Form 20-F ☒ Form 40-F ☐
|
|
|
SILICOM LTD.
(Registrant) |
|
|
|
|
|
|
Date: July 29, 2020
|
By
|
/s/ Eran Gilad
|
|
|
Eran Gilad
|
|
|
|
Chief Financial Officer
|
|
Company Contact:
Eran Gilad, CFO
Silicom Ltd.
Tel: +972-9-764-4555
E-mail: erang@silicom.co.il
|
Investor Relations Contact:
Ehud Helft
GK Investor Relations
Tel: +1 646 201 9246
E-mail: silicom@gkir.com
|
Silicom Ltd. Consolidated Balance Sheets
|
||||||||
(US$ thousands)
|
||||||||
June 30,
|
December 31,
|
|||||||
2020
|
2019
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
27,689
|
$
|
16,469
|
||||
Short-term bank deposits
|
5,000
|
13,542
|
||||||
Marketable securities
|
34,715
|
14,045
|
||||||
Accounts receivables: Trade, net
|
16,650
|
24,936
|
||||||
Accounts receivables: Other
|
8,910
|
4,964
|
||||||
Inventories
|
45,684
|
36,491
|
||||||
Total current assets
|
138,648
|
110,447
|
||||||
Marketable securities
|
25,798
|
46,542
|
||||||
Assets held for employees’ severance benefits
|
1,638
|
1,640
|
||||||
Deferred tax assets
|
1,784
|
1,798
|
||||||
Property, plant and equipment, net
|
3,645
|
3,574
|
||||||
Intangible assets, net
|
2,548
|
1,718
|
||||||
Right of Use
|
3,484
|
3,783
|
||||||
Goodwill
|
25,561
|
25,561
|
||||||
Total assets
|
$
|
203,106
|
$
|
195,063
|
||||
Liabilities and shareholders' equity
|
||||||||
Current liabilities
|
||||||||
Trade accounts payable
|
$
|
13,751
|
$
|
16,419
|
||||
Other accounts payable and accrued expenses
|
24,700
|
8,823
|
||||||
Lease Liabilities
|
1,247
|
1,090
|
||||||
Total current liabilities
|
39,698
|
26,332
|
||||||
Lease Liabilities
|
2,202
|
2,693
|
||||||
Liability for employees’ severance benefits
|
2,992
|
2,910
|
||||||
Deferred tax liabilities
|
272
|
205
|
||||||
Total liabilities
|
45,164
|
32,140
|
||||||
Shareholders' equity
|
||||||||
Ordinary shares and additional paid-in capital
|
58,387
|
57,152
|
||||||
Treasury shares
|
(17,017
|
)
|
(8,009
|
)
|
||||
Retained earnings
|
116,572
|
113,780
|
||||||
Total shareholders' equity
|
157,942
|
162,923
|
||||||
Total liabilities and shareholders' equity
|
$
|
203,106
|
$
|
195,063
|
Silicom Ltd. Consolidated Statements of Operations
|
||||||||||||||||
(US$ thousands, except for share and per share data)
|
||||||||||||||||
Three-month period
|
Six-month period
|
|||||||||||||||
ended June 30,
|
ended June 30,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Sales
|
$
|
23,045
|
$
|
25,402
|
$
|
45,115
|
$
|
55,629
|
||||||||
Cost of sales
|
15,321
|
16,728
|
30,272
|
36,775
|
||||||||||||
Gross profit
|
7,724
|
8,674
|
14,843
|
18,854
|
||||||||||||
Research and development expenses
|
3,862
|
3,659
|
7,662
|
7,479
|
||||||||||||
Selling and marketing expenses
|
1,396
|
1,692
|
2,935
|
3,321
|
||||||||||||
General and administrative expenses
|
979
|
1,054
|
1,892
|
2,077
|
||||||||||||
Total operating expenses
|
6,237
|
6,405
|
12,489
|
12,877
|
||||||||||||
Operating income (loss)
|
1,487
|
2,269
|
2,354
|
5,977
|
||||||||||||
Financial income, net
|
209
|
430
|
1,240
|
725
|
||||||||||||
Income (Loss) before income taxes
|
1,696
|
2,699
|
3,594
|
6,702
|
||||||||||||
Income taxes
|
392
|
421
|
802
|
784
|
||||||||||||
Net income (loss)
|
$
|
1,304
|
$
|
2,278
|
$
|
2,792
|
$
|
5,918
|
||||||||
Basic income (loss) per ordinary share (US$)
|
$
|
0.18
|
$
|
0.30
|
$
|
0.39
|
$
|
0.78
|
||||||||
Weighted average number of ordinary shares used to compute basic income per share (in thousands)
|
7,153
|
7,587
|
7,231
|
7,587
|
||||||||||||
Diluted income (loss) per ordinary share (US$)
|
$
|
0.18
|
$
|
0.30
|
$
|
0.38
|
$
|
0.77
|
||||||||
Weighted average number of ordinary shares used to compute diluted income per share (in thousands)
|
7,168
|
7,635
|
7,265
|
7,644
|
Silicom Ltd. Reconciliation of Non-GAAP Financial Results
|
||||||||||||||||
(US$ thousands, except for share and per share data)
|
||||||||||||||||
Three-month period
|
Six-month period
|
|||||||||||||||
ended June 30,
|
ended June 30,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
GAAP gross profit
|
$
|
7,724
|
$
|
8,674
|
$
|
14,843
|
$
|
18,854
|
||||||||
(1) Share-based compensation (*)
|
109
|
106
|
280
|
222
|
||||||||||||
Non-GAAP gross profit
|
$
|
7,833
|
$
|
8,780
|
$
|
15,123
|
$
|
19,076
|
||||||||
GAAP operating income (loss)
|
$
|
1,487
|
$
|
2,269
|
$
|
2,354
|
$
|
5,977
|
||||||||
Gross profit adjustments
|
109
|
106
|
280
|
222
|
||||||||||||
(1) Share-based compensation (*)
|
357
|
457
|
908
|
995
|
||||||||||||
Non-GAAP operating income
|
$
|
1,953
|
$
|
2,832
|
$
|
3,542
|
$
|
7,194
|
||||||||
GAAP net income (loss)
|
$
|
1,304
|
$
|
2,278
|
$
|
2,792
|
$
|
5,918
|
||||||||
Operating income adjustments
|
466
|
563
|
1,188
|
1,217
|
||||||||||||
(2) Taxes on amortization of acquired intangible assets
|
67
|
67
|
134
|
(211
|
)
|
|||||||||||
Non-GAAP net income
|
$
|
1,837
|
$
|
2,908
|
$
|
4,114
|
$
|
6,924
|
||||||||
GAAP net income (loss)
|
$
|
1,304
|
$
|
2,278
|
$
|
2,792
|
$
|
5,918
|
||||||||
Adjustments for Non-GAAP cost of sales
|
109
|
106
|
280
|
222
|
||||||||||||
Adjustments for Non-GAAP Research and development expenses
|
181
|
217
|
428
|
463
|
||||||||||||
Adjustments for Non-GAAP Selling and marketing expenses
|
86
|
117
|
230
|
256
|
||||||||||||
Adjustments for Non-GAAP General and administrative expenses
|
90
|
123
|
250
|
276
|
||||||||||||
Adjustments for Non-GAAP Income taxes
|
67
|
67
|
134
|
(211
|
)
|
|||||||||||
Non-GAAP net income
|
$
|
1,837
|
$
|
2,908
|
$
|
4,114
|
$
|
6,924
|
||||||||
GAAP basic income (loss) per ordinary share (US$)
|
$
|
0.18
|
$
|
0.30
|
$
|
0.39
|
$
|
0.78
|
||||||||
(1) Share-based compensation (*)
|
0.07
|
0.07
|
0.16
|
0.16
|
||||||||||||
(2) Acquisition-related adjustments
|
0.01
|
0.01
|
0.02
|
(0.03
|
)
|
|||||||||||
Non-GAAP basic income per ordinary share (US$)
|
$
|
0.26
|
$
|
0.38
|
$
|
0.57
|
$
|
0.91
|
||||||||
GAAP diluted income (loss) per ordinary share (US$)
|
$
|
0.18
|
$
|
0.30
|
$
|
0.38
|
$
|
0.77
|
||||||||
(1) Share-based compensation (*)
|
0.07
|
0.07
|
0.17
|
0.16
|
||||||||||||
(2) Acquisition-related adjustments
|
0.01
|
0.01
|
0.02
|
(0.02
|
)
|
|||||||||||
Non-GAAP diluted income per ordinary share (US$)
|
$
|
0.26
|
$
|
0.38
|
$
|
0.57
|
$
|
0.91
|
||||||||
(*) Adjustments related to share-based compensation expenses according to ASC topic 718 (SFAS 123 (R))
|
55 B1D9?4$XKOX
M%=+>-7.YU0!B>YQ6;C978SB/AB"MCJPS\HO3@>G J;XCVKQ:=9ZW;K^_TZ=9
M.!U4G_''YFH_AH!]BU8KC!O#CGV%==JEBFI:5=64@!6>)DY&<$C@_@>:TD[5
M+BZ&'XHUV*+P/+J%N_%W"JPY[[Q_AFK7@[3?[*\*V-NRXD:/S9!_M-R?YX_"
MO-],N'UJ?0?"TN2+*XD\]#SPIS@_0 C\:]EI3]U