PIXELWORKS, INC.
RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL INFORMATION * (In thousands) (Unaudited) |
||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||||||||||
2015 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||||
Reconciliation of GAAP net loss and adjusted EBITDA | ||||||||||||||||||||||||||
GAAP net loss | $ | (1,243 | ) | $ | (2,796 | ) | $ | (2,300 | ) | $ | (7,403 | ) | $ | (7,189 | ) | |||||||||||
Stock-based compensation | 1,019 | 893 | 1,257 | 2,990 | 3,901 | |||||||||||||||||||||
Additional amortization of non-cancelable prepaid royalty | (14 | ) | — | 4 | (14 | ) | 95 | |||||||||||||||||||
Tax effect of non-GAAP adjustments | 65 | (46 | ) | 91 | — | 6 | ||||||||||||||||||||
Non-GAAP net loss | $ | (173 | ) | $ | (1,949 | ) | $ | (948 | ) | $ | (4,427 | ) | $ | (3,187 | ) | |||||||||||
EBITDA adjustments: | ||||||||||||||||||||||||||
Depreciation and amortization | $ | 1,086 | $ | 1,041 | $ | 1,130 | $ | 3,225 | $ | 3,415 | ||||||||||||||||
Interest expense and other, net | 105 | 105 | 123 | 317 | 375 | |||||||||||||||||||||
Non-GAAP provision (benefit) for income taxes | (128 | ) | 282 | 118 | 192 | 466 | ||||||||||||||||||||
Adjusted EBITDA | $ | 890 | $ | (521 | ) | $ | 423 | $ | (693 | ) | $ | 1,069 | ||||||||||||||
|