Selected Q1 Highlights:
-- Revenue of $44.3 million for the quarter, an increase of 23.6 percent
over the year ago quarter and a 3.8 percent sequential decrease from
the prior quarter
-- GAAP net income was $16.6 million, or $0.19 per diluted share, and
compares to a net loss of $7.9 million or $0.11 per diluted share for
the year ago quarter
-- Pro-forma* net income was $7.7 million or $0.09 per diluted share, a
year-to-year improvement of $3.0 million
-- Product Revenue excluding license revenue for the Storage, PC, and CE
product lines grew sequentially 11 percent, 1 percent, and minus
11 percent, respectively.
-- Added 41 new High-Definition Multimedia Interface(TM) (HDMI(TM))
licensees; licensees now total approximately 211
Silicon Image achieved revenue of $44.3 million for the first quarter. This was an increase of 23.6 percent from revenue of $35.9 million achieved in the first quarter of 2004, and was down 3.8 percent sequentially from the $46.1 million in revenue recorded for the fourth quarter of 2004.
Net income under Generally Accepted Accounting Principles (GAAP), which includes stock compensation benefit, amortization of intangible assets, patent defense costs and realized loss on an investment security was $16.6 million, or $0.19 per diluted share, for the quarter ended March 31, 2005. This compares to a net loss of $7.9 million, or $0.11 per diluted share, for the year ago quarter, and a net loss of $0.1 million, or $0.00 per diluted share for the fourth quarter of 2004.
First quarter pro-forma* net income was $7.7 million or $0.09 per diluted share, and was calculated excluding a non-cash benefit for stock compensation ($9.3 million, resulting primarily from a decreased average stock price on options granted and re-priced in prior periods), a non-cash expense for the amortization of intangible assets ($0.3 million), and a loss ($0.1 million) on an investment security and patent defense costs. This compares to a pro-forma net income of $10.3 million, or $0.12 per diluted share, for the fourth quarter of 2004, and a pro-forma net income of $4.7 million, or $0.06 per diluted share, for the first quarter of 2004.
Commenting on the results, Steve Tirado, Silicon Image's president and chief executive officer, said, "We executed well in the first quarter and achieved both our top and bottom line goals. While we experienced softness in our licensing revenues, we made up for it by improvements in our product revenue combined with lower operating expenses. We are also extremely pleased by the continued wide-spread adoption of HDMI as evidenced by the 41 new HDMI licensees for the quarter. In general our business outlook remains strong and we look forward to achieving record revenues in the upcoming quarter."
"We had an extremely good quarter in terms of incoming orders. First we signed a number of licensing transactions that will receive revenue recognition in future periods. Second, we achieved record incoming product orders for the quarter and as a result, we are entering the second quarter with approximately 70 percent visibility. We are looking forward to improved operating results as we enter the traditional growth-oriented quarters for our business," added, Silicon Image's chief financial officer, Robert Gargus.
The company will host a conference call at 2:00 p.m. PDT today to discuss its first quarter 2005 results and business outlook. The call will be broadcast over the Internet and can be accessed on the investor relation site located at http://www.siliconimage.com/. A replay of the conference call will be available on this site until 12:00 p.m. PDT on May 1, 2005.
* Pro-forma net income or loss represents net income or net loss,
exclusive of stock compensation expense (benefit), amortization of
intangible assets, patent defense costs, restructuring costs, and losses
on investment securities.
About Silicon Image
Headquartered in Sunnyvale, Calif., Silicon Image, Inc. designs, develops and markets multi-gigabit semiconductor and system solutions for a variety of communications applications demanding high-bandwidth capability. With its proprietary Multi-layer Serial Link (MSL(TM)) architecture, Silicon Image is well positioned for leadership in multiple mass markets including PCs, consumer electronics, and storage. Silicon Image is a leader in the global PC/display arena with its innovative digital interconnect technology and is now emerging as a leading player in the fields of storage and consumer electronics by offering robust, high-bandwidth semiconductors. For more information on Silicon Image, visit http://www.siliconimage.com/.
Safe Harbor Statement
This news release contains forward-looking information within the meaning of federal securities regulations. These forward-looking statements include statements related to future financial results, and business outlook. These forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those anticipated by these forward-looking statements. In particular, future demand in PC, display, consumer electronics and storage markets may differ from current expectations, adversely affecting expected future results for the company, new product introductions may not be timely or successful, and standards may not be adopted at the rates anticipated. In addition, see "Management's Discussion and Analysis of Financial Condition and Results of Operations -- Factors Affecting Future Results" in the most recent Quarterly Report on Form 10-Q and Annual Report on Form 10-K filed by Silicon Image with the SEC. Silicon Image assumes no obligation to update this forward-looking information.
SILICON IMAGE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (GAAP BASIS)
Three Months Ended
(unaudited)
(In thousands, except per
share amounts) Mar. 31, Dec. 31, Mar. 31,
2005 2004 2004
Revenue:
Product $40,808 $41,999 $32,050
Development, licensing
and royalties 3,512 4,073 3,808
Total revenue 44,320 46,072 35,858
Cost and operating expenses:
Cost of product revenue 16,701 17,314 13,363
Research and development 12,560 11,173 10,585
Selling, general and
administrative 7,597 7,554 6,947
Stock compensation expense
(benefit) (9,327) 10,057 12,068
Amortization of intangible
assets 274 274 357
Patent defense costs 49 35 165
Total cost and operating
expenses 27,854 46,407 43,485
Income (loss) from operations 16,466 (335) (7,627)
Interest income and other, net 498 320 84
Income (loss) before provision
for income taxes 16,964 (15) (7,543)
Provision for income taxes 331 65 317
Net income (loss) $16,633 $(80) $(7,860)
Net income (loss) per share
- basic $0.21 $(0.00) $ (0.11)
Net income (loss) per share
- diluted $0.19 $(0.00) $ (0.11)
Weighted average shares
- basic 78,307 76,774 72,328
Weighted average shares
- diluted 87,376 76,774 72,328
SILICON IMAGE, INC.
RECONCILIATION OF GAAP TO PRO-FORMA FINANCIAL INFORMATION
Three Months Ended
(unaudited)
Mar. 31, Dec. 31, Mar. 31,
(In thousands) 2005 2004 2004
GAAP net income (loss) $16,633 $(80) $(7,860)
Pro-forma adjustments:
Stock compensation expense
(benefit) (1) (9,327) 10,057 12,068
Amortization of goodwill and
intangible assets (2) 274 274 357
Patent defense costs (3) 49 35 165
Realized loss on
investment security (4) 119 -- --
Pro-forma net income $7,748 $10,286 $4,730
Pro-forma net income per share $0.09 $0.12 $0.06
Weighted average shares * 87,376 88,101 83,415
(1) Non-cash expenses associated with stock option modifications
(including repricings) and certain stock options issued to
employees in our Initial Public Offering, to employees of acquired
companies, and to non-employees in exchange for services.
(2) Non-cash expenses for the amortization of goodwill and intangible
assets recorded in connection with our acquisitions.
(3) Costs incurred to defend our intellectual property and to integrate
the operations of companies we have acquired. These
expenses have been excluded because they are expected to be incurred
over a limited period of time and are not directly
attributable to our ongoing operations.
(4) Realized loss on sale of investment which was previously recorded
as an unrealized gain on derivative investment security
The above un-audited pro-forma financial information is presented for informational purposes only. Our presentation of pro-forma financial information excludes non-cash expenses resulting from acquisitions or the issuance of stock options, as well as unusual or infrequent income and expenses that are not directly attributable to our ongoing operations and are expected to be non-recurring or to be incurred over a limited period of time. Because of these exclusions, our presentation is not in accordance with Generally Accepted Accounting Principles (GAAP). Additionally, our presentation of pro-forma financial information may not be consistent with that of other companies.
We do not evaluate items such as amortization of goodwill and intangible assets, stock-based compensation, gain or losses on investment securities and other non-cash or infrequent or unusual items when assessing the performance of our ongoing operations or when allocating resources. We believe that the exclusion of intangible and stock-based compensation non-cash charges may help the investor better understand our liquidity position and the use of tangible resources in our operations and the exclusion of unusual or infrequent items provides an alternative measure which may help the investor evaluate our underlying recurring operating performance. Pro-forma information is not, and should not be considered, a substitute for financial information prepared in accordance with GAAP.
* For periods in which there is pro-forma net income, weighted average
shares includes weighted average shares outstanding during the period,
as well as the dilutive effect of outstanding stock options as if they
had been converted to shares during the period.
SILICON IMAGE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED
Mar. 31, Dec. 31,
(In thousands) 2005 2004
Assets
Current assets:
Cash and short-term investments $100,407 $93,520
Accounts receivable, net 22,080 19,417
Inventories 12,144 13,926
Prepaid expenses and other current assets 3,420 3,073
Total current assets 138,051 129,936
Property and equipment, net 9,108 9,494
Goodwill and intangible assets, net 14,430 14,704
Other assets 731 774
Total assets $162,320 $154,908
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable, debt and other
current liabilities $ 20,474 $22,867
Deferred margin on sales to distributors 10,032 9,962
Total current liabilities 30,506 32,829
Stockholders' equity 131,814 122,079
Total liabilities and
stockholders' equity $162,320 $154,908
CONTACT: Robert G. Gargus, Chief Financial Officer, +1-408-616-4114, or
fax, +1-408-830-9531, or Gloria Lee, Investor Relations, +1-408-962-4282, or
fax, +1-408-830-9531, both of Silicon Image, Inc.
Web site: http://www.siliconimage.com/