945
Assets held for employees' severance benefits		9		1,436		1,591
Deferred tax assets		14G		1,537		899
Property, plant and equipment ("PPE"), net		7		3,915		4,121
Intangible assets, net		8		2,924		1,047
Goodwill				25,561		25,561
Total assets				146,437		162,614

Avi Eizenman	Shaike Orbach	Eran Gilad
Chairman of the Board of Directors	Chief Executive Officer	Chief Financial Officer

Kfar-Saba, Israel

March 15, 2018

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

F-5

Silicom Ltd. and its Subsidiaries

Consolidated Balance Sheets as of December 31 (Continued)

			2016			2017
	Note		US$ thousands			US$ thousands
Liabilities and shareholders' equity
Current liabilities
Trade accounts payable				10,476			12,619
Other accounts payable and accrued expenses				7,484			6,420
Related parties				4			10
Total current liabilities				17,964			19,049
Long-term liabilities
Contingent consideration		3		4,642			-
Liability for employees' severance benefits		9		2,439			2,765
Total liabilities				25,045			21,814
Commitments and contingencies		10
Shareholders' equity		11
Ordinary shares, ILS 0.01 par value; 10,000,000 shares authorized; 7,396,584 and 7,564,502 issued as at December 31, 2016 and 2017, respectively; 7,381,613 and 7,549,531 outstanding as at December 31, 2016 and 2017, respectively				22			22
Additional paid-in capital				46,833			51,909
Treasury shares (at cost) - 14,971 ordinary shares as at December 31, 2016 and 2017				(38	)		(38	)
Retained earnings				74,575			88,907
Total shareholders' equity				121,392			140,800
Total liabilities and shareholders’ equity				146,437			162,614

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

F-6

Silicom Ltd. and its Subsidiaries

Consolidated Statements of Operations for the Year Ended December 31

			2015			2016			2017
			US$ thousands
	Note		Except for share and per share data
Sales*		12		82,738			100,347			125,690
Cost of sales				48,659			61,796			79,762
Gross profit				34,079			38,551			45,928
Operating expenses
Research and development**				9,702			12,663			13,915
Sales and marketing				5,651			6,423			6,722
General and administrative				3,611			3,969			4,507
Contingent consideration benefit		3		(3,090	)		(334	)		(4,642	)
Total operating expenses				15,874			22,721			20,502
Operating income				18,205			15,830			25,426
Financial income, net		13		220			35			156
Income before income taxes				18,425			15,865			25,582
Income taxes		14		1,905			2,728			3,868
Net income				16,520			13,137			21,714
Income per share:
Basic income per ordinary share (US$)		2S		2.273			1.789			2.912
Diluted income per ordinary share (US$)				2.242			1.767			2.856
Weighted average number of ordinary shares used to compute basic income per share (in thousands)				7,269			7,344			7,456
Weighted average number of ordinary shares used to compute diluted income per share (in thousands)				7,368			7,435			7,602

* Including sales to related parties in the amount of US$ 1,154 thousand, US$ 762 thousand and US$ 1,275 thousand in 2015, 2016 and 2017, respectively.

** Including services from related parties in the amount of US$ 285 thousand, US$ 351 thousand and US$ 170 thousand in 2015, 2016 and 2017, respectively.

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

F-7

Silicom Ltd. and its Subsidiaries

Consolidated Statements of Changes in Shareholders' Equity

	Ordinary shares				Additional paid-in capital		Treasury shares			Retained earnings			Total shareholders’ equity
	Number of shares(1)		US$ thousands
Balance at January 1, 2015		7,218,633		21		41,245		(38	)		59,504			100,732
Exercise of options and RSUs(2)		65,711		*-		943		-			-			943
Share-based compensation		-		-		1,913		-			-			1,913
Dividend (US $1.00  per share)		-		-		-		-			(7,274	)		(7,274	)
Net income		-		-		-		-			16,520			16,520
Balance at December 31, 2015		7,284,344		21		44,101		(38	)		68,750			112,834
Exercise of options and RSUs(2)		97,269		1		951		-			-			952
Share-based compensation		-		-		1,781		-			-			1,781
Dividend (US $1.00  per share)		-		-		-		-			(7,312	)		(7,312	)
Net income		-		-		-		-			13,137			13,137
Balance at December 31, 2016		7,381,613		22		46,833		(38	)		74,575			121,392
Exercise of options and RSUs(2)		167,918		*-		2,651		-			-			2,651
Share-based compensation		-		-		2,425		-			-			2,425
Dividend (US $1.00  per share)		-		-		-		-			(7,382	)		(7,382	)
Net income		-		-		-		-			21,714			21,714
Balance at December 31, 2017		7,549,531		22		51,909		(38	)		88,907			140,800

(1)	Net of 14,971 shares held by Silicom Inc.
(2)	Restricted share units (hereinafter - "RSUs")
*	Less than 1 thousand.

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

F-8

Silicom Ltd. and its Subsidiaries

Consolidated Statements of Cash Flows for the Year Ended December 31

	2015			2016			2017
	US$ thousands
Cash flows from operating activities
Net income		16,520			13,137			21,714
Adjustments required to reconcile net income to net cash provided by (used in) operating activities:
Depreciation and amortization		2,767			3,856			3,799
Write-down of obsolete inventory		219			3,170			2,918
Change in liability for employees' severance benefits, net		(112	)		126			171
Discount on marketable securities, net		561			358			217
Share-based compensation expense		1,998			1,550			2,425
Deferred taxes income		(907	)		(260	)		453
Capital gain		(3	)		-			-
Changes in assets and liabilities:
Accounts receivable - trade		(4,850	)		(4,007	)		(13,237	)
Accounts receivable - other		127			(1,832	)		(2,475	)
Accounts receivable - related parties		(83	)		56			(208	)
Inventories		(939	)		(21,426	)		(10,287	)
Trade accounts payable		234			1,809			1,698
Other accounts payable and accrued expenses		853			1,098			(1,144	)
Contingent consideration benefit		(3,090	)		(334	)		(4,642	)
Accounts payable - related parties		(8	)		(8	)		6
Net cash provided by (used in) operating activities		13,287			(2,707	)		1,408
Cash flows from investing activities
Proceeds from short term bank deposits, net		4,000			-			-
Sale of property, plant and equipment		19			-			-
Purchase of property, plant and equipment		(2,984	)		(1,441	)		(1,690	)
Investment in intangible assets		-			-			(11	)
Proceeds from maturity of marketable securities		15,100			8,575			16,175
Purchases of marketable securities		(12,935	)		-			(5,961	)
Business acquisition, net of acquired cash (see Note 3)		(10,000	)		-			-
Net cash provided by (used in) investing activities		(6,800	)		7,134			8,513
Cash flows from financing activities
Exercise of options		943			952			2,651
Dividend		(7,274	)		(7,312	)		(7,382	)
Payment made in connection with contingent consideration		-			(4,463	)		-
Net cash used in  financing activities		(6,331	)		(10,823	)		(4,731	)
Effect of exchange rate changes on cash balances held		132			135			(86	)
Increase (decrease) in cash and cash equivalents		288			(6,261	)		5,104
Cash and cash equivalents at beginning of year		17,890			18,178			11,917
Cash and cash equivalents at end of year		18,178			11,917			17,021
Supplementary cash flow information
A. Non-cash transactions:
Investments in PPE and intangible assets		72			39			119
B. Cash paid during the year for:
Income taxes		4,487			4,648			4,584

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

F-9

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 1 - General

Silicom Ltd. is an Israeli corporation engaged in designing, manufacturing, marketing and supporting high performance networking and data infrastructure solutions for a broad range of servers, server based systems and communications devices.

The Company's shares have been traded in the United States on the National Association of Securities Dealers Automated Quotation System ("NASDAQ") since February 1994. Since January 2, 2014 the Company's shares have been traded on the NASDAQ Global Select Market (prior thereto they were traded on the NASDAQ Global Market).  The Company's shares were traded in Israel on the Tel Aviv Stock Exchange ("TASE") from December 2005 through January 26, 2016, after which, on January 28, 2016, the Company delisted from trading on the TASE.

In these financial statements the terms "Company" or "Silicom" refer to Silicom Ltd. and its wholly owned subsidiaries, Silicom Connectivity Solutions, Inc. (hereinafter - "Silicom Inc.") and Silicom Denmark A/S (Fiberblaze A/S) (hereinafter – "Silicom Denmark"), whereas the term "subsidiaries" refers to Silicom Inc. and Silicom Denmark.

Note 2 - Summary of Significant Accounting Policies

The significant accounting policies, which are applied consistently throughout the periods presented, are as follows:

A. Financial statements in US dollars

Substantially all sales of the Company are made outside of Israel (see Note 12Aregarding geographical distribution), in US dollars ("dollars"). Most purchases of materials and components, and a significant part of the marketing costs are made or incurred, primarily in dollars. Therefore, the functional currency of the Company is the dollar.

Transactions and monetary balances in other currencies are translated into the functional currency using the current exchange rate.

All exchange gains and losses from remeasurement of monetary balance sheet items denominated in non-dollar currencies are reflected in earnings when they arise.

F-10

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 2 - Summary of significant Accounting Policies (cont’d)

B. Basis of presentation

The accompanying consolidated financial statements have been prepared with accounting principles generally accepted in the United States of America and include the accounts of the Company and its wholly-owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.

C. Estimates and assumptions

The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant items subject to such estimates and assumptions include income taxes, inventories, marketable securities, goodwill, intangible assets and share-based compensation.

D. Business combinations

The Company accounts for business combination in accordance with ASC No. 805, "Business Combinations". ASC No. 805 requires recognition of assets acquired and liabilities assumed at the acquisition date, measured at their fair values as of that date. Any excess of the fair value of net assets acquired over purchase price and any subsequent changes in estimated contingencies are to be recorded in the consolidated statements of operations.

E. Cash and cash equivalents

The Company considers highly liquid investments with original maturities of three months or less from the date of deposit to be cash equivalents.

F. Marketable securities

The Company classifies its marketable securities as held-to-maturity as they are debt securities in which the Company has the intent and ability to hold to maturity. Held-to-maturity (HTM) debt securities are recorded at amortized cost adjusted for the amortization or accretion of premiums or discounts.

Premiums and discounts on debt securities are amortized or accreted over the life of the related held-to-maturity security as an adjustment to yield using the effective interest method.

F-11

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 2 - Summary of significant Accounting Policies (cont’d)

F.             Marketable securities (cont’d)

Such amortization and accretion is included in the "Financial income, net" line item in the consolidated statements of operations.

When other-than-temporary impairment has occurred, the amount of the other-than-temporary impairment recognized in earnings depends on whether the Company intends to sell the security or it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss.

A decline in the market value of HTM security below cost that is deemed to be other than temporary results in an impairment to reduce the carrying amount to fair value. To determine whether an impairment is other than temporary, the Company considers all available information relevant to the collectibility of the security, including past events, current conditions, and reasonable and supportable forecasts when developing estimate of cash flows expected to be collected. Evidence considered in this assessment includes the reasons for the impairment, the severity and duration of the impairment, changes in value subsequent to year end, forecasted performance of the investee, and the general market condition in the geographic area or industry the investee operates in.

If the Company intends to sell the security or it is more likely than not will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss, the other-than-temporary impairment is recognized in earnings equal to the entire difference between the investment’s amortized cost basis and its fair value at the balance sheet date. If the Company does not intend to sell the security and it is not more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss, the other-than-temporary impairment is separated into the amount representing the credit loss and the amount related to all other factors. The amount of the total other-than-temporary impairment related to the credit loss is recognized in earnings.

G. Trade accounts receivable, net

Trade accounts receivable are recorded at the invoiced amount and do not bear interest. Amounts collected on trade accounts receivable are included in net cash provided by operating activities in the consolidated statements of cash flows. The Company maintains an allowance for doubtful accounts for estimated losses inherent in its accounts receivable portfolio. In establishing the required allowance, management considers historical losses adjusted to take into account current market conditions and its customers’ financial condition, the amount of receivables in dispute, and the current receivables aging and current payment patterns.

As of December 31, 2016 and 2017, the provision for doubtful accounts receivable amounted to US$ 20 thousand.

H. Inventories

Inventories are stated at the lower of cost and net realizable value. Cost is determined using the "weighted average-cost" method.

The Company writes down obsolete or slow moving inventory to its market value, on a quarterly basis.

F-12

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 2 - Summary of significant Accounting Policies (cont’d)

I. Assets held for employees’ severance benefits

Assets held for employees’ severance benefits represent contributions to severance pay funds and cash surrender value of insurance policies. The assets are recorded at their current cash redemption value.

J. Property, plant and equipment

Property, plant and equipment are stated at cost, net of accumulated depreciation. Depreciation is calculated on the straight-line basis over the estimated useful life of the assets at the following annual rates:

	%
Machinery and equipment	15 - 33
Office furniture and equipment	6 - 33
Leasehold improvements	*

*Over the shorter term of the lease or the life of the asset

K. Goodwill and other intangible assets

Goodwill reflects the excess of the purchase price of business acquired over the fair value of net assets acquired. Goodwill is not amortized but instead is tested for impairment at least annually or more frequently if events or changes in circumstances indicate that the carrying value may be impaired.

The Company operates in one operating segment and this segment comprises one reporting unit.

Goodwill is reviewed for impairment at least annually in accordance with ASU 2011-08, Testing Goodwill for Impairment. ASU 2011-08 provides an entity the option to perform a qualitative assessment to determine whether it is more likely than-not that the fair value of a reporting unit is less than its carrying amount prior to performing the two-step goodwill impairment test. If this is the case, the two-step goodwill impairment test is required. If it is more likely than-not that the fair value of a reporting unit is greater than its carrying amount, the two-step goodwill impairment test is not required.

F-13

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 2 - Summary of significant Accounting Policies (cont’d)

K.            Goodwill and other intangible assets (cont’d)

If the two-step goodwill impairment test is required, first, the fair value of the reporting unit is compared with its carrying amount (including goodwill). If the fair value of the reporting unit is less than its carrying amount, an indication of goodwill impairment exists for the reporting unit and the entity must perform step two of the impairment test (measurement). Under step two, an impairment loss is recognized for any excess of the carrying amount of the reporting unit’s goodwill over the implied fair value of that goodwill. The implied fair value of goodwill is determined by allocating the fair value of the reporting unit in a manner similar to a purchase price allocation and the residual fair value after this allocation is the implied fair value of the reporting unit goodwill. If the fair value of the reporting unit exceeds its carrying amount, step two does not need to be performed. During the year ended December 31, 2017, no impairments were found and therefore no impairment losses were recorded.

Intangible assets that are not considered to have an indefinite useful life are amortized over their estimated useful lives of 3 years. The acquired customer relationships and current technology are amortized over their estimated useful lives in proportion to the economic benefits realized. This accounting policy results in amortization of such intangible assets in the straight-line method.

L. Impairment of Long-Lived Assets

In accordance with Impairment or Disposal of Long-Lived Assets Subsections of FASB ASC Subtopic 360-10, Property, Plant, and Equipment - Overall long-lived assets, such as property, plant, equipment and purchase intangible assets, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If circumstances require a long-lived asset or an asset group to be tested for possible impairment, the Company first compares undiscounted cash flows expected to be generated by that asset or asset group to its carrying value. If the carrying value of the long-lived asset or asset group is not recoverable on an undiscounted cash flow basis, an impairment is recognized to the extent that the carrying value exceeds its fair value. Fair value is determined through various valuation techniques including discounted cash flow models, quoted market values and third party independent appraisals, as considered necessary.

M. Revenue recognition

Revenues from sales of products are recognized upon delivery provided that the collection of the resulting receivable is reasonably assured, there is persuasive evidence of an arrangement, no significant obligations in respect of installation remain and the price is fixed or determinable.

Sales taxes collected from customers and remitted to governmental authorities are accounted for on a net basis and, therefore, are excluded from revenues in the consolidated statements of operations.

N. Research and development costs

Research and development costs are expensed as incurred.

F-14

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 2 - Summary of significant Accounting Policies (cont’d)

O. Allowance for product warranty

The Company grants service warranties related to certain products to end-users. The Company estimates its obligation for such warranties to be immaterial on the basis of historical experience. Accordingly, these financial statements do not include an accrual for warranty obligations.

P. Treasury shares

Treasury shares are recorded at cost and presented as a reduction of shareholders' equity.

Q. Income taxes

Deferred taxes are accounted for under the asset and liability method based on the estimated future tax effects of temporary differences between the financial statements carrying amounts of existing assets and liabilities and their respective tax bases, and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are presented as non-current assets and liabilities and measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the consolidated statements of operations in the period that includes the enactment date. The Company recognizes the effect of income tax positions only if those positions are more likely than not of being sustained. Recognized income tax positions are measured at the largest amount that is greater than 50% likely of being realized. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs.

R. Share-based compensation

The Company recognizes compensation expense based on estimated grant date fair value in accordance with ASC Topic 718, Compensation -Stock Compensation as follows:

When portions of an award vest in increments during the requisite service period (graded-vesting award), the Company’s accounting policy is to recognize compensation cost for the award over the requisite service period for each separately vesting portion of the award.

S. Basic and diluted earnings per share

Basic income per ordinary share is calculated by dividing the net income attributable to ordinary shares, by the weighted average number of ordinary shares outstanding. Diluted income per ordinary share calculation is similar to basic income per ordinary share except that the weighted average of common shares outstanding is increased to include outstanding potential common shares during the period if dilutive. Potential common shares arise from stock options and RSUs, and the dilutive effect is reflected by the application of the treasury stock method.

F-15

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 2 - Summary of significant Accounting Policies (cont’d)

S. Basic and diluted earnings per share (cont’d)

The following table summarizes information related to the computation of basic and diluted income per ordinary share for the years indicated.

	Year ended December 31
	2015		2016		2017
Net income attributable to ordinary shares (US$ thousands)		16,520		13,137		21,714
Weighted average number of ordinary shares outstanding used in basic income per ordinary share calculation		7,268,536		7,343,696		7,455,528
Add assumed exercise of outstanding dilutive potential ordinary shares		99,448		91,485		146,443
Weighted average number of ordinary shares outstanding used in diluted income per ordinary share calculation		7,367,984		7,435,181		7,601,971
Basic income per ordinary shares (US$)		2.273		1.789		2.912
Diluted income per ordinary shares (US$)		2.242		1.767		2.856
The weighted average number of shares related  to options and RSUs excluded from the diluted earnings per share calculation because of anti-dilutive effect		43,181		9,633		-

T. Comprehensive Income

For the years ended December 31, 2015, 2016 and 2017, comprehensive income equals net income.

U. Fair Value Measurements

The Company's financial instruments consist mainly of cash and cash equivalents, marketable securities, trade and other receivables and trade accounts payable. The carrying amounts of these financial instruments, except for marketable securities, approximate their fair value because of the short maturity of these investments. The fair value of marketable securities is presented in Note 5 to these consolidated financial statements. Assets held for severance benefits are recorded at their current cash redemption value.

F-16

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 2 - Summary of Significant Accounting Policies (cont’d)

U. Fair Value Measurements (cont’d)

The Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible. The Company determines fair value based on assumptions that market participants would use in pricing an asset or 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.

V. Concentrations of risks

(1)           Credit risk

Financial instruments, which potentially subject the Company to significant concentrations of credit risk, consist principally of cash and cash equivalents, marketable securities, trade receivables and assets held for employees’ severance benefits. Cash and cash equivalents balances of the Company, which are subject to credit risk, consist of cash accounts held with major financial institutions. Marketable securities consist of held to maturity marketable securities issued by highly rated corporations. As of December 31, 2016 and 2017, the ratings of the securities in the Company's portfolio was at least A. Nonetheless, these investments are subject to general credit and counterparty risks (such as that the counterparty to a financial instrument fails to meet its contractual obligations). The Company closely monitors extensions of credit and has never experienced significant credit losses. See note 12.

Subsequent to the balance sheet date, on March 13, 2018, the Company announced that the top-10 Cloud player that awarded its largest-ever design win has decided to abort the new cloud infrastructure architecture for which it had ordered the Company’s products. As of December 31, 2017, the Company had open receivables from few of the Company’s customers that are related to this design win, out of which, an amount of approximately $10 million is still outstanding as of the date of announcement (March 13, 2018). The Company expects that these customers will fully meet their contractual obligations and that these outstanding amounts are not impaired.

(2)           Significant customers

The Company's top two customers accounted for approximately 34% of its revenues in 2017. The Company expects that a small number of customers will continue to account for a significant portion of its revenues for the foreseeable future. See note 12.

W. Liabilities for loss contingencies

Liabilities for loss contingencies arising from claims, assessments, litigation, fines, and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount can be reasonably estimated. Legal costs incurred in connection with loss contingencies are expensed as incurred.

F-17

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 2 - Summary of Significant Accounting Policies (cont’d)

X. Recent Accounting Pronouncements

(1) In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers. ASU 2014-09 outlines a new, single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including industry-specific guidance. The new model will require revenue recognition to depict the transfer of promised goods or services to customers in an amount that reflects the consideration a company expects to receive in exchange for those goods or services. The amendments in ASU 2014-09 are effective for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. Earlier application is permitted only as of annual reporting periods beginning after December 15, 2016, including interim reporting periods within that reporting period. The standard can be applied either retrospectively to each period presented or as a cumulative-effect adjustment as of the date of adoption. The Company will adopt this ASU on January 1, 2018 with no cumulative effect.In 2017 the company examined the new standard's impact on its financial statements. Based on the Company's examination as of the date of these financial statements, the standard will not have a material effect.

(2) In February 2016, the FASB issued ASU 2016-02, which requires lessees to recognize most of their leases on balance sheet as a right-of-use asset and a lease liability. This ASU is effective for interim and annual periods in fiscal years beginning after December 15, 2018. Early adoption is permitted. Based on the Company’s current assessment, it doesn’t expect this ASU to have a material impact on the results of its operations.

F-18

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 2 - Summary of Significant Accounting Policies (cont’d)

X. Recent Accounting Pronouncements (cont’d)

(3) In June 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments, which significantly changes the way entities recognize impairment of many financial assets by requiring immediate recognition of estimated credit losses expected to occur over their remaining life. This ASU is effective for annual and interim periods in fiscal years beginning after December 15, 2019. Early adoption is permitted for annual and interim periods in fiscal years beginning after December 15, 2018. The impact of adopting the new standard on the net income is not expected to be material.

(4) In January 2017, the FASB issued ASU 2017-04, “Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment,” which eliminates the requirement to calculate the implied fair value of goodwill in Step 2 of the goodwill impairment test. Under ASU 2017-04, goodwill impairment charges will be based on the excess of a reporting unit’s carrying amount over its fair value as determined in Step 1 of the testing. ASU 2017-04 is effective for interim and annual testing dates after December 15, 2019, with early adoption permitted for interim and annual goodwill impairment testing dates after January 1, 2017. The Company do not expect the adoption of ASU 2017-04 to have material impact on its financial position, results of operations, cash flows or presentation thereof.

F-19

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 3 - Acquisitions

A. ADI Engineering, Inc.

On October 28, 2015 (hereinafter – "closing date") the Company acquired certain assets from ADI Engineering, Inc. (hereinafter – "ADI"), a privately-held, US-based provider of custom embedded communications and networking products, for an aggregate purchase price of US$ 10,000 thousand in cash and estimated contingent consideration of US$ 7,802 thousand in cash and in options to ordinary shares, payable in three yearly payments, after the closing, subject to the attainment of certain performance milestones until December 31, 2017. The fair value measurement of the contingent consideration is classified at level 2 and level 3 of the fair value hierarchy (see Note 2U). Of the total purchase price of US$ 17,802 thousand, US$ 222 thousand was attributed to tangible assets, US$ 4,261 thousand was attributed to intangible assets and US$ 13,319 thousand was attributed to goodwill. The goodwill is primarily attributable to the synergies expected to arise after the acquisition. The recognized goodwill is deductible for income tax purposes for 10 years.

In connection with the contingent consideration, during 2016 the Company paid ADI an amount of US$ 3,000 thousand.

Any amount not paid was charged to the statement of operations as an income.

B. Silicom Denmark

On December 10, 2014 (hereinafter – "closing date"), the Company completed the acquisition of all of the outstanding shares and voting interests of Silicom Denmark, a provider of high performance application acceleration solutions, for an aggregate purchase price of US$ 10,161 thousand in cash and estimated contingent consideration of US$ 4,683 thousand in cash and in options to ordinary shares, subject to the attainment of certain performance milestones until August 31, 2015. The fair value measurement of the contingent consideration is classified at level 3 of the fair value hierarchy (see Note 2U). Of the total estimated purchase price of US$ 14,844 thousand, US$ 2,022 thousand was attributed to tangible assets, US$ 1,996 thousand was attributed to intangible assets, US$ 12,242 thousand was attributed to goodwill and US$ 1,416 was attributed to liabilities assumed. The goodwill is primarily attributable to the synergies expected to arise after the acquisition. None of the recognized goodwill is expected to be deductible for income tax purposes.

In connection with the contingent consideration, during 2016 the Company paid to the Silicom Denmark sellers an amount of US$ 1,463 thousand, of which 90% was paid in cash and 10% in options to ordinary shares of the Company.

In relation to this acquisition, on April 18, 2016, the Company granted, in the aggregate, 22,795 optionsto the Silicom Denmark sellers and to the Silicom Denmark employees (see Note 11I).

Any amount not paid was charged to the statement of operations as an income.

F-20

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 4 - Cash and Cash Equivalents

	December 31
	2016		2017
	US$ thousands
Cash		5,858		12,834
Cash equivalents *		6,059		4,187
		11,917		17,021

* Comprised mainly of deposits in banks as at December 31, 2016 and 2017 carrying a weighted average interest rate of 0.30% and 0.07%, respectively.

F-21

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 5 - Marketable Securities

The Company's investment in marketable securities as of December 31, 2016 and 2017 are classified as ''held-to-maturity'' and consist of the following:

			Gross		Gross
			unrealized		unrealized
	Amortized		holding		holding			Aggregate
	cost basis**		gains		(losses)			fair value*
	US$ thousands
At December 31, 2017
Held to maturity:
Corporate debt securities
Current		7,798		-		(49	)		7,749
Non-Current		5,976		-		(95	)		5,881
		13,774		-		(144	)		13,630
At December 31, 2016
Held to maturity:
Corporate debt securities
Current		16,390		-		(97	)		16,293
Non-Current		7,815		-		(62	)		7,753
		24,205		-		(159	)		24,046

*	Fair value is being determined using quoted market prices in active markets (Level 1).
**	Including accrued interest in the amount of US$ 173 thousand and US$ 77 thousand as of December 31, 2016 and 2017 respectively. The accrued interest is presented as part of other account receivable on the balance sheet.

Activity in marketable securities in 2017	US$ thousands
Balance at January 1, 2017		24,205
Purchases of marketable securities		5,961
Discount on marketable securities, net		(217	)
Proceeds from maturity of marketable securities		(16,175	)
Balance at December 31, 2017		13,774

F-22

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 5 - Marketable Securities (Cont’d)

The following table summarizes the gross unrealized losses on investment securities for which other-than-temporary impairments have not been recognized and the fair value of those securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at December 31, 2017:

	Less than 12 months					12 months or more					Total
	Unrealized Losses			Fair value		Unrealized Losses			Fair value		Unrealized Losses			Fair value
Held to maturity:
Corporate debt securities		(95	)		5,881		(49	)		7,749		(144	)		13,630

The unrealized losses on the investments were caused by changes in interest rate. The Company has the ability and intent to hold these investments until maturity and it is more likely than not that the Company will not be required to sell any of the securities before recovery; therefore these investments are not considered other than temporarily impaired.

Note 6 - Inventories

	December 31
	2016		2017
	US$ thousands
Raw materials and components		16,435		24,407
Products in process		19,098		15,079
Finished products		8,747		12,001
		44,280		51,487

F-23

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 7 - Property, Plant and Equipment, Net

	December 31
	2016			2017
	US$ thousands
Machinery and equipment		8,507			10,531
Office furniture and equipment		634			665
Leasehold improvements		2,277			2,309
Property, plant and equipment		11,418			13,505
Accumulated depreciation		(7,503	)		(9,384	)
Property, Plant and equipment, net		3,915			4,121

Depreciation expense for the years ended December 31, 2015, 2016 and 2017 were US$ 1,599 thousand, US$ 1,616 thousand and US$ 1,911 thousand, respectively.

F-24

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 8 - Intangible Assets

Intangible assets

Net intangible assets as of December 31, 2017 are as follows:

			December 31
			2016		2017
	Useful life		US$ thousands
Original cost:
Current technology		3		3,833		3,844
Customer relationships		3		1,937		1,937
				5,770		5,781
Accumulated amortization:
Current technology				1,930		3,181
Customer relationships				916		1,553
				2,846		4,734
Intangible assets, Net:
Current technology				1,903		663
Customer relationships				1,021		384
				2,924		1,047

Amortization expense for the years ended December 31, 2015, 2016 and 2017 were US$ 1,168 thousand, US$ 2,240 thousand and US$ 1,888 thousand, respectively.

F-25

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 9 - Assets Held and Liability for Employees' Severance Benefits

A. Under Israeli law and labor agreements, Silicom is required to make severance payments to retired or dismissed employees and to employees leaving employment in certain other circumstances.

In respect of the liability to the employees, individual insurance policies are purchased and deposits are made with recognized severance pay funds.

The liability for severance pay is calculated on the basis of the latest salary paid to each employee multiplied by the number of years of employment. The liability is covered by the amounts deposited including accumulated income thereon as well as by the unfunded provision.

B. According to Section 14 to the Severance Pay Law ("Section 14") the payment of monthly deposits by a company into recognized severance and pension funds or insurance policies releases it from any additional severance obligation to the employees that have entered into agreements with the company pursuant to such Section 14. Commencing July 1, 2008, the Company has entered into agreements with a majority of its employees in order to implement Section 14. Therefore, as of that date, the payment of monthly deposits by the Company into recognized severance and pension funds or insurance policies releases it from any additional severance obligation to those employees that have entered into such agreements and therefore the Company incurs no additional liability since that date with respect to such employees. Amounts accumulated in the pension funds or insurance policies pursuant to Section 14 are not supervised or administrated by the Company and therefore neither such amounts nor the corresponding accrual are reflected in the balance sheet.

C. Consequently, the assets held for employees' severance benefits reported on the balance sheet, in respect of deposits for those employees who have signed agreements pursuant to Section 14, represent the redemption value of deposits made through June 30, 2008. The liability for employee severance benefits, with respect to those employees, represents the liability of the Company for employees' severance benefits as of June 30, 2008.

As a result of the implementation of Section 14, as described above, the liability with respect to those employees is calculated on the basis of number of years of employment as of June 30, 2008, multiplied by the latest salary paid. The liability is covered by the amounts deposited, including accumulated income thereon, as well as by the unfunded provision. Such liability will be removed, either upon termination of employment or retirement.

D. Expenses recorded with respect to employees' severance payments for the years ended December 31, 2015, 2016 and 2017 were US$ 543 thousand, US$ 761 thousand and US$ 830 thousand, respectively.

F-26

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 10 - Commitments and Contingencies

Lease commitments

The premises and facilities occupied by the Company are leased under various operating lease agreements. Furthermore, the Company has entered into several operating lease agreements for motor vehicles in Israel.

The agreements related to leases in Israel are in Israeli Shekel ("ILS") or in ILS, linked to the Israeli Consumer Price Index or to the US Dollars. The agreements related to leases in the USA are in US Dollars and the agreements related to leases in Denmark are in Danish Krone ("DKK").

The minimum future rental payments under the above leases at exchange rates in effect on December 31, 2017, are as follows:

Year ended December 31	US$ thousands
2018		1,665
2019		1,211
2020 and on		226

Of the amounts above, US$ 50 thousand in 2018, relate to related parties.

Rental expenses under the lease agreements for the years ended December 31, 2015, 2016 and 2017 were US$ 1,403 thousand, US$ 1,563 thousand and US$ 1,760 thousand, respectively.

F-27

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 11 - Shareholders' Equity

Share based compensation

A. On July 21, 2004, the Board resolved, subject to shareholders’ approval that was given on December 30, 2004, to adopt the Share Option Plan (2004) (the "2004 Plan"). Option grants to employees under the 2004 Plan, including terms of vesting and the exercise price, are subject to the Board of Directors' approval. Option grants to directors and certain other officers are generally subject to the approvals of the Compensation Committee as well as Board of Directors, and grants to directors or a CEO will also generally have to be approved by the Shareholders. The term of the options shall not exceed 10 years from the date that the option was granted.

The 2004 Plan initially covered up to 282,750 options and subsequent to an amendment by the board in 2007 it covered up to 582,750 options.   In August 2012, the Board of Directors increased the number of the ordinary shares available for issuance under the 2004 Plan by an additional 500,000. All options are at a conversion rate of 1:1.

On October 21, 2013 the Board resolved to adopt the Global Share Incentive Plan (2013) (the "2013 Plan") and to reserve up to 500,000 ordinary shares for issuance under the 2013 Plan to employees, directors, officers and consultants of the Company or of any subsidiary or affiliate of the Company. Grants under the 2013 Plan, whether as options, restricted stock units, restricted stock or other equity based awards, including their terms, are subject to the Board of Directors' approval. Grants to directors and certain other officers are generally subject to the approvals of the Compensation Committee as well as Board of Directors, and grants to directors or a CEO (and under certain circumstances certain other officers) will also have to be approved by the Shareholders.

B. Options or RSUs granted to Israeli residents may be granted under Section 102 of the Israeli Income Tax Ordinance pursuant to which the awards of options, or the ordinary shares issued upon their exercise, must be deposited with a trustee for at least two years following the date of grant. Under Section 102, any tax payable by an employee from the grant or exercise of the awards is deferred until the transfer of the awards or ordinary shares by the trustee to the employee or upon the sale of the awards or ordinary shares.

Capital gains on awards granted under the plans are subjected to tax of 25% to be paid by the employee, and the Company is not entitled to a tax deduction.

Gains which are not capital gains on awards under the plans are subjected to regular tax rates on individuals, and the Company is entitled to a tax deduction for such gains.

F-28

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 11 - Shareholders' Equity (cont'd)

Share based compensation (cont'd)

C. During 2014 and 2015, the Company granted 74,000 and 8,000 RSUs respectively to certain of its directors, employees and consultants under the 2013 Plan. In relation to those grants:

1. The vesting period of the RSUs ranges between 2 to 3 years from the date of grant.

2. The fair value of RSUs is estimated based on the market value of the Company’s stock on the date of grant, less an estimate of dividends that will not accrue to RSUs holders prior to vesting.

3. The Company recognizes compensation expenses on these RSUs based on estimated grant date fair value, with the following assumptions:

	2014			2015
Expected dividend yield		2.06	%		3.22	%
Termination rate		4.35	%		0	%

F-29

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 11 - Shareholders' Equity (cont'd)

Share based compensation (cont'd)

D. On July 28, 2015, the Company granted, in the aggregate, 89,907 options to certain of its directors and employees under the 2013 Plan.  In relation to this grant:

1. The exercise price for the options (per ordinary share) was US$ 26.91 and the Option expiration date was the earlier to occur of: (a) July 28, 2023; and (b) the closing price of the shares falling below US$ 13.46 at any time after the date of grant. The options vest and become exercisable on the second anniversary of the date of grant.

2. The Company recognizes compensation expenses on these options based on estimated grant date fair value using the Binomial option-pricing model with the following assumptions:

Average Risk-free interest rate (a)	2.08	%
Expected dividend yield	2.09	%
Average expected volatility  (b)	53.01	%
Termination rate	9	%
Suboptimal factor(c)	3.4

(a)	Risk-free interest rate represents risk free US$ zero-coupon US Government Bonds at time of grant.
(b)	Expected average volatility represents a weighted average standard deviation rate for the price of the Company’s ordinary shares on the NASDAQ National Market.
(c)	Suboptimal factor represents the multiple of the increase in the market share price on the day of grant of the option which, should it come to pass, will lead to exercise of the option by the employee. It is the average suboptimal factor of the Company and similar companies.

F-30

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 11 - Shareholders' Equity (cont'd)

Share based compensation (cont'd)

E. On June 8, 2016, the Company granted, in the aggregate, 93,660 optionsto certain of its directors and employees under the 2013 Plan. In relation to this grant:

1. The exercise price for the options (per ordinary share) was US$ 28.38 and the Option expiration date was the earlier to occur of: (a) June 8, 2024; and (b) the closing price of the shares falling below US$ 14.19 at any time after the date of grant. The options vest and become exercisable on the second anniversary of the date of grant.

2. The Company recognizes compensation expenses on these options based on estimated grant date fair value using the Binomial option-pricing model with the following assumptions:

Average Risk-free interest rate (a)	1.58	%
Expected dividend yield	2.42	%
Average expected volatility  (b)	47.90	%
Termination rate	9	%
Suboptimal factor(c)	3.32

(a)	Risk-free interest rate represents risk free US$ zero-coupon US Government Bonds at time of grant.
(b)	Expected average volatility represents a weighted average standard deviation rate for the price of the Company’s ordinary shares on the NASDAQ National Market.
(c)	Suboptimal factor represents the multiple of the increase in the market share price on the day of grant of the option which, should it come to pass, will lead to exercise of the option by the employee. It is the average suboptimal factor of the Company and similar companies.

F-31

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 11 - Shareholders' Equity (cont'd)

Share based compensation (cont'd)

F. On January 30, 2017, the Company granted, in the aggregate, 119,925 options to certain of its directors and employees under the 2013 Plan. In relation to this grant:

1. The exercise price for the options (per ordinary share) was US$ 39.62 and the Option expiration date was the earlier to occur of: (a) January 30, 2025; and (b) the closing price of the shares falling below US$ 19.81 at any time after the date of grant. The options vest and become exercisable on the second anniversary of the date of grant.

2. The Company recognizes compensation expenses on these options based on estimated grant date fair value using the Binomial option-pricing model with the following assumptions:

Average Risk-free interest rate (a)	2.35	%
Expected dividend yield	2.42	%
Average expected volatility  (b)	43.71	%
Termination rate	9	%
Suboptimal factor (c)	3.28

(a)	Risk-free interest rate represents risk free US$ zero-coupon US Government Bonds at time of grant.
(b)	Expected average volatility represents a weighted average standard deviation rate for the price of the Company’s ordinary shares on the NASDAQ National Market.
(c)	Suboptimal factor represents the multiple of the increase in the market share price on the day of grant of the option which, should it come to pass, will lead to exercise of the option by the employee. It is the average suboptimal factor of the Company and similar companies.

F-32

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 11 - Shareholders' Equity (cont'd)

Share based compensation (cont'd)

G. On January 30, 2017, the Company granted, in the aggregate, 78,000 RSUs to certain of its directors and employees under the 2013 Plan. In relation to those grants:

1. 50% of the RSUs vest on the second anniversary of the date of the grant and the additional 50% of the RSUs vest on the third anniversary of the date of the grant.

2. The fair value of RSUs is estimated based on the market value of the Company's stock on the date of grant, less an estimate of dividends that will not accrue to RSUs holders prior to vesting.

3. The Company recognizes compensation expenses on these RSUs based on estimated grant date fair value, with the following assumptions:

Expected dividend yield	2.68	%
Termination rate	1.74	%

F-33

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 11 - Shareholders' Equity (cont'd)

Share based compensation (cont'd)
H.	The following table summarizes information regarding stock options as at December 31, 2017:

	Options outstanding				Options exercisable
			Weighted average				Weighted average
			remaining				remaining
Exercise price	Number		contractual life		Number		contractual life
US$	of options		(in years)		of options		(in years)
15.28		7,825		2.7		7,825		2.7
26.91		19,582		5.6		19,582		5.6
33.27		19,706		8.3		13,137		8.3
28.38		88,124		6.4		-		-
39.62		114,674		7.1		-		-
		249,911				40,544

The aggregate intrinsic value of options outstanding as of December 31, 2016 and 2017 is US$ 4,283 thousand and US$ 9,175 thousand, respectively.

The aggregate intrinsic value of options exercisable as of December 31, 2016 and 2017 is US$ 1,777 thousand and US$ 1,759 thousand, respectively.

The total intrinsic value of options exercised during the year ended December 31, 2016 and 2017, is US$ 1,166 thousand and US$ 4,194 thousand, respectively.

The intrinsic value of the options at the date of grant is zero.

F-34

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 11 - Shareholders' Equity (cont'd)
	Share based compensation (cont'd)

I. The stock option activity under the abovementioned plans is as follows:

						Weighted
				Weighted		average
	Number			average		grant date
	of options			exercise price		fair value
				US$		US$
Balance at January 1, 2015		192,130
Granted		89,907			26.91		10.04
Exercised		(61,711	)		15.28		6.54
Forfeited		(5,625	)		24.07		9.19
Balance at December 31, 2015		214,701
Granted*		116,455			29.34		10.96
Exercised		(62,269	)		15.28		6.54
Forfeited		(2,882	)		29.71		11.79
Balance at December 31, 2016		266,005
Granted		119,925			39.62		11.89
Exercised		(124,918	)		21.46		8.46
Forfeited		(11,101	)		33.18		10.87
Balance at December 31, 2017		249,911
Exercisable at December 31, 2017		40,544

* In 2016 the Company granted in the aggregate, 116,455 options. Regarding the grant of 93,660 options, see Note 11E. Regarding the grant of 22,795 options, see Note 3B.

F-35

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 11 - Shareholders' Equity (cont'd)
	Share based compensation (cont'd)
	J.	The Restricted Share Units activity under the abovementioned plans is as follows:

				Weighted
	Number of			average
	Restricted			grant date
	Share Units			fair value
	US$			US$
Balance at January 1, 2015		74,000
Granted		8,000			29.09
Vested		(4,000	)		46.07
Balance at  December 31, 2015		78,000
Vested		(35,000	)		46.54
Balance at  December 31, 2016		43,000
Granted		78,000			34.90
Vested		(43,000	)		42.52
Balance at December 31, 2017		78,000

The aggregate intrinsic value of RSUs outstanding as of December 31, 2016 and December 31, 2017 is US$ 1,767 thousand and US$ 5,469 thousand, respectively.

The aggregate intrinsic value of RSUs vested during the year ended December 31, 2017 is US$ 2,458 thousand.

F-36

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 11 - Shareholders' Equity (cont'd)
	Share based compensation (cont'd)
	K.	During 2015, 2016 and 2017, the Company recorded share-based compensation expenses. The following summarizes the allocation of the stock-based compensation expenses:

	Year ended December 31
	2015		2016		2017
	US$ thousands		US$ thousands		US$ thousands
Cost of sales		150		180		320
Research and development costs		455		504		832
Selling and marketing expenses		502		366		537
General and administrative expenses		806		500		736
		1,913		1,550		2,425

As of December 31, 2017, there were US$ 2,420 thousand of unrecognized compensation costs related to outstanding stock options and RSUs to be recognized over a weighted average period of 1.36 years.

The total tax benefit recognized in the consolidated statements of operations related to share based compensation expenses amounted to US$ 216 thousand for the year ended December 31, 2017.

F-37

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 12 - Geographic areas and major customers

A.	Information on sales by geographic distribution:
	The Company has one operating segment.
	Sales are attributed to geographic distribution based on the location of the customer.

	Year ended December 31
	2015		2016		2017
	US$ thousands
North America		54,537		65,590		100,434
Europe		16,331		24,208		20,156
Asia-Pacific		11,870		10,549		5,100
		82,738		100,347		125,690

B. Sales to single customers exceeding 10% of sales (US$ thousands):

	Year ended December 31
	2015		2016		2017
	US$ thousands
Customer "A"		*		*		25,888
Customer "B"		16,320		17,366		16,915
Customer "C"		*		11,628		*

* Less than 10% of sales.

C. Major Customers - as percentage of net Accounts Receivable balance:

Accounts receivable from significant customers representing 10% or more of the net accounts receivable balance as of December 31, 2016 and 2017, consist of the following customers:

	Year ended December 31
	2016			2017
	Percentage
Customer 1		*			30	%
Customer 2		*			22	%
Customer 3		11	%		10	%
Customer 4		11	%		*

* Less than 10% of Trade accounts receivable, net.

F-38

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 12 - Geographic areas and major customers (cont'd)

D. Information on Long lived assets - Property, Plant and Equipment by geographic areas:

The following table presents the locations of the Company’s long lived assets - Property, Plant and Equipment as of December 31, 2016 and 2017:

	Year ended December 31
	2016		2017
	US$ thousands
North America		16		20
Europe		76		225
Israel		3,823		3,876
		3,915		4,121

Note 13 - Financial Income (Expenses), Net

	Year ended December 31
	2015			2016			2017
	US$ thousands
Interest income		1,026			751			527
Discount on marketable securities, net		(561	)		(358	)		(217	)
Exchange rate differences, net		(148	)		(236	)		(45	)
Bank charges		(97	)		(122	)		(109	)
		220			35			156

F-39

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 14 - Taxes on Income

A. Measurement of results for tax purposes under the Israeli Income Tax Regulations (Rules for Maintaining Accounting Records of Foreign Invested Companies and Certain Partnerships and Determining Their Taxable Income) - 1986

As a "foreign invested company" (as defined in the Israeli Law for the Encouragement of Capital Investments-1959), the Company's taxable income or loss is calculated in US Dollars.

B. Corporate tax rate in Israel

Taxable income of Israeli companies is subject to tax at the rate of 26.5% in 2014 and 2015, and in January 2016, the regular tax rate in Israel was reduced to 25% as from 2016 and thereafter.

Furthermore, In December 2016, the regular tax rate in Israel was reduced to 23% in two steps. The first step will be to a rate of 24% as from 2017 and the second step will be to a rate of 23% as from 2018 and thereafter.

C. Tax benefits under the Israeli Law for the Encouragement of Capital Investments, 1959 (hereinafter - the "Law")

1. On December 29, 2010 the Knesset approved the Economic Policy Law for 2011-2012, which includes an amendment to the Law for the Encouragement of Capital Investments – 1959 (hereinafter – "the Amendment to the Law"). The Amendment to the Law is effective from January 1, 2011 and its provisions will apply to preferred income derived or accrued in 2011 and thereafter by a Preferred Company, per the definition of these terms in the Amendment to the Law.

Companies can choose to not be included in the scope of the Amendment to the Law and to stay in the scope of the law before its amendment until the end of the benefits period.

Under the Amendment to the Law, which the Company started applying in 2014, upon an irrevocable election made by a company, a uniform corporate tax rate will apply to all preferred income of such company. Under the law, when the election is made, the uniform tax rate (for 2014 and on) will be 9% in areas in Israel designated as Development Zone A and 16% elsewhere in Israel. The profits of these Preferred Companies will be freely distributable as dividends, subject to a withholding tax of 20%.

In December 2016, under the Amendment to the Law, the uniform tax rate in areas in Israel designated as Development Zone A was reduced to 7.5% as from 2017 and thereafter.

F-40

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 14 - Taxes on Income (cont’d)

C. Tax benefits under the Israeli Law for the Encouragement of Capital Investments, 1959 (hereinafter - the "Law") (cont'd)

1. (cont'd)

Should the Company derive income from sources other than the "Preferred Enterprise" during the relevant period of benefits, such income will be taxable at the regular corporate tax rates for the applicable year.

2. In the event of distribution by the Company of cash dividends out of its retained earnings that were generated prior to 2014 tax year and were tax exempt due to the "Approved Enterprise" or "Benefited Enterprise" status, the Company would be subjected to a maximum of 25% corporate tax on the amount distributed, and a further 15% withholding tax would be deducted from the amounts distributed to the shareholders.

Out of the Company’s retained earnings as of December 31, 2016 and 2017, approximately US$ 45,405 thousand and US$ 50,356 thousand respectively are tax-exempt, due to "Approved Enterprise" and "Benefited Enterprise" status. If such tax-exempt income is distributed by cash dividend (including a liquidation dividend), it would be taxed at the reduced corporate tax rate applicable to such profits (up to 25%) and an income tax liability of up to approximately US$ 11,351 thousand and US$ 12,589 thousand would be incurred as of December 31, 2016 and 2017, respectively. The Company anticipates that any future dividends distributed pursuant to its dividend policy, will be distributed from income sources which will not impose additional tax liabilities on the Company. The Company intends to reinvest the amount of its tax-exempt income. Accordingly, no deferred income taxes have been provided on income attributable to the Company’s "Approved Enterprise" or "Benefited Enterprise". If the Company was to declare a dividend from its tax-exempt income, an income tax expense would be recognized in the period a dividend is declared.

F-41

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 14 - Taxes on Income (cont’d)

D.            Taxation of the subsidiaries

1. The subsidiary Silicom Connectivity Solutions, Inc. files tax returns to US federal tax authorities and to state tax authorities in the states of New Jersey, California, Virginia, New York and New Mexico.

On December 22, 2017, the Tax Cuts and Jobs Acts was enacted into law. The new legislation will impact the company by reduction of the corporate income tax rate to 21% effective January 1, 2018.

2. The subsidiary Silicom Denmark is taxed according to the tax laws in Denmark.

3. The Company has not provided for Israeli income and foreign withholding taxes on US$ 4,043 thousand of its non-Israeli subsidiaries' undistributed earnings as of December 31, 2017. The earnings could become subject to tax if earnings are remitted or deemed remitted as dividends or upon sale of a subsidiary.

The Company currently has no plans to repatriate those funds and intends to indefinitely reinvest them in its non-Israeli operations. The unrecognized deferred tax liability associated with these temporary differences was approximately US$ 445 thousand at December 31, 2017. 

4. As of December 31, 2017, the net operating loss carry-forwards of the Company’s subsidiaries for tax purposes amounted to approximately US$ 500 thousand. These losses are available to offset any future taxable income.

E.             Tax assessments

For the Israeli jurisdiction the Company has final tax assessments for all years up to and including the tax year ended December 31, 2012.

For the US Federal jurisdictions, Silicom Inc. has final tax assessments for all years up to and including the tax year ended December 31, 2013. For the New Jersey and California state jurisdictions, Silicom Inc. has final tax assessments for all years up to and including the tax year ended December 31, 2012. For the Virginia state jurisdiction, Silicom Inc. has open tax assessments for the years 2015 through 2017. For the Tennessee state jurisdiction, Silicom Inc. has open tax assessments for the years 2016 through 2017.  For the New Mexico, New York and Texas state jurisdictions, Silicom Inc. has open tax assessments for the year 2017.

For the Danish jurisdiction, Silicom Denmark has final tax assessments for all years up to and including the tax year ended August 31, 2013.

F-42

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 14 - Taxes on Income (cont'd)

F. Income before income taxes and income taxes expense (benefit) included in the consolidated statements of operations

	Year ended December 31
	2015			2016			2017
	US$ thousands
Income (loss) before income taxes:
Israel		19,486			15,541			23,226
Foreign jurisdiction		(1,061	)		324			2,356
		18,425			15,865			25,582
Current taxes:
Israel		2,383			2,242			2,379
Foreign jurisdiction		465			720			1,095
		2,848			2,962			3,474
Current tax (benefits) expenses relating to prior years:
Israel		-			26			12
Foreign jurisdiction		(36	)		-			(71	)
		(36	)		26			(59	)
Deferred taxes:
Israel		(437	)		10			549
Foreign jurisdiction		(470	)		(270	)		(96	)
		(907	)		(260	)		453
Income tax expense		1,905			2,728			3,868

F-43

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 14 - Taxes on Income (cont’d)

G.            Deferred income taxes

The tax effects of significant items comprising the Company’s deferred tax assets are as follows:

	December 31			December 31
	2016			2017
	US$ thousands			US$ thousands
Deferred tax assets:
Accrued employee benefits		261			282
Research and development costs		921			846
Tax loss carryforwards		338			111
PPE		15			15
Share based compensation		246			213
Intangible assets		107			110
Other		2			2
Total gross deferred tax assets		1,890			1,579
Deferred tax liabilities:
Intangible assets		(138	)		-
Goodwill		(215	)		(680	)
Total gross deferred tax liabilities		(353	)		(680	)
Net deferred tax assets		1,537			899
In Israel		1,338			788
Foreign jurisdictions		199			111
Net deferred tax assets		1,537			899
Non-current deferred tax assets		1,537			899

F-44

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 14 - Taxes on Income (cont'd)

H. Reconciliation of the statutory tax expense to actual tax expense

	Year ended December 31
	2015			2016			2017
	US$ thousands
Income before income taxes		18,425			15,865			25,582
Statutory tax rate in Israel		26.5	%		25.0	%		24.0	%
		4,883			3,966			6,140
Increase (decrease) in taxes resulting from:
Non-deductible operating expenses, net		209			228			364
Non-taxable income		(819	)		(84	)		(1,114	)
Prior year adjustments		(36	)		26			(59	)
Tax effect due to
"Preferred Enterprise" status*		(2,368	)		(1,924	)		(2,361	)
Taxes related to foreign jurisdictions		250			324			632
Changes in tax rate		35			94			162
Creation of deferred taxes for tax losses and benefits from previous years for which deferred taxes were not created in  the past		(252	)		-			-
Other		3			98			104
Income tax expense		1,905			2,728			3,868
* The effect of the benefit resulting from the "Preferred Enterprise" status on net earnings per ordinary share is as follows:

	Year ended December 31
	2015		2016		2017
Basic		0.33		0.26		0.32
Diluted		0.32		0.26		0.31

F-45

Silicom Ltd. and its Subsidiaries

Notes to the Consolidated Financial Statements

Note 14 - Taxes on Income (cont’d)

I.             Accounting for uncertainty in income taxes

ASC 740-10 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements. This standard prescribes a minimum recognition threshold a tax position is required to meet before being recognized in the financial statements. It also requires significant judgment in determining what constitutes an individual tax position as well as assessing the outcome of each tax position.

During 2015, 2016 and 2017 the Company and its subsidiaries did not have any significant unrecognized tax benefits and thus, no related interest and penalties were accrued.

In addition, the Company and its subsidiaries do not expect that the amount of unrecognized tax benefits will change significantly within the next twelve months.

F-46

Item 2

Management's Annual Report on Internal Control over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rules 13a15(f) and 15d15(f) under the Exchange Act) to provide reasonable assurance regarding the reliability of our financial reporting and the preparation of financial statements for external purposes in accordance with U.S. generally accepted accounting principles.

Management assessed our internal control over financial reporting as of December 31, 2017, the end of our fiscal year. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in "Internal Control — Integrated Framework (2013)".

Based on our assessment, management has concluded that our internal control over financial reporting was effective as of December 31, 2017 to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external reporting purposes in accordance with U.S. generally accepted accounting principles. We reviewed the results of management’s assessment with the Audit Committee of our Board of Directors.

This form 6K includes, on pages F-3 and F-4, an attestation report of the Company's registered public accounting firm on management's assessment of the Company's internal control over financial reporting.

Inherent Limitations on Effectiveness of Controls

Internal control over financial reporting has inherent limitations. Internal control over financial reporting is a process that involves human diligence and compliance and is subject to lapses in judgment and breakdowns resulting from human failures. Internal control over financial reporting also can be circumvented by collusion or improper management override. Because of such limitation, there is a risk that material misstatements will not be prevented or detected on a timely basis by internal control over financial reporting. However, these inherent limitations are known features of the financial reporting process. Therefore, it is possible to design into the process safeguards to reduce, though not eliminate, this risk.

Changes in Internal Control over Financial Reporting

There was no change in our internal controls over financial reporting that occurred during the period covered by this annual report that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.

	Date: March 15, 2018
Signature: /S/ Shaike Orbach		Signature: /S/ Eran Gilad
Shaike Orbach, Chief Executive Officer		Eran Gilad, Chief Financial Officer