SECURITIES AND EXCHANGE COMMISSION
WASHINGTON D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15D-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of April, 2015
Commission File Number: 000-30540
GIGAMEDIA
LIMITED
8F, No. 22, Lane 407, Section 2, Tiding Boulevard
Neihu District
Taipei,
Taiwan (R.O.C.)
(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)
Form
20-F x Form 40-F ¨
(Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the
Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)
Yes ¨ No
x
(If Yes is marked, indicate below the file number assigned to the registrant in
connection with Rule 12g3-2(b) :82- .)
GIGAMEDIA LIMITED is submitting under cover of Form 6-K:
|
1. |
GigaMedia Announces Fourth-Quarter and Full-Year 2014 Financial Results (attached hereto as Exhibit 99.1) |
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.
|
|
|
|
|
|
|
|
|
|
|
GigaMedia Limited |
|
|
|
|
(Registrant) |
|
|
|
|
Date: April 10, 2015 |
|
|
|
By: |
|
/s/ Dirk Chen |
|
|
|
|
(Signature) |
|
|
|
|
Name: |
|
Dirk Chen |
|
|
|
|
Title: |
|
Chief Financial Officer |
Exhibit 99.1
|
|
|
FOR IMMEDIATE RELEASE |
|
For further information contact: |
|
|
Amanda Chang |
|
|
Investor Relations Department |
|
|
Country/City Code 8862 Tel: 2656-8080 |
|
|
amanda.chang@gigamedia.com.tw |
GigaMedia Announces Fourth-Quarter
and Full-Year 2014 Financial Results
TAIPEI, Taiwan, April 10, 2015 GigaMedia Limited (NASDAQ: GIGM) today announced its fourth-quarter and full-year 2014 unaudited financial results.
Message from Management
In 2014, the Company
launched one social casino game, one PC-based MMO game and five RPG mobile games mainly in Taiwan, Hong Kong and Macau; meanwhile, self-developed and collaborated with Korean game studios to have its own games to publish. In addition, its cloud
computing business launched an integrated cloud service in combination of business card management and virtual platform solution for Taiwanese corporate customers.
The revenues generated in 2014 were mainly attributable to the existing games and cloud computing business. Most of the games were released in late December
2014 and therefore, these new released games are expected to make a contribution on the revenues in the first quarter of 2015. Nevertheless, based on the Companys unaudited financial results, its current stock price is considered much
discounted compared with its cash value per share.
Management believes that the year of 2014 was the downturn of the Companys restructuring as the
cloud computing business just started to take off, the new games continued to release on the market in late December 2014 and both collaborated and in-house developed games are ready for marketing, and same as the casino game platform. Besides,
compared with the third quarter of 2014, the Companys financial position continues to increase due to the gain on disposal of partial marketable securities in the fourth quarter.
Looking forward, the Company expects to expand the South East Asian market for more market presence for its online game business, and its cloud computing
business plans to penetrate further the Taiwanese SME customers. As regards the casino game platform, the Company hopes to leverage on partnership with overseas operators in order to generate more earnings.
Management is confident of the prospects in 2015 and is certain that the Company will be able to benefit from the
efforts made in 2014.
Consolidated Financial Results
GigaMedia Limited is a diversified provider of online games and cloud computing services. GigaMedias online games business FunTown develops and operates
a suite of games in Taiwan and Hong Kong, with focus on browser/mobile games and social casino games. GigaMedias cloud computing business GigaCloud was launched in early April 2013 and is focused on providing small and medium-sized enterprises
in Greater China with critical communications services and IT solutions that increase flexibility, efficiency and competitiveness.
Unaudited consolidated
results of GigaMedia are summarized in the table below.
For the Fourth Quarter
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GIGAMEDIA 4Q14 UNAUDITED CONSOLIDATED FINANCIAL RESULTS |
|
(unaudited, all figures in US$ thousands, except per share amounts) |
|
4Q14 |
|
|
3Q14 |
|
|
Change (%) |
|
|
4Q14 |
|
|
4Q13 |
|
|
Change (%) |
|
|
|
|
|
|
|
|
Revenues |
|
|
2,660 |
|
|
|
2,472 |
|
|
|
7.6 |
% |
|
|
2,660 |
|
|
|
3,381 |
|
|
|
-21.3 |
% |
|
|
|
|
|
|
|
Gross Profit |
|
|
(96 |
) |
|
|
205 |
|
|
|
-146.8 |
% |
|
|
(96 |
) |
|
|
1,157 |
|
|
|
-108.3 |
% |
Loss from Operations |
|
|
(4,332 |
) |
|
|
(3,631 |
) |
|
|
-19.3 |
% |
|
|
(4,332 |
) |
|
|
(31,338 |
) |
|
|
86.2 |
% |
Net Income (Loss) Attributable to GigaMedia |
|
|
5,435 |
|
|
|
(4,839 |
) |
|
|
212.3 |
% |
|
|
5,435 |
|
|
|
(30,363 |
) |
|
|
117.9 |
% |
Net Income (Loss) Per Share Attributable to GigaMedia, Diluted |
|
|
0.10 |
|
|
|
(0.09 |
) |
|
|
211.1 |
% |
|
|
0.10 |
|
|
|
(0.60 |
) |
|
|
116.7 |
% |
EBITDA (A) |
|
|
5,673 |
|
|
|
(4,589 |
) |
|
|
223.6 |
% |
|
|
5,673 |
|
|
|
(29,840 |
) |
|
|
119.0 |
% |
Cash and Marketable Securities-Current |
|
|
62,089 |
|
|
|
56,940 |
|
|
|
9.1 |
% |
|
|
62,089 |
|
|
|
80,262 |
|
|
|
-22.6 |
% |
(A) |
EBITDA (earnings before interest, taxes, depreciation, and amortization) is provided as a supplement to results provided in accordance with U.S. generally accepted accounting principles (GAAP). (See,
Use of Non-GAAP Measures, for more details.) |
Fourth-Quarter Financial Results
|
|
Consolidated revenues were $2.7 million, grew by 7.6% quarter-on-quarter due to the growth of cloud computing business with the revenues of $0.9 million in 4Q14, up from $0.2 million in 3Q14 as the contribution
from online game business was $1.7 million, down from $2.2 million in 3Q14 (-22% quarter-on-quarter) and $2.5 million in 4Q13 (-29% quarter-over-quarter) respectively. |
|
|
Consolidated operating expenses were $4.2 million, up from $3.8 million in 3Q14 (+10.4% quarter-on-quarter) resulting from the impairment losses of $1.4 million. |
|
|
Impairment losses were $1.4 million recognized mainly for the prepaid license fee of ArcheAge, which the game license agreement was signed in October 2010. |
|
|
Consolidated non-operating income was $9.7 million in 4Q14 compared to expense of $1.2 million in 3Q14 and income of $1.2 million in 4Q13. |
|
|
Net income was $5.4 million thanks to the capital gain on disposal of marketable securities and market price valuation on investment. |
|
|
Cash and marketable securities-current in 4Q14 accounted for $62.1 million, increased by 9.1% quarter-on-quarter due to the gain on sale of marketable securities. |
Financial Position
GigaMedia maintained its solid
financial position with cash and cash equivalents, marketable securities-current and restricted cash accounted for $71.1 million as of December 31, 2014, or approximately $1.29 per share.
For the Full Year 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
(all figures in US$ thousands, except per share amounts) |
|
FY14 (unaudited) |
|
|
FY13 (audited) |
|
|
Change (%) |
|
|
|
|
|
Revenues |
|
|
9,779 |
|
|
|
15,032 |
|
|
|
-34.9 |
% |
|
|
|
|
Gross Profit |
|
|
1,942 |
|
|
|
7,448 |
|
|
|
-73.9 |
% |
Loss from Operations |
|
|
(13,475 |
) |
|
|
(38,487 |
) |
|
|
65.0 |
% |
Net Loss Attributable to GigaMedia |
|
|
(5,157 |
) |
|
|
(34,780 |
) |
|
|
85.2 |
% |
Net Loss Per Share Attributable to GigaMedia, Diluted |
|
|
(0.10 |
) |
|
|
(0.69 |
) |
|
|
85.5 |
% |
EBITDA (A) |
|
|
(4,170 |
) |
|
|
(32,599 |
) |
|
|
87.2 |
% |
Consolidated revenues declined to $9.8 million in 2014 from $15.0 million in 2013. The decrease was
primarily driven by the contraction in online game business.
Consolidated gross profit decreased to $1.9 million in 2014 from $7.4 million in 2013
(-73.9% year-over-year) attributable to a decline in operating revenues and lowered operating leverage. The gross margin dropped to 19.9% in 2014, down from 49.5% in 2013.
Consolidated loss from operations for 2014 was $13.5 million, down from $38.5 million in 2013. In 2013, loss from operations, excluding impairment
losses of $30.3 million related to FunTown goodwill and intangible assets, was $8.2 million. The operating expenses compared to that in 2013, excluding impairment losses related to FunTown goodwill and intangible assets, diminished slightly in 2014
due to a decrease in impairment losses related to prepaid license fee.
Consolidated net loss attributable to the shareholders of the company
amounts to $5.2 million in 2014 compared to a loss of $34.8 million in 2013.
Business Outlook
The following forward-looking statements reflect GigaMedias expectations as of April 10, 2015. Given potential changes in economic conditions and
consumer spending, the evolving nature of online games, and various other risk factors, including those discussed in the companys 2014 Annual Report on Form 20-F filed with the U.S. Securities and Exchange Commission as referenced below,
actual results may differ materially.
For the first quarter of 2015, GigaMedia expects total revenues to increase by double-digit growth rate
compared with the fourth quarter of 2014, primarily contributed by the five new games released in late December 2014 and one new game in February 2015.
Looking ahead of 2015, management expects:
1) |
Co-developed and self-developed games to be ready by the third quarter and hopes to license to the overseas gaming publishers; |
2) |
New licensed mobile games to acquire more players in order to increase economic scale; |
3) |
For cloud computing business, it is expected to enlarge its Taiwanese SME customer portfolio and also its market presence; |
4) |
Club One, a self-developed social casino platform, to start to license to the overseas operators in April. |
Use of Non-GAAP Measures
To supplement GigaMedias
consolidated financial statements presented in accordance with US GAAP, the company uses the following measure defined as non-GAAP by the SEC: EBITDA. Management believes that EBITDA (earnings before interest, taxes, depreciation, and
amortization) is a useful supplemental measure of performance because it excludes certain non-cash items such as depreciation and amortization and that EBITDA is a measure of performance used by some investors, equity analysts and others to make
informed investment decisions. EBITDA is not a recognized earnings measure under GAAP and does not have a standardized meaning. Non-GAAP measures such as EBITDA should be considered in addition to results prepared in accordance with GAAP, but should
not be considered a substitute for, or superior to, other financial measures prepared in accordance with GAAP. A limitation of using EBITDA is that it does not include all items that impact the companys net income for the period.
Reconciliations to the GAAP equivalents of the non-GAAP financial measures are provided on the attached unaudited financial statements.
About the
Numbers in This Release
Full-year and quarterly results
All 2014 quarterly and full-year figures and all 2013 quarterly results referred to in the text, tables and attachments to this release are unaudited; all
full-year 2013 amounts are audited. The financial statements from which the financial results reported in this press release are derived have been prepared in accordance with U.S. GAAP, unless otherwise noted as non-GAAP, and are
presented in U.S. dollars.
Conference Call and Webcast
Management will not hold an investor conference call and webcast for a discussion about the financial results of the fourth quarter and full year 2014 as the
release dates of the financial results of the first quarter 2015 and the 2014 annual report are close. An announcement will be made along with the release of the financial results of the first quarter of 2015.
About GigaMedia
Headquartered in Taipei, Taiwan,
GigaMedia Limited (Singapore registration number: 199905474H) is a diversified provider of online games and cloud computing services. GigaMedias online games business develops and operates a suite of games in Taiwan and Hong Kong, with focus
on browser/mobile games and social casino games. The companys cloud computing business is focused on providing SMEs in Greater China with critical communications services and IT solutions that increase flexibility, efficiency and
competitiveness. More information on GigaMedia can be obtained from www.gigamedia.com.
The statements included above and elsewhere in this press release that are not historical in nature are
forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements regarding expected financial performance
(as described without limitation in the Business Outlook section and in quotations from management in this press release) and GigaMedias strategic and operational plans. These statements are based on managements current
expectations and are subject to risks and uncertainties and changes in circumstances. There are important factors that could cause actual results to differ materially from those anticipated in the forward looking statements, including but not
limited to, our ability to license, develop or acquire additional online games that are appealing to users, our ability to retain existing online game players and attract new players, and our ability to launch online games in a timely manner and
pursuant to our anticipated schedule. Further information on risks or other factors that could cause results to differ is detailed in GigaMedias Annual Report on Form 20-F filed in April 2013 and its other filings with the United States
Securities and Exchange Commission.
# # #
(Tables to follow)
GIGAMEDIA LIMITED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Twelve months ended |
|
|
|
12/31/2014 |
|
|
9/30/2014 |
|
|
12/31/2013 |
|
|
12/31/2014 |
|
|
12/31/2013 |
|
|
|
unaudited |
|
|
unaudited |
|
|
unaudited |
|
|
unaudited |
|
|
audited |
|
|
|
USD |
|
|
USD |
|
|
USD |
|
|
USD |
|
|
USD |
|
Operating revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asian online game and service revenues |
|
|
1,739,623 |
|
|
|
2,237,498 |
|
|
|
2,463,125 |
|
|
|
8,199,393 |
|
|
|
14,106,052 |
|
Other revenues |
|
|
920,732 |
|
|
|
234,987 |
|
|
|
917,736 |
|
|
|
1,579,551 |
|
|
|
925,607 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,660,355 |
|
|
|
2,472,485 |
|
|
|
3,380,861 |
|
|
|
9,778,944 |
|
|
|
15,031,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Asian online game and service revenues |
|
|
1,835,944 |
|
|
|
1,972,295 |
|
|
|
1,231,969 |
|
|
|
6,012,130 |
|
|
|
6,425,263 |
|
Cost of other revenues |
|
|
920,471 |
|
|
|
294,982 |
|
|
|
991,980 |
|
|
|
1,824,573 |
|
|
|
1,158,371 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,756,415 |
|
|
|
2,267,277 |
|
|
|
2,223,949 |
|
|
|
7,836,703 |
|
|
|
7,583,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
(96,060 |
) |
|
|
205,208 |
|
|
|
1,156,912 |
|
|
|
1,942,241 |
|
|
|
7,448,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development and engineering expenses |
|
|
220,748 |
|
|
|
197,745 |
|
|
|
497,083 |
|
|
|
892,331 |
|
|
|
1,697,806 |
|
Selling and marketing expenses |
|
|
1,697,665 |
|
|
|
1,759,991 |
|
|
|
934,726 |
|
|
|
6,707,346 |
|
|
|
4,815,560 |
|
General and administrative expenses |
|
|
915,407 |
|
|
|
1,878,580 |
|
|
|
1,145,613 |
|
|
|
6,415,549 |
|
|
|
6,364,876 |
|
Impairment losses |
|
|
1,401,667 |
|
|
|
0 |
|
|
|
29,917,344 |
|
|
|
1,401,667 |
|
|
|
33,057,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,235,487 |
|
|
|
3,836,316 |
|
|
|
32,494,766 |
|
|
|
15,416,893 |
|
|
|
45,935,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
|
(4,331,547 |
) |
|
|
(3,631,108 |
) |
|
|
(31,337,854 |
) |
|
|
(13,474,652 |
) |
|
|
(38,487,559 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
146,579 |
|
|
|
187,194 |
|
|
|
85,717 |
|
|
|
682,163 |
|
|
|
237,733 |
|
Gain on sales of marketable securities |
|
|
6,011,518 |
|
|
|
2,447,065 |
|
|
|
1,199,533 |
|
|
|
8,620,875 |
|
|
|
1,739,373 |
|
Interest expense |
|
|
(80,344 |
) |
|
|
(78,714 |
) |
|
|
(7,549 |
) |
|
|
(243,037 |
) |
|
|
(48,537 |
) |
Foreign exchange (loss) gain - net |
|
|
(244,306 |
) |
|
|
20,058 |
|
|
|
24,262 |
|
|
|
(556,061 |
) |
|
|
44,686 |
|
Equity in net earnings (losses) on equity method investments |
|
|
3,860,112 |
|
|
|
(3,848,048 |
) |
|
|
(59,304 |
) |
|
|
(209,211 |
) |
|
|
525,907 |
|
Gain on disposal of investments |
|
|
0 |
|
|
|
0 |
|
|
|
(0 |
) |
|
|
0 |
|
|
|
1,219,712 |
|
Other |
|
|
16,283 |
|
|
|
22,550 |
|
|
|
(40,901 |
) |
|
|
114,678 |
|
|
|
86,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,709,842 |
|
|
|
(1,249,895 |
) |
|
|
1,201,758 |
|
|
|
8,409,407 |
|
|
|
3,805,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before income taxes |
|
|
5,378,295 |
|
|
|
(4,881,003 |
) |
|
|
(30,136,096 |
) |
|
|
(5,065,245 |
) |
|
|
(34,682,518 |
) |
Income tax benefit (expense) |
|
|
13,005 |
|
|
|
125 |
|
|
|
(76,099 |
) |
|
|
73,258 |
|
|
|
(61,086 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
|
5,391,300 |
|
|
|
(4,880,878 |
) |
|
|
(30,212,195 |
) |
|
|
(4,991,987 |
) |
|
|
(34,743,604 |
) |
Loss from discontinued operations, net of tax |
|
|
0 |
|
|
|
0 |
|
|
|
(431,910 |
) |
|
|
0 |
|
|
|
(317,920 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
5,391,300 |
|
|
|
(4,880,878 |
) |
|
|
(30,644,105 |
) |
|
|
(4,991,987 |
) |
|
|
(35,061,524 |
) |
Less: Net loss (income) attributable to noncontrolling interest |
|
|
43,639 |
|
|
|
41,966 |
|
|
|
281,157 |
|
|
|
(164,780 |
) |
|
|
281,242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to shareholders of GigaMedia |
|
|
5,434,939 |
|
|
|
(4,838,912 |
) |
|
|
(30,362,948 |
) |
|
|
(5,156,767 |
) |
|
|
(34,780,282 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) earnings per share attributable to GigaMedia |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
|
0.10 |
|
|
|
(0.09 |
) |
|
|
(0.59 |
) |
|
|
(0.10 |
) |
|
|
(0.68 |
) |
Loss from discontinued operations |
|
|
0.00 |
|
|
|
0.00 |
|
|
|
(0.01 |
) |
|
|
0.00 |
|
|
|
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.10 |
|
|
|
(0.09 |
) |
|
|
(0.60 |
) |
|
|
(0.10 |
) |
|
|
(0.69 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
|
0.10 |
|
|
|
(0.09 |
) |
|
|
(0.59 |
) |
|
|
(0.10 |
) |
|
|
(0.68 |
) |
Loss from discontinued operations |
|
|
0.00 |
|
|
|
0.00 |
|
|
|
(0.01 |
) |
|
|
0.00 |
|
|
|
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.10 |
|
|
|
(0.09 |
) |
|
|
(0.60 |
) |
|
|
(0.10 |
) |
|
|
(0.69 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
55,261,661 |
|
|
|
55,261,661 |
|
|
|
50,720,498 |
|
|
|
53,926,966 |
|
|
|
50,720,108 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
55,284,832 |
|
|
|
55,261,661 |
|
|
|
50,720,498 |
|
|
|
53,926,966 |
|
|
|
50,720,108 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GIGAMEDIA LIMITED
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/31/2014 |
|
|
9/30/2014 |
|
|
12/31/2013 |
|
|
|
unaudited |
|
|
unaudited |
|
|
audited |
|
|
|
USD |
|
|
USD |
|
|
USD |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
50,640,355 |
|
|
|
38,899,281 |
|
|
|
58,801,533 |
|
Marketable securities - current |
|
|
11,448,930 |
|
|
|
18,041,022 |
|
|
|
21,460,119 |
|
Accounts receivable - net |
|
|
1,297,785 |
|
|
|
1,327,883 |
|
|
|
2,026,891 |
|
Prepaid expenses |
|
|
566,965 |
|
|
|
534,534 |
|
|
|
749,598 |
|
Restricted cash |
|
|
8,990,666 |
|
|
|
9,006,571 |
|
|
|
0 |
|
Other receivables |
|
|
124,344 |
|
|
|
2,739,712 |
|
|
|
211,006 |
|
Other current assets |
|
|
195,998 |
|
|
|
166,917 |
|
|
|
82,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
73,265,043 |
|
|
|
70,715,920 |
|
|
|
83,331,391 |
|
|
|
|
|
Marketable securities - noncurrent |
|
|
4,744,000 |
|
|
|
9,073,630 |
|
|
|
6,048,080 |
|
Investments |
|
|
23,671,773 |
|
|
|
20,775,344 |
|
|
|
5,822,332 |
|
Property, plant & equipment - net |
|
|
1,663,424 |
|
|
|
1,753,309 |
|
|
|
1,676,772 |
|
Intangible assets - net |
|
|
221,630 |
|
|
|
592,482 |
|
|
|
1,461,304 |
|
Prepaid licensing and royalty fees |
|
|
4,382,772 |
|
|
|
5,061,593 |
|
|
|
4,665,992 |
|
Other assets |
|
|
353,258 |
|
|
|
309,549 |
|
|
|
315,327 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
108,301,900 |
|
|
|
108,281,827 |
|
|
|
103,321,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity |
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings |
|
|
18,641,390 |
|
|
|
19,395,135 |
|
|
|
4,360,953 |
|
Accounts payable |
|
|
770,965 |
|
|
|
453,885 |
|
|
|
1,178,357 |
|
Accrued compensation |
|
|
795,431 |
|
|
|
1,144,451 |
|
|
|
379,905 |
|
Accrued expenses |
|
|
3,464,652 |
|
|
|
2,508,376 |
|
|
|
2,616,623 |
|
Unearned revenue |
|
|
1,945,945 |
|
|
|
2,172,611 |
|
|
|
2,440,916 |
|
Other current liabilities |
|
|
3,646,412 |
|
|
|
3,781,432 |
|
|
|
3,861,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
29,264,795 |
|
|
|
29,455,890 |
|
|
|
14,838,685 |
|
Other liabilities |
|
|
10,553 |
|
|
|
181,193 |
|
|
|
181,485 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
29,275,348 |
|
|
|
29,637,083 |
|
|
|
15,020,170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GigaMedias shareholders equity |
|
|
79,016,097 |
|
|
|
78,589,516 |
|
|
|
88,447,894 |
|
Noncontrolling interest |
|
|
10,455 |
|
|
|
55,228 |
|
|
|
(146,866 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity |
|
|
79,026,552 |
|
|
|
78,644,744 |
|
|
|
88,301,028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
|
108,301,900 |
|
|
|
108,281,827 |
|
|
|
103,321,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GIGAMEDIA LIMITED
Reconciliations of Non-GAAP Results of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Twelve months ended |
|
|
|
12/31/2014 |
|
|
9/30/2014 |
|
|
12/31/2013 |
|
|
12/31/2014 |
|
|
12/31/2013 |
|
|
|
unaudited |
|
|
unaudited |
|
|
unaudited |
|
|
unaudited |
|
|
unaudited |
|
|
|
USD |
|
|
USD |
|
|
USD |
|
|
USD |
|
|
USD |
|
Reconciliation of Net Income (Loss) to EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to GigaMedia |
|
|
5,434,939 |
|
|
|
(4,838,912 |
) |
|
|
(30,362,948 |
) |
|
|
(5,156,767 |
) |
|
|
(34,780,282 |
) |
Depreciation |
|
|
76,309 |
|
|
|
76,182 |
|
|
|
89,778 |
|
|
|
305,779 |
|
|
|
407,669 |
|
Amortization |
|
|
241,060 |
|
|
|
282,115 |
|
|
|
434,343 |
|
|
|
1,192,629 |
|
|
|
1,902,764 |
|
Interest income |
|
|
(146,450 |
) |
|
|
(187,194 |
) |
|
|
(85,652 |
) |
|
|
(681,833 |
) |
|
|
(238,608 |
) |
Interest expense |
|
|
80,344 |
|
|
|
78,714 |
|
|
|
7,549 |
|
|
|
243,037 |
|
|
|
48,537 |
|
Income tax (benefit) expense |
|
|
(13,005 |
) |
|
|
(125 |
) |
|
|
76,099 |
|
|
|
(73,258 |
) |
|
|
61,086 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
|
5,673,197 |
|
|
|
(4,589,220 |
) |
|
|
(29,840,831 |
) |
|
|
(4,170,413 |
) |
|
|
(32,598,834 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GigaMedia (NASDAQ:GIGM)
Historical Stock Chart
From Mar 2024 to Apr 2024
GigaMedia (NASDAQ:GIGM)
Historical Stock Chart
From Apr 2023 to Apr 2024