Attached files

file filename
EX-99.1 - EX-99.1 - PIXELWORKS, INCd474645dex991.htm
8-K - FORM 8-K - PIXELWORKS, INCd474645d8k.htm

Exhibit 99.2

PIXELWORKS, INC. AND VIXS SYSTEMS INC.

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

On August 2, 2017, Pixelworks, Inc. (“Pixelworks”) acquired 100% of the outstanding shares of ViXS Systems Inc. (“ViXS”) pursuant to an Arrangement Agreement (the “Agreement” and the “Acquisition”). The following unaudited pro forma condensed combined financial statements (the “Pro Forma Statements”) are based on the respective historical consolidated financial statements and the accompanying notes of Pixelworks and ViXS. The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2016 and the six months ended June 30, 2017 were prepared to reflect the Acquisition as if it had been completed on January 1, 2016, and the unaudited pro forma condensed combined balance sheet was prepared to reflect the Acquisition as if it had been completed on June 30, 2017.

The Pro Forma Statements, although helpful in illustrating the financial characteristics of the Combined Company under one set of assumptions, do not reflect the benefits of any expected cost savings (or associated costs to achieve such savings), opportunities to earn additional revenue, or other factors that may result from the Acquisition and, accordingly, do not attempt to predict or suggest future results. The Pro Forma Statements also exclude the effects of costs associated with any restructuring or integration activities or asset dispositions resulting from the Acquisition, as they are not currently known, are expected to be non-recurring, and will not have been incurred at the closing date of the Acquisition. However, such costs could affect the Combined Company following the Acquisition in the period the costs are incurred or recorded. As a result, the pro forma financial information is not necessarily indicative of what the Combined Company’s financial condition or results of operations would have been had the Acquisition been completed on the applicable dates of this pro forma financial information. In addition, the pro forma financial information does not purport to project the future financial condition of the Combined Company.

The pro forma adjustments are described in the accompanying notes. Pro forma adjustments are those that are directly attributable to the transaction, are factually supported and, with respect to the unaudited pro forma condensed combined statements of operations, are expected to have a continuing effect on the consolidated results of operations of the Combined Company. The pro forma adjustments are based on the preliminary purchase price allocation and management’s estimates. Differences between the preliminary and final allocation could have a material effect on the Pro Forma Statements. The actual amounts recorded as of the completion of the Acquisition may differ materially from the information presented in these Pro Forma Statements as a result of several factors, including changes in net assets that may have occurred prior to completion of the Acquisition. Actual allocations will be based on final valuations, appraisals and other analyses of the fair value of the acquired assets and liabilities. The allocation will be finalized after the data necessary to complete the valuations, appraisals and other analyses are obtained and evaluated.

The Pro Forma Statements should be read in conjunction with:

 

    The accompanying notes to the unaudited pro forma condensed combined financial statements;

 

    Pixelworks’ audited consolidated financial statements and related notes, as well as Management’s Discussion and Analysis of Financial Condition and Results of Operation, contained in Pixelworks’ Annual Report on Form 10-K as of and for the year ended December 31, 2016;

 

    Pixelworks’ unaudited condensed consolidated financial statements and related notes, as well as Management’s Discussion and Analysis of Financial Condition and Results of Operation, contained in Pixelworks’ Quarterly Report on Form 10-Q as of and for the three and six months ended June 30, 2017;

 

    ViXS’ audited consolidated financial statements and related notes, as well as Management’s Discussion and Analysis, as at and for the fiscal year ended January 31, 2017; and

 

    ViXS’ unaudited consolidated financial statements and related notes as at and for the three and six months ended July 31, 2017.


UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

(In thousands and in U.S. dollars)

 

     Pixelworks
June 30,
2017
     ViXS
July 31,
2017
(Adjusted)
Note 4
    Pro Forma
Adjustments
Note 5
         Pro Forma
Combined
 

ASSETS

            

Current assets:

            

Cash and cash equivalents

   $ 32,246      $ 2,595     $ —          $ 34,841  

Accounts receivable, net

     5,676        849       —            6,525  

Inventories

     1,954        995       2,415     (a)      5,364  

Prepaid expenses and other current assets

     1,341        1,077       299     (b)      2,717  
  

 

 

    

 

 

   

 

 

      

 

 

 

Total current assets

     41,217        5,516       2,714          49,447  

Property and equipment, net

     4,636        2,502       (1,539   (c)      5,599  

Other assets, net

     781        —         —            781  

Goodwill

     —          —         18,218     (d)      18,218  

Intangible assets, net

     —          —         6,730     (d)      6,730  
  

 

 

    

 

 

   

 

 

      

 

 

 

Total assets

   $ 46,634      $ 8,018     $ 26,123        $ 80,775  
  

 

 

    

 

 

   

 

 

      

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

            

Current liabilities:

            

Accounts payable

   $ 2,516      $ 2,334     $ —          $ 4,850  

Accrued liabilities and current portion of long-term liabilities

     13,241        1,242       2,495     (e)      16,978  

Current portion of income taxes payable

     989        —         —            989  

Short-term line of credit

     —          4,046       —            4,046  
  

 

 

    

 

 

   

 

 

      

 

 

 

Total current liabilities

     16,746        7,622       2,495          26,863  

Convertible debt

     —          6,850       —            6,850  

Long-term liabilities, net of current portion

     1,029        1,738       —            2,767  

Income taxes payable, net of current portion

     2,046        —         —            2,046  
  

 

 

    

 

 

   

 

 

      

 

 

 

Total liabilities

     19,821        16,210       2,495          38,526  

Shareholders’ equity

     26,813        (8,192     23,628     (f)      42,249  
  

 

 

    

 

 

   

 

 

      

 

 

 

Total liabilities and shareholders’ equity

   $ 46,634      $ 8,018     $ 26,123        $ 80,775  
  

 

 

    

 

 

   

 

 

      

 

 

 


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

(In thousands, except per share data, and in U.S. dollars)

 

     Pixelworks
Six Months
Ended
June 30, 2017
    ViXS
Six Months
Ended July 31,
2017 (Adjusted)
Note 4
    Pro Forma
Adjustments
Note 5
         Pro Forma
Combined
 

Revenue, net

   $ 43,431     $ 7,446     $ —          $ 50,877  

Cost of revenue (1)

     19,838       4,478       345     (a)      24,661  
  

 

 

   

 

 

   

 

 

      

 

 

 

Gross profit

     23,593       2,968       (345        26,216  

Operating expenses:

           

Research and development (2)

     9,407       4,379       (44   (a)      13,742  

Selling, general and administrative (3)

     8,799       4,750       (1,551   (a)      11,998  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total operating expenses

     18,206       9,129       (1,595        25,740  
  

 

 

   

 

 

   

 

 

      

 

 

 

Income (loss) from operations

     5,387       (6,161     1,250          476  

Other income (expense):

           

Gain on sale of product line

     —         4,786       —            4,786  

Interest expense and other, net

     (200     (373     —            (573
  

 

 

   

 

 

   

 

 

      

 

 

 

Total other income (expense)

     (200     4,413       —            4,213  
  

 

 

   

 

 

   

 

 

      

 

 

 

Income before income taxes

     5,187       (1,748     1,250          4,689  

Provision for income taxes

     1,102       118       —            1,220  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income

   $ 4,085     $ (1,866   $ 1,250        $ 3,469  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income per share:

           

Basic

   $ 0.14     $ (0.03        $ 0.10  
  

 

 

   

 

 

        

 

 

 

Diluted

   $ 0.13     $ (0.03        $ 0.10  
  

 

 

   

 

 

        

 

 

 

Weighted average shares outstanding:

           

Basic

     29,526       73,597       3,708     (b)      33,234  
  

 

 

   

 

 

   

 

 

      

 

 

 

Diluted

     31,601       73,597       3,708     (b)      35,309  
  

 

 

   

 

 

   

 

 

      

 

 

 

 

           

(1) Includes stock-based compensation

   $ 122     $ —       $ —          $ 122  

(2) Includes stock-based compensation

     676       201       (44        833  

(3) Includes:

           

      Stock-based compensation

     941       378       (308        1,011  

      Acquisition-related costs

     894       550       (1,444        —    


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

(In thousands, except per share data, and in U.S. dollars)

 

     Pixelworks
Year Ended
December 31,
2016
    ViXS
Year Ended
January 31,
2017
(Adjusted)
Note 4
    Pro Forma
Adjustments
Note 5
         Pro Forma
Combined
 

Revenue, net

   $ 53,390     $ 28,519     $ —          $ 81,909  

Cost of revenue (1)

     28,322       18,747       1,070     (a)      48,139  
  

 

 

   

 

 

   

 

 

      

 

 

 

Gross profit

     25,068       9,772       (1,070        33,770  

Operating expenses:

           

Research and development (2)

     19,036       14,332       (138   (a)      33,230  

Selling, general and administrative (3)

     13,770       8,265       (261   (a)      21,774  

Restructuring

     2,608       —         —            2,608  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total operating expenses

     35,414       22,597       (399        57,612  
  

 

 

   

 

 

   

 

 

      

 

 

 

Loss from operations

     (10,346     (12,825     (671        (23,842

Interest expense and other, net

     (406     (518     —            (924
  

 

 

   

 

 

   

 

 

      

 

 

 

Loss before income taxes

     (10,752     (13,343     (671        (24,766

Provision for income taxes

     355       102       —            457  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net loss

     (11,107     (13,445     (671        (25,223
  

 

 

   

 

 

   

 

 

      

 

 

 

Net loss per share:

           

Basic

   $ (0.39   $ (0.22        $ (0.79
  

 

 

   

 

 

        

 

 

 

Diluted

   $ (0.39   $ (0.22        $ (0.79
  

 

 

   

 

 

        

 

 

 

Weighted average shares outstanding:

           

Basic

     28,276       62,285       3,708     (b)      31,984  
  

 

 

   

 

 

   

 

 

      

 

 

 

Diluted

     28,276       62,285       3,708     (b)      31,984  
  

 

 

   

 

 

   

 

 

      

 

 

 

 

           

(1) Includes:

           

     Restructuring

   $ 1,784     $ —       $ —          $ 1,784  

     Stock-based compensation

     190       —         —            190  

(2) Includes stock-based compensation

     1,600       381       (138        1,843  

(3) Includes stock-based compensation

     872       776       (663        985  


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

(In thousands, except share and per share data, and in U.S. dollars)

NOTE 1.    BASIS OF PRO FORMA PRESENTATION

Description of Transaction

On May 18, 2017, Pixelworks entered into the Agreement to acquire all of the issued and outstanding common shares of ViXS Systems, Inc. The Acquisition closed on August 2, 2017 and Pixelworks issued 3,708,263 shares to holders of ViXS common stock and holders of ViXS restricted stock units that were vested simultaneously with closing. Additionally, all restricted stock units of ViXS which were unvested and outstanding as of the Closing Date were replaced with new grants of restricted share units of Pixelworks common stock.

Fiscal Year Ends

Pixelworks’ fiscal year ends on December 31, and ViXS’ fiscal year ends on January 31. Due to the difference in each entity’s fiscal year end, the unaudited pro forma consolidated statements of operations are based on (a) Pixelworks’ audited consolidated statement of operations for the year ended December 31, 2016 and ViXS’ audited consolidated statement of loss and comprehensive loss for the year ended January 31, 2017, and (b) Pixelworks’ unaudited consolidated statement of operations for the six months ended June 30, 2017 and ViXS’ unaudited condensed consolidated statement of loss and comprehensive loss for the six months ended July 31, 2017.

Pro Forma Adjustments and Presentation Adjustments

The Pro Forma Statements were prepared using the acquisition method of accounting in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 805 “Business Combinations” (“ASC 805”) with Pixelworks considered the accounting acquirer of ViXS. Under the acquisition method of accounting, the assets and liabilities of ViXS, as of the effective date of the Acquisition, will be recorded by Pixelworks at their respective fair values and the excess of the Acquisition consideration over the fair value of ViXS’ net assets will be allocated to goodwill. The unaudited condensed combined statements of operations for the year ended December 31, 2016 and the six months ended June 30, 2017 were prepared to reflect the Acquisition as if it had been completed on January 1, 2016, and the condensed combined balance sheet was prepared to reflect the Acquisition as if it had been completed on June 30, 2017.

Pro forma adjustments are those that are directly attributable to the Acquisition, are factually supported and, with respect to the unaudited pro forma condensed combined statements of operations, are expected to have a continuing effect on consolidated results of operations of the Combined Company. Pro forma adjustments do not include any cost savings from operating efficiencies, synergies, asset dispositions or other restructurings that could result from the Acquisition. The pro forma adjustments have been developed based on management’s assumptions and estimates, including assumptions and estimates relating to the consideration paid and the allocation thereof to the assets acquired and liabilities assumed from ViXS based on preliminary estimates of fair value. The final purchase price allocation may differ from that reflected in the Pro Forma Statements. The Pro Forma Statements are provided for illustrative purposes only, and do not purport to represent what the actual consolidated results of operations or the consolidated financial position of the Combined Company would have been had the Acquisition occurred on the applicable dates, nor are they necessarily indicative of future consolidated results of operations or financial position.


ViXS’ historical consolidated financial statements were prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board, which differ in certain respects from the accounting principles generally accepted in the United States of America (“U.S. GAAP”). Pixelworks performed a review of ViXS’ accounting policies to determine whether any adjustments were necessary to ensure comparability in the pro forma unaudited condensed combined financial statements. As a result of this review, adjustments were made to ViXS’ historical financial statements to estimate the conversion from IFRS to U.S. GAAP, and certain presentation adjustments were made to ViXS’ historical financial statements to conform to Pixelworks’ accounting presentation. Pixelworks continues to review ViXS’ accounting policies. As a result, additional differences may be identified between the accounting policies of the two companies that, when conformed, could have a material effect on the unaudited pro forma condensed combined financial statements.

NOTE 2.    PRELIMINARY ESTIMATED PURCHASE PRICE

The total preliminary estimated purchase price for the transaction is approximately, $16,975, as follows:

 

Value of Pixelworks common shares issued to ViXS shareholders (1)

   $ 16,316  

Value of Pixelworks common shares and restricted stock units issued to holders of ViXS restricted stock units (2)

   $ 659  
  

 

 

 

Total consideration transferred

   $ 16,975  
  

 

 

 

(1) Equals 3,586,021 shares issued by Pixelworks multiplied by Pixelworks’ closing share price on August 2, 2017, of $4.55.

(2) In accordance with applicable accounting guidance, the fair value of replacement equity awards attributable to pre-combination service is recorded as part of the consideration transferred in the Acquisition, while the fair value of replacement awards attributable to post-combination service is recorded separately from the Acquisition and recognized as compensation cost over the remaining post-combination service period. The portion of ViXS equity awards attributable to pre-combination and post-combination service was estimated based on the ratio of the service period rendered as of August 2, 2017 to the total service period. The fair value of awards attributed to pre-combination service was recognized in this component of purchase price. The impact of post-combination compensation costs have been recorded as adjustments to the unaudited pro forma condensed combined statements of operations. The vesting of certain ViXS restricted stock units was accelerated and occurred at closing of the Acquisition. For these equity awards, Pixelworks issued common shares, rather than restricted stock units.

NOTE 3.    PRELIMINARY ESTIMATED PURCHASE PRICE ALLOCATION

Under the acquisition method of accounting, the total purchase price is allocated to the tangible and identifiable intangible assets acquired and liabilities assumed based on their estimated fair values as of the date of the Acquisition. The pro forma purchase price allocation below has been developed based on preliminary estimates of fair value using the adjusted historical financial statements of ViXS as of July 31, 2017. Pixelworks has not completed the detailed valuation studies necessary to arrive at the final fair values of ViXS’ assets and liabilities. Therefore, the following allocation of the purchase price to acquired intangible assets is based on preliminary fair value estimates and subject to final management analysis, with the assistance of third party valuation advisors. The estimated intangible asset values and their useful lives could be affected by a variety of factors that may become known to Pixelworks only upon completion of our analysis.


The preliminary estimated intangible assets consist of developed technology, customer relationships, trade name and backlog. The estimated useful lives range between six months and five years and are detailed in the schedule below. The estimated fair values of the intangibles were based primarily on current estimates of ViXS’ expected future cash flows and may change as estimates and assumptions are refined. Additional intangible asset classes may be identified as the valuation process continues. A 10% change in the amount allocated to identifiable intangible assets would increase or decrease annual amortization expense by approximately $185.

The excess of the purchase price over the tangible and identifiable intangible assets acquired and liabilities assumed has been allocated to goodwill. The actual amounts recorded when the final valuation is complete may differ materially from the pro forma amounts presented below:

 

Total preliminary purchase price

     $ 16,975  

Estimated fair value of net tangible assets acquired and liabilities assumed:

    

Cash and cash equivalents

   $ 2,595    

Accounts receivable

     849    

Inventories

     3,410    

Prepayments and other current assets

     1,376    

Property and equipment

     963    

Accounts payable, accrued liabilities and other current liabilities

     (4,532  

Revolving bank loan payable

     (4,046  

Convertible debentures

     (6,850  

Other long-term liabilities

     (1,738  
       (7,973

Estimated fair value of identifiable intangible assets acquired:

    

Developed technology

     5,050    

Customer relationships

     1,270    

Backlog

     260    

Trade name

     150    
       6,730  
    

 

 

 

Estimated goodwill

     $ 18,218  
    

 

 

 

Tangible assets acquired

The fair value of tangible assets acquired (with the exception of inventory, property and equipment and production assets) are based on the adjusted historical balance sheet of ViXS as of July 31, 2017, and approximate fair value. The inventory balance incorporates an estimated step-up based on a preliminary valuation. The property and equipment balance incorporates an adjustment down to fair market value based on a preliminary valuation. The production assets have been subsumed into intangible assets in the purchase price allocation. These adjustments are subject to further review by management.

Liabilities assumed

The fair value of liabilities assumed (with the exception of certain contractual payment obligations) are based on the adjusted historical balance sheet of ViXS as of July 31, 2017, and approximate fair value. The payment obligation balances incorporate fair value adjustments. These adjustments are subject to further review by management.


Identifiable intangible assets

The preliminary fair value of the acquired developed technology and backlog were determined based on an income approach using the multi-period excess earnings method. The preliminary value of the acquired customer relationships was determined based on a cost approach. The preliminary fair value of the acquired trade name was determined based on an income approach using the relief from royalty method. These estimates are based on a preliminary valuation and are subject to further review by management. The following table sets forth the components of these intangible assets and their estimated useful lives:

 

     Fair Value      Estimated Useful
Life (Years)

Developed technology

   $ 5,050      3 - 5

Customer relationships

     1,270      3 - 5

Trade name

     150      1.5

Backlog

     260      0.5

NOTE 4.    ADJUSTMENTS TO VIXS’ FINANCIAL STATEMENTS

The following IFRS to U.S. GAAP and presentation adjustments have been made to ViXS’ Consolidated Statement of Loss for the six months ending July 31, 2017 to conform to Pixelworks’ presentation:

 

     ViXS
Unadjusted
IFRS
    Revenue
Recognition
Note 4a
    Other
Income
and Expense
Note 4b
    Intangible
and Other
Assets
Note 4c
    Fair Value
Adjustments
Note 4d
     ViXS
Adjusted
U.S. GAAP
 

Revenue, net

   $ 7,581     $ (135   $ —       $ —       $ —        $ 7,446  

Cost of revenue

     5,486       (62     —         (946     —          4,478  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Gross profit

     2,095       (73     —         946       —          2,968  

Operating expenses:

             

Research and development

     4,267       —         —         112       —          4,379  

Selling, general and administrative

     4,740       (73     83       —         —          4,750  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total operating expenses

     9,007       (73     83       112       —          9,129  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Loss from operations

     (6,912     —         (83     834       —          (6,161

Other income (expense):

             

Gain on sale of product line

     4,786       —         —         —         —          4,786  

Interest expense and other income, net

     (2,383     —         83       (108     2,035        (373
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total other income (expense):

     2,403       —         83       (108     2,035        4,413  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Income before income taxes

     (4,509     —         —         726       2,035        (1,748

Provision for income taxes

     118       —         —         —         —          118  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net income

   $ (4,627   $ —       $ —       $ 726     $ 2,035      $ (1,866
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net income per share:

             

Basic

   $ (0.06            $ (0.03
  

 

 

            

 

 

 

Diluted

   $ (0.06            $ (0.03
  

 

 

            

 

 

 

Weighted average shares outstanding:

             

Basic

     73,597                73,597  
  

 

 

            

 

 

 

Diluted

     73,597                73,597  
  

 

 

            

 

 

 

The following IFRS to U.S. GAAP and reclassification adjustments have been made to ViXS’ Consolidated Statement of Loss for the year ended January 31, 2017 to conform to Pixelworks’ presentation:


                 Other     Intangible              
     ViXS     Revenue     Income     and Other     Fair Value     ViXS  
     Unadjusted     Recognition     and Expense     Assets     Adjustments     Adjusted  
     IFRS     Note 4a     Note 4b     Note 4c     Note 4d     U.S. GAAP  

Revenue, net

   $ 29,513     $ (994   $ —       $ —       $ —       $ 28,519  

Cost of revenue

     20,649       (560     —         (1,342     —         18,747  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     8,864       (434     —         1,342       —         9,772  

Operating expenses:

            

Research and development

     11,977       (289     —         2,644       —         14,332  

Selling, general and administrative

     8,070       (145     340       —         —         8,265  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     20,047       (434     340       2,644       —         22,597  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss from operations

     (11,183     —         (340     (1,302     —         (12,825

Interest expense and other income, net

     329       —         340       (19     (1,168     (518
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income taxes

     (10,854     —         —         (1,321     (1,168     (13,343

Provision for income taxes

     102       —         —         —         —         102  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (10,956   $ —       $ —       $ (1,321   $ (1,168   $ (13,445
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share:

            

Basic

   $ (0.17           $ (0.22
  

 

 

           

 

 

 

Diluted

   $ (0.17           $ (0.22
  

 

 

           

 

 

 

Weighted average shares outstanding:

            

Basic

     62,285               62,285  
  

 

 

           

 

 

 

Diluted

     62,285               62,285  
  

 

 

           

 

 

 

The following IFRS to U.S. GAAP adjustments and reclassification adjustments have been made to ViXS’ July 31, 2017 Balance Sheet to conform to Pixelworks’ presentation:


           Intangible        
     ViXS     and Other     ViXS  
     Unadjusted     Assets     Adjusted  
     IFRS     Note 4c     U.S. GAAP  

ASSETS

      

Current assets:

      

Cash and cash equivalents

   $ 2,595     $ —       $ 2,595  

Restricted cash

     125       —         125  

Accounts receivable, net

     849       —         849  

Other amounts receivable

     530       —         530  

Inventories

     995       —         995  

Prepaid expenses and other current assets

     723       (301     422  
  

 

 

   

 

 

   

 

 

 

Total current assets

     5,817       (301     5,516  

Property and equipment, net

     2,022       480       2,502  

Other assets, net

     6,047       (6,047     —    
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 13,886     $ (5,868   $ 8,018  
  

 

 

   

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

      

Current liabilities:

      

Accounts payable

   $ 2,334     $ —       $ 2,334  

Accrued liabilities and current portion of long-term liabilities

     —         796       796  

Deferred revenue

     257       —         257  

Current portion of repayable government assistance

     189       —         189  

Short-term line of credit

     4,046       —         4,046  
  

 

 

   

 

 

   

 

 

 

Total current liabilities

     6,826       796       7,622  

Long-term liabilities, net of current portion

      

Convertible debt

     6,850       —         6,850  

Warrant liability

     —         —         —    

Repayable government assistance, net of current portion

     930       —         930  

Long-term liabilities, net of current portion

     94       714       808  
  

 

 

   

 

 

   

 

 

 

Total liabilities

     14,700       1,510       16,210  

Shareholders’ equity

     (814     (7,378     (8,192
  

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 13,886     $ (5,868   $ 8,018  
  

 

 

   

 

 

   

 

 

 

The financial information above illustrates the impact of estimated adjustments to ViXS’ financial statements prepared in accordance with IFRS in order to present them on a basis consistent with Pixelworks’ accounting presentation and policies under U.S. GAAP. These adjustments reflect Pixelworks’ best estimates based upon the information currently available, and are subject to change once more detailed information is obtained.

 

4a. Revenue recognition

This adjustment conforms ViXS’ revenue recognition for development agreements and sales through distributors to Pixelworks’ policy and U.S. GAAP.

 

4b. Other income and expense

This adjustment conforms ViXS’ presentation of foreign currency transaction gains and losses and certain financing and tax expenses to Pixelworks’ policy and U.S. GAAP.


4c. Intangible and other assets

This adjustment conforms ViXS’ accounting for licensed third party intellectual property and licensed software tools to Pixelworks’ policy and U.S. GAAP.

 

4d. Fair value adjustments

ViXS recorded its convertible debt, and the derivatives embedded in the debt, at fair value through adjustments to its statement of operations. After the closing date of the Acquisition, Pixelworks will record fair value adjustments only on certain of the embedded derivatives. This adjustment eliminates ViXS’ historical fair value adjustment, but does not attempt to estimate the amount of the adjustment that would have been booked by Pixelworks. It is impractical to derive such an estimate, and such adjustment would not be reflective of the results of business operations, nor would it have a continuing effect on the combined operating results.

 

NOTE 5. UNAUDITED PRO FORMA ADJUSTMENTS

The following is a description of the unaudited pro forma adjustments reflected in the Pro Forma Statements:

Balance Sheet

 

a. Inventories

The pro forma adjustment of $2,415 reflects the step-up in value of ViXS’ work-in-process and finished goods inventory to fair value. The increased valuation of the inventory will increase cost of goods sold as the acquired inventory is sold after the closing date of the Acquisition. There is no continuing effect of the acquired inventory adjustment on the combined operating results and, as such, this adjustment is not included in the unaudited pro forma condensed combined statements of operations.

The fair value of work-in-process inventory is equal to the estimated selling price less the sum of (a) costs to complete the manufacturing process, (b) costs of selling effort, and (c) a reasonable profit margin for completion of the manufacturing process and selling effort. The fair value of finished goods inventory is equal to the estimated selling price less the sum of (a) costs of selling effort, and (b) a reasonable profit margin for the selling effort.

 

b. Prepaid expenses and other current assets

The pro forma adjustment of $299 reflects the fair value of contract costs ViXS incurred prior to the close of the Acquisition which will be recognized by the Combined Company upon completion of the contract.

 

c. Property and equipment

The pro forma adjustment of ($1,539) reflects the elimination of production assets on ViXS’ balance sheet that are subsumed into the acquired developed technology intangible asset in the purchase price allocation, plus a fair value adjustment on other tangible property and equipment.

 

d. Goodwill and other intangible assets


See Note 3 for estimated allocation of purchase price to goodwill and other intangible assets. The pro forma purchase price allocation is preliminary as final valuation procedures have not yet been completed, and therefore the final valuation could differ significantly from the current estimate. The pro forma presentation assumes that the historical values of ViXS’ tangible assets (with the exception of inventory, property and equipment and production assets) and liabilities (with the exception of certain contractual payment obligations) as of July 31, 2017 approximate fair value. Inventory incorporates an estimated fair value step-up based upon a preliminary valuation, and property and equipment and contractual payment obligations incorporate adjustments to estimated fair value. Additionally, the allocation of the purchase price to acquired intangible assets is preliminary and subject to the final outcome of management’s analysis to be conducted with the assistance of valuation advisors. The residual amount of the purchase price has been allocated to goodwill. The actual amount recorded when the valuation is finalized may differ materially from the pro forma presentation herein.

 

e. Accrued liabilities and current portion of long-term liabilities

The pro forma accrued liabilities include an adjustment of $2,495 reflecting the estimated unpaid non-recurring merger-related costs (that are not reflected in the historical financial statements of either Pixelworks or ViXS) such as legal fees, fairness opinion fees, accounting fees, valuation fees and other expenses associated with the Acquisition, which Pixelworks and ViXS expect to incur. While presented in the unaudited pro forma condensed combined balance sheet, these costs have been excluded from the unaudited pro forma condensed combined statements of operations as there is no continuing effect of such costs.

 

f. Shareholders’ equity

The historical shareholders’ equity of ViXS will be eliminated at closing of the Acquisition. Pixelworks issued approximately $16,316 of common stock as part of the purchase consideration, and estimates the value of replacement restricted stock, and shares issued to holders of accelerated restricted stock units, to be $659. Refer to Note 2 for a discussion of the determination of the estimated preliminary purchase price which includes how the common stock and restricted stock awards to be issued were valued.

The calculation of the pro forma adjustment to total shareholders’ equity is as follows:

 

Elimination of pre-Acquisition ViXS adjusted equity balances

   $ 8,192  

Impact of Pixelworks shares and restricted stock units to be issued

     16,975  

Estimated transaction costs

     (1,539
  

 

 

 
     $23,628  
  

 

 

 

Statements of Operations

 

a. Cost of goods sold, Research and development, and Selling, general and administrative

The pro forma adjustments reflect the elimination of ViXS historical amortization expense, amortization of acquired intangibles, recognition of post combination stock compensation expense, and elimination of Acquisition related transaction costs. Acquisition related transaction costs are eliminated in the Pro Forma Condensed Combined Statements of Operations as they have no continuing impact on the combined results of operations. Detail of these adjustments is as follows:


                 Selling,  
     Cost of goods     Research and     general and  

Six months ended June 30, 2017

   Sold     development     administrative  

Elimination of ViXS historical amortization expense

   $ (252   $ —       $ —    

Amortization of acquired intangible assets

     597       —         201  

Incremental postcombination stock compensation expense

     —         (44     (308

Elimination of transaction costs

     —         —         (1,444
  

 

 

   

 

 

   

 

 

 

Pro forma adjustment

   $ 345     $ (44   $ (1,551
  

 

 

   

 

 

   

 

 

 
                 Selling,  
     Cost of goods     Research and     general and  

Year ended December 31, 2016

   Sold     development     administrative  

Elimination of ViXS historical amortization expense

   $ (384   $ —       $ —    

Amortization of acquired intangible assets

     1,454       —         402  

Incremental postcombination stock compensation expense

     —         (138     (663
  

 

 

   

 

 

   

 

 

 

Pro forma adjustment

   $ 1,070     $ (138   $ (261
  

 

 

   

 

 

   

 

 

 

 

b. Basic and diluted shares

The pro forma adjustment reflects the estimated number of shares Pixelworks’ issued in exchange for ViXS common shares and ViXS vested restricted stock units outstanding at the close of the Acquisition.