- 2022 Revenues Up 17% and Non-GAAP EPS Up 55%
–
KFAR SAVA, Israel, Jan. 30,
2023 /PRNewswire/ -- Silicom Ltd. (NASDAQ:
SILC), a leading provider of high-performance networking and
data infrastructure solutions, today reported its financial results
for the fourth quarter and full year ended December 31, 2022.
Financial Results
Full Year: Silicom's revenues for 2022 totalled
$150.6 million, up 17% compared with
$128.5 million for 2021.
On a GAAP basis, net income for the period totalled $18.3 million, or $2.69 per diluted share ($2.73 per basic share), up 74% compared with
$10.5 million, or $1.51 per diluted share ($1.54 per basic share) for 2021.
On a non-GAAP basis (as described and reconciled below), net
income for the period totalled $21.2
million, or $3.12 per diluted
share ($3.17 per basic share), up 52%
compared with $14.0 million, or
$2.01 per diluted share ($2.05 per basic share) for 2021.
Fourth Quarter: Silicom's revenues for the fourth
quarter of 2022 totalled $45.2
million, up 24% compared with $36.3
million for the fourth quarter of 2021.
On a GAAP basis, net income for the quarter totalled
$5.6 million, or $0.82 per diluted share ($0.84 per basic share), up 71% compared with
$3.3 million, or $0.48 per diluted share ($0.49 per basic share), for the fourth quarter of
2021.
On a non-GAAP basis (as described and reconciled below), net
income for the quarter totalled $6.6
million, or $0.98 per diluted
share ($0.99 per basic share), up 48%
compared with $4.5 million, or
$0.65 per diluted share ($0.67 per basic share), for the fourth quarter of
2021.
Guidance
While we move into 2023 with an all-time-record year-start
backlog, our visibility is limited due to a challenging
mixed-signal environment that is impacted both by the global
economic slowdown and the expected loosening of the supply chain
after a long period of component shortages. We therefore project
that our revenues for the first quarter of 2023 will range between
$37 million and $38 million. The midpoint of this range
represents 17% year-over-year revenue growth over the first quarter
of 2022.
Comments of Management
Liron Eizenman, Silicom's
President and CEO, commented, "Given the year's complex and
challenging environment, we are particularly proud to report
exceedingly strong results for 2022, with 17% growth in
revenues, impressive operating and net margins, and 55% growth in
our EPS. This confirms, yet again, the market's clear need for our
groundbreaking products, while also underscoring the benefit of our
leveraged business model. The unique value proposition that we have
built over the years, including high-performance products, reliable
delivery, quick customization and unmatched support capabilities,
continues to bring us a steady flow of new customers and
orders."
Mr. Eizenman continued, "In fact, we have entered 2023 with our
highest-ever year-start backlog, driven by overwhelming demand for
our new products, including especially our Edge Networking
solutions. Customers ranging from telcos, services providers, OEMs
and software vendors to appliance vendors, cloud players and
Enterprises are coming to us for use cases ranging from SD-WAN and
SASE to Enhanced-Internet and telco-dedicated routing. The Edge
Networking design win we recently announced from a Fortune-500
SD-WAN vendor – a networking leader who serves customers across the
Americas, APAC and EMEA - adds an important new logo to our Edge
customer roster, demonstrating the quality of our pipeline of
future design wins. Many of these design wins offer high potential
in-and-of-themselves, and each success brings us new
opportunities."
Mr. Eizenman concluded, "Wins such as these have established
Silicom as the industry's 'Edge Platform Provider of Choice,' with
the products, rapid customization capability, delivery capabilities
and ongoing support that so many customers need. We therefore
expect to continue benefiting strongly as the market transitions to
the Edge Platform paradigm, driving multi-year growth for our
company."
Conference Call Details
Silicom's Management will host an interactive conference today,
January 30th, at
9am Eastern Time (6am Pacific Time, 4pm Israel Time) to review and discuss the
results.
To participate, investors may either listen via a webcast link
hosted on Silicom's website or via the dial-in. The link is under
the investor relations' webcast section of Silicom's website at
https://www.silicom-usa.com/webcasts/
For those that wish to dial in via telephone, one of the
following teleconferencing numbers may be used:
US: 1 866 860 9642
ISRAEL: 03 918 0609
INTERNATIONAL: +972 3 918 0609
At: 9:00am Eastern Time,
6:00am Pacific Time, 4:00pm Israel Time
It is advised to connect to the conference call a few minutes
before the start.
For those unable to listen to the live call, a replay of the
call will be available for three months from the day after the call
under the above-mentioned webcast section of Silicom's website.
Non-GAAP Financial Measures
This release, including the financial tables below, presents
other financial information that may be considered "non-GAAP
financial measures" under Regulation G and related reporting
requirements promulgated by the Securities and Exchange Commission
as they apply to our company. These non-GAAP financial measures
exclude compensation expenses in respect of options and RSUs
granted to directors, officers and employees, taxes
on amortization of acquired intangible assets, as well lease
liabilities - financial expenses (income). Non-GAAP
financial measures should be evaluated in conjunction with, and are
not a substitute for, GAAP financial measures. The tables also
present the GAAP financial measures, which are most comparable to
the non-GAAP financial measures as well as reconciliation between
the non-GAAP financial measures and the most comparable GAAP
financial measures. The non-GAAP financial information presented
herein should not be considered in isolation from or as a
substitute for operating income, net income or per share data
prepared in accordance with GAAP.
About Silicom
Silicom Ltd. is an industry-leading provider of high-performance
networking and data infrastructure solutions. Designed primarily to
improve performance and efficiency in Cloud and Data Center
environments, Silicom's solutions increase throughput, decrease
latency and boost the performance of servers and networking
appliances, the infrastructure backbone that enables advanced Cloud
architectures and leading technologies like NFV, SD-WAN and Cyber
Security. Our innovative solutions for high-density networking,
high-speed fabric switching, offloading and acceleration, which
utilize a range of cutting-edge silicon technologies as well as
FPGA-based solutions, are ideal for scaling-up and scaling-out
cloud infrastructures.
Silicom products are used by major Cloud players, service
providers, telcos and OEMs as components of their infrastructure
offerings, including both add-on adapters in the Data Center and
stand-alone virtualized/universal CPE devices at the edge.
Silicom's long-term, trusted relationships with more than 200
customers throughout the world, its more than 400 active Design
Wins and more than 300 product SKUs have made Silicom a "go-to"
connectivity/performance partner of choice for technology leaders
around the globe.
For more information, please visit: www.silicom.co.il
Statements in this press release which are not historical data
are forward-looking statements which involve known and unknown
risks, uncertainties, or other factors not under the company's
control, which may cause actual results, performance, or
achievements of the company to be materially different from the
results, performance, or other expectations implied by these
forward-looking statements. These factors include, but are not
limited to, Silicom's increasing dependence for substantial revenue
growth on a limited number of customers in the evolving
cloud-based, SD-WAN, NFV and Edge markets, the speed and extent to
which solutions are adopted by these markets, likelihood that
Silicom will rely increasingly on customers which provide solutions
in these evolving markets, resulting in an increasing dependence on
a smaller number of larger customers, difficulty in commercializing
and marketing of Silicom's products and services, maintaining and
protecting brand recognition, protection of intellectual property,
competition, disruptions to our manufacturing and development along
with general disruptions to the entire world economy relating to
the spread of the novel coronavirus (COVID-19) and other factors
detailed in the company's periodic filings with the Securities and
Exchange Commission. These forward-looking statements can generally
be identified as such because the context of the statement will
include words, such as "expects," "should," "believes,"
"anticipates" or words of similar import. Similarly, statements
that describe future plans, objectives or goals are also
forward-looking statements. In light of significant risks and
uncertainties inherent in forward-looking statements, the inclusion
of such statements should not be regarded as a representation by
the company that it will achieve such forward-looking statements.
The company disclaims any duty to update such statements, whether
as a result of new information, future events, or otherwise.
Company
Contact:
Eran Gilad,
CFO
Silicom
Ltd.
Tel:
+972-9-764-4555
E-mail:
erang@silicom.co.il
|
Investor Relations
Contact:
Ehud
Helft
EK Global Investor
Relations
Tel: +1 212 378
8040
E-mail:
silicom@ekgir.com
|
Silicom Ltd.
Consolidated Balance Sheets
|
|
|
|
|
|
|
(US$
thousands)
|
|
|
|
|
|
|
|
|
December
31,
|
|
December
31,
|
|
2022
|
|
2021
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
Cash and cash
equivalents
|
$
|
30,734
|
|
$
|
29,285
|
Marketable
securities
|
|
4,020
|
|
|
8,266
|
Accounts receivables:
Trade, net
|
|
27,258
|
|
|
31,120
|
Accounts receivables:
Other
|
|
3,620
|
|
|
4,693
|
Inventories
|
|
87,985
|
|
|
75,753
|
Total current
assets
|
|
153,617
|
|
|
149,117
|
|
|
|
|
|
|
Marketable
securities
|
|
15,163
|
|
|
23,773
|
Assets held for
employees' severance benefits
|
|
1,715
|
|
|
1,882
|
Deferred tax
assets
|
|
502
|
|
|
1,616
|
Property, plant and
equipment, net
|
|
4,488
|
|
|
4,576
|
Intangible assets,
net
|
|
6,710
|
|
|
4,314
|
Right of
Use
|
|
8,441
|
|
|
8,765
|
Goodwill
|
|
25,561
|
|
|
25,561
|
Total
assets
|
$
|
216,197
|
|
$
|
219,604
|
|
|
|
|
|
|
Liabilities and
shareholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
Trade accounts
payable
|
$
|
15,922
|
|
$
|
29,918
|
Other accounts payable
and accrued expenses
|
|
9,641
|
|
|
18,582
|
Lease
Liabilities
|
|
1,549
|
|
|
1,811
|
|
|
|
|
|
|
Total current
liabilities
|
|
27,112
|
|
|
50,311
|
|
|
|
|
|
|
Lease
Liabilities
|
|
6,291
|
|
|
7,377
|
Liability for
employees' severance benefits
|
|
3,425
|
|
|
3,443
|
Deferred tax
liabilities
|
|
74
|
|
|
10
|
|
|
|
|
|
|
Total
liabilities
|
|
36,902
|
|
|
61,141
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
Ordinary shares and
additional paid-in capital
|
|
65,839
|
|
|
63,412
|
Treasury
shares
|
|
(34,896)
|
|
|
(34,995)
|
Retained
earnings
|
|
148,352
|
|
|
130,046
|
Total shareholders'
equity
|
|
179,295
|
|
|
158,463
|
|
|
|
|
|
|
Total liabilities
and shareholders' equity
|
$
|
216,197
|
|
$
|
219,604
|
Silicom Ltd.
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(US$ thousands, except
for share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-month
period
|
|
Twelve-month
period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ended December
31,
|
|
ended December
31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
$
|
45,193
|
|
$
|
36,303
|
|
$
|
150,582
|
|
$
|
128,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
sales
|
|
30,204
|
|
|
23,757
|
|
|
98,626
|
|
|
84,072
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
14,989
|
|
|
12,546
|
|
|
51,956
|
|
|
44,388
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development expenses
|
|
5,076
|
|
|
5,102
|
|
|
20,563
|
|
|
20,091
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing
expenses
|
|
1,809
|
|
|
1,850
|
|
|
6,990
|
|
|
6,599
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
1,042
|
|
|
1,240
|
|
|
4,477
|
|
|
4,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating
expenses
|
|
7,927
|
|
|
8,192
|
|
|
32,030
|
|
|
31,331
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
7,062
|
|
|
4,354
|
|
|
19,926
|
|
|
13,057
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial income
(loss), net
|
|
439
|
|
|
(556)
|
|
|
2,464
|
|
|
(152)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
7,501
|
|
|
3,798
|
|
|
22,390
|
|
|
12,905
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
1,880
|
|
|
504
|
|
|
4,084
|
|
|
2,364
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
5,621
|
|
$
|
3,294
|
|
$
|
18,306
|
|
$
|
10,541
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per
ordinary share (US$)
|
$
|
0.84
|
|
$
|
0.49
|
|
$
|
2.73
|
|
$
|
1.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number
of ordinary shares used to
compute basic income per share (in thousands)
|
|
6,727
|
|
|
6,732
|
|
|
6,697
|
|
|
6,826
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per
ordinary share (US$)
|
$
|
0.82
|
|
$
|
0.48
|
|
$
|
2.69
|
|
$
|
1.51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number
of ordinary shares used to
compute diluted income per share (in thousands)
|
|
6,817
|
|
|
6,887
|
|
|
6,796
|
|
|
6,969
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Silicom Ltd.
Reconciliation of Non-GAAP Financial Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(US$ thousands, except
for share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-month
period
|
|
Twelve-month
period
|
|
ended December
31,
|
|
ended December
31,
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross
profit
|
$
|
14,989
|
|
$
|
12,546
|
|
$
|
51,956
|
|
$
|
44,388
|
(1) Share-based
compensation (*)
|
|
159
|
|
|
121
|
|
|
638
|
|
|
479
|
Non-GAAP gross
profit
|
$
|
15,148
|
|
$
|
12,667
|
|
$
|
52,594
|
|
$
|
44,867
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating
income
|
$
|
7,062
|
|
$
|
4,354
|
|
$
|
19,926
|
|
$
|
13,057
|
Gross profit
adjustments
|
|
159
|
|
|
121
|
|
|
638
|
|
|
479
|
(1) Share-based
compensation (*)
|
|
714
|
|
|
648
|
|
|
2,938
|
|
|
2,382
|
Non-GAAP operating
income
|
$
|
7,935
|
|
$
|
5,123
|
|
$
|
23,502
|
|
$
|
15,918
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net
income
|
$
|
5,621
|
|
$
|
3,294
|
|
$
|
18,306
|
|
$
|
10,541
|
Operating income
adjustments
|
|
873
|
|
|
769
|
|
|
3,576
|
|
|
2,861
|
(2) Lease liabilities -
financial expenses (income)
|
|
85
|
|
|
363
|
|
|
(930)
|
|
|
321
|
(3) Taxes on
amortization of acquired intangible assets
|
|
68
|
|
|
67
|
|
|
271
|
|
|
267
|
Non-GAAP net
income
|
$
|
6,647
|
|
$
|
4,493
|
|
$
|
21,223
|
|
$
|
13,990
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net
income
|
$
|
5,621
|
|
$
|
3,294
|
|
$
|
18,306
|
|
$
|
10,541
|
Adjustments for
Non-GAAP Cost of sales
|
|
159
|
|
|
121
|
|
|
638
|
|
|
479
|
Adjustments for
Non-GAAP Research and development expenses
|
|
362
|
|
|
275
|
|
|
1,454
|
|
|
1,011
|
Adjustments for
Non-GAAP Selling and marketing expenses
|
|
200
|
|
|
191
|
|
|
774
|
|
|
697
|
Adjustments for
Non-GAAP General and administrative expenses
|
|
152
|
|
|
182
|
|
|
710
|
|
|
674
|
Adjustments for
Non-GAAP Financial income (loss), net
|
|
85
|
|
|
363
|
|
|
(930)
|
|
|
321
|
Adjustments for
Non-GAAP Income taxes
|
|
68
|
|
|
67
|
|
|
271
|
|
|
267
|
Non-GAAP net
income
|
$
|
6,647
|
|
$
|
4,493
|
|
$
|
21,223
|
|
$
|
13,990
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basic income per
ordinary share (US$)
|
$
|
0.84
|
|
$
|
0.49
|
|
$
|
2.73
|
|
$
|
1.54
|
(1) Share-based
compensation (*)
|
|
0.13
|
|
|
0.12
|
|
|
0.53
|
|
|
0.42
|
(2) Lease liabilities -
financial expenses (income)
|
|
0.01
|
|
|
0.05
|
|
|
(0.13)
|
|
|
0.05
|
(3) Taxes on
amortization of acquired intangible assets
|
|
0.01
|
|
|
0.01
|
|
|
0.04
|
|
|
0.04
|
Non-GAAP basic income
per ordinary share (US$)
|
$
|
0.99
|
|
$
|
0.67
|
|
$
|
3.17
|
|
$
|
2.05
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted income per
ordinary share (US$)
|
$
|
0.82
|
|
$
|
0.48
|
|
$
|
2.69
|
|
$
|
1.51
|
(1) Share-based
compensation (*)
|
|
0.14
|
|
|
0.11
|
|
|
0.53
|
|
|
0.41
|
(2) Lease liabilities -
financial expenses (income)
|
|
0.01
|
|
|
0.05
|
|
|
(0.14)
|
|
|
0.05
|
(3) Taxes on
amortization of acquired intangible assets
|
|
0.01
|
|
|
0.01
|
|
|
0.04
|
|
|
0.04
|
Non-GAAP diluted income
per ordinary share (US$)
|
$
|
0.98
|
|
$
|
0.65
|
|
$
|
3.12
|
|
$
|
2.01
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) Adjustments related
to share-based compensation expenses according to ASC topic 718
(SFAS 123 (R))
|
|
|
|
|
|
|
|
|
|
|
|
|
Logo -
https://mma.prnewswire.com/media/733229/Silicom_Ltd_Logo.jpg
View original
content:https://www.prnewswire.com/news-releases/silicom-reports-record-annual-results-150-6m-revenues-with-3-12-non-gaap-eps-301733339.html
SOURCE Silicom Ltd.