Pixelworks, inc (PXLW)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash flows from operating activities:
Net Income (Loss) Attributable to Parent

-9,077

-3,913

-3,560

-11,107

-10,570

-9,960

-8,870

-5,694

-6,566

373

6,455

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Stock-based compensation

6,649

5,683

4,243

2,662

3,921

5,302

3,008

2,164

2,011

1,204

1,024

Depreciation and amortization

3,837

3,555

3,577

3,466

4,263

4,514

4,409

4,735

5,114

-

-

Amortization of acquired intangible assets

1,504

1,596

665

0

0

-

-

-

-

-

-

Reversal of uncertain tax positions

124

19

191

170

323

270

452

1,455

967

6,194

1,819

Depreciation and amortization

-

-

-

-

-

-

-

-

-

4,537

4,607

Gain on sale of marketable securities

-

-

-

-

-

-

-

-

264

1,397

-

Amortization of debt issuance costs

-

-

-

-

-

-

-

-

31

74

124

Other non-cash tax expense

-

-

-

-

-

-

-

-

26

-26

0

Amortization of acquired developed technology

-

-

-

-

-

-

-

-

-

1,050

2,336

Accretion on short-term marketable securities

94

44

0

0

-

-

-

-

-17

-98

24

Deferred income tax benefit

45

-62

4

22

23

89

154

-110

23

247

68

Gain on asset disposal

-

-

-

-

-

-

12

-187

0

0

-

Gain on sale of marketable securities

-

-

-

-

-

-

-

-

-

-

0

Gain on sale of patents

3,905

0

0

-

-

-

-

-

1,600

0

0

Inventory step-up and backlog amortization

12

475

1,965

0

0

-

-

-

-

-

-

Gain on debt extinguishment

0

1,272

29

0

0

-

-

-

-

-

12,860

Discount accretion on convertible debt fair value

0

69

196

0

0

-

-

-

-

-

-

Fair value adjustment on convertible debt conversion option

0

0

-743

0

0

-

-

-

-

-

-

Write off of certain assets to restructuring

-

-

-

1,744

0

0

-

-

-

-

-

Other

3

-11

-71

-47

-53

-72

-61

-63

-11

-52

59

Changes in operating assets and liabilities, net of acquisition:
Accounts receivable, net

3,933

2,342

554

-2,870

1,340

-113

989

-785

70

-1,132

-530

Inventories

2,459

531

-1,378

-179

368

1,235

-1,039

-1,405

-751

-1,300

1,177

Prepaid expenses and other current and long-term assets, net

-2,172

-110

-650

166

-163

-2,253

637

-1,368

-875

-1,117

-931

Accounts payable

-1,304

675

-2,063

-1,210

-210

1,827

-937

-2,410

-399

-3,106

3,389

Accrued current and long-term liabilities

-3,686

-2,890

4,206

101

346

-1,446

1,837

187

-274

-303

-2,377

Income taxes payable

-14

-146

898

27

195

429

207

559

546

479

672

Net cash provided by (used in) operating activities

-10,380

955

12,199

-1,535

-3,847

1,688

-1,182

1,784

-735

637

1,986

Cash flows from investing activities:
Proceeds from sale of patents

-

-

-

-

-

-

-

-

1,600

-

-

Purchases of available-for-sale marketable securities

-

8,177

0

0

-

-

-

-

-

16,964

15,110

Proceeds from sales of property and equipment

-

-

-

-

-

-

13

0

11

6

2

Proceeds from sales and maturities of short-term marketable securities

10,050

2,150

0

0

-

-

-

-

12,961

17,485

13,195

Purchases of short-term marketable securities

10,856

-

-

-

-

-

-

-

-

-

-

Purchases of property and equipment

2,629

2,096

2,484

2,144

3,012

2,861

1,694

1,835

2,636

1,795

1,481

Proceeds from sale of patents

4,250

0

0

-

-

-

-

-

-

-

-

Proceeds from sale of patents

-

-

-

-

-

-

-

-

-

0

0

Purchases of licensed technology

521

0

0

-

55

0

598

0

100

480

102

Payment associated with sale of patents

345

0

0

-

-

-

-

-

-

-

-

Cash received in connection with acquisition of business

0

0

1,901

0

0

-

-

-

-

-

-

Net cash provided by investing activities

-51

-8,123

-583

-2,144

-3,067

-2,861

-2,279

-1,835

11,836

-1,748

-3,496

Cash flows from financing activities:
Payments on convertible debt

0

2,220

1,000

0

0

-

-

-

-

-

-

Payments on line of credit related to acquisition

0

0

4,046

0

0

-

-

-

-

-

-

Payments on line of credit

-

-

-

-3,000

0

0

3,000

0

-3,000

-3,000

0

Repurchase of debentures

-

-

-

-

-

-

-

-

-

-

31,532

Net proceeds from equity offering

-

-

-

-

16,356

0

9,625

0

8,327

0

0

Proceeds from issuance of common stock under employee equity incentive plans

570

1,683

3,004

1,077

990

1,307

480

444

331

201

18

Payments on asset financings

826

1,874

1,673

1,367

1,767

3,013

2,243

2,081

2,760

3,015

2,161

Repurchase of debentures

-

-

-

-

-

-

-

-

15,779

0

-

Repurchase of common stock

-

-

-

-

-

-

-

-

-

-

167

Net cash provided by financing activities

-256

-2,411

-3,715

-3,290

15,579

-1,706

10,862

-1,637

-12,881

186

-33,842

Net increase (decrease) in cash and cash equivalents

-10,687

-9,579

7,901

-6,969

8,665

-2,879

7,401

-1,688

-1,780

-925

-35,352

Supplemental disclosure of cash flow information:
Cash paid for income taxes, net of refunds received

547

657

160

437

366

213

382

-

-

-

-

Cash paid during the period for interest

142

501

418

-

-

-

-

-

-

-

-

Non-cash investing and financing activities:
Cash paid during the period for interest

-

-

-

139

104

193

149

-

-

-

-

Non-cash investing and financing activities:
Acquisitions of property and equipment and other assets under extended payment terms

934

501

3,558

0

765

3,381

1,266

-

-

-

-

Value of debt converted into shares

0

2,646

329

0

0

-

-

-

-

-

-

Value of shares issued in acquisition

0

0

16,975

0

0

-

-

-

-

-

-