Detailed financial statements for Pixelworks, Inc. (PXLW): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
Pixelworks, Inc. provides content creation, video delivery, and display processing solutions, and technology in the United States. The company’s products and technology include TrueCut Motion Platform, a content creation software tools; and develops other cinematic visualization solutions. It also offers licensing and services for content creation, remastering and video streaming, and display of cinematic video. Pixelworks, Inc.
Analysis Summary
Pixelworks, Inc. reported revenue of $693000 in the most recent fiscal year, growing at a 5-year CAGR of -55.8%.
Trailing-twelve-month margins: gross margin 44.9%, operating margin 23.1%, net margin -493.3%.
At the current price of $6.68, PXLW trades at a P/E of 0.62 and an ROE of 434.73%. Market capitalisation stands at $43M.
Balance sheet quality for PXLW: current ratio of 2.5, net cash position of $10.5M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue | $53.4M | $80.6M | $76.6M | $68.8M | $40.9M | $55.1M | $70.1M | $59.7M | $43.2M | $693000 |
| Cost of Revenue | $28.3M | $38.9M | $37.1M | $34.3M | $20.7M | $27.4M | $34.3M | $34.0M | $20.9M | $2.6M |
| Gross Profit | $25.1M | $41.8M | $39.5M | $34.5M | $20.2M | $27.7M | $35.9M | $25.7M | $22.3M | -$1.9M |
| Research & Development | $19.0M | $21.4M | $22.9M | $26.0M | $25.0M | $27.2M | $30.5M | $30.9M | $31.3M | $3.7M |
| Selling, General & Admin | $13.8M | $17.8M | $19.5M | $20.9M | $19.8M | $20.4M | 0 | $23.5M | $20.7M | $7.4M |
| Operating Expenses | $32.8M | $39.4M | $42.8M | $47.2M | $46.9M | $47.7M | $52.7M | $54.3M | $53.6M | $9.5M |
| Operating Income | -$10.3M | -$2.0M | -$4.8M | -$12.7M | -$26.7M | -$20.0M | -$16.8M | -$28.6M | -$31.4M | -$11.5M |
| EBITDA | -$6.9M | $1.5M | $2.1M | -$3.1M | -$20.5M | -$16.0M | -$12.8M | -$22.3M | -$25.2M | -$5.8M |
| Interest Expense | $406000 | $1.1M | $438000 | $158000 | $239000 | 0 | $50000 | $25000 | $69000 | 0 |
| Pre-tax Income | -$10.8M | -$3.7M | -$4.2M | -$8.6M | -$25.9M | -$19.5M | -$16.1M | -$26.6M | -$29.1M | -$8.4M |
| Income Tax | $355000 | $493000 | $448000 | $453000 | $598000 | -$133000 | -$884000 | $357000 | $478000 | -$184000 |
| Net Income | -$11.1M | -$4.2M | -$4.6M | -$9.1M | -$26.5M | -$19.8M | -$16.0M | -$26.2M | -$28.7M | -$22.5M |
| EPS | $-0.39 | $-0.13 | $-0.11 | $-0.24 | $-0.65 | $-4.53 | $-3.54 | $-5.59 | $-5.90 | $-4.08 |
| EPS (Diluted) | $-0.39 | $-0.13 | $-0.11 | $-0.24 | $-0.65 | $-4.53 | $-3.54 | $-5.59 | $-5.90 | $-4.08 |
| Shares Outstanding (Diluted) | $2.4M | $2.6M | $3.0M | $3.2M | $3.4M | $4.5M | $4.6M | $4.7M | $4.9M | $5.5M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Revenue | $8.8M | -$23.4M | $446000 | $64000 |
| Gross Profit | $4.4M | -$11.0M | $253000 | $39000 |
| Operating Income | -$5.2M | $8.2M | -$2.9M | -$3.4M |
| EBITDA | -$4.4M | $9.5M | -$4.5M | -$2.7M |
| Net Income | -$4.4M | -$3.6M | $80.6M | -$2.8M |
| EPS | $-0.81 | $-0.65 | $12.69 | $-0.44 |
| EPS (Diluted) | $-0.81 | $-0.65 | $12.46 | $-0.44 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Cash & Equivalents | $19.6M | $27.5M | $17.9M | $7.3M | $31.3M | $61.6M | $56.8M | $47.5M | $23.6M | $11.2M |
| Short-term Investments | 0 | 0 | $6.1M | $7.0M | $250000 | 0 | 0 | 0 | 0 | 0 |
| Receivables | $3.1M | $4.6M | $7.0M | $10.9M | $4.7M | $8.7M | $10.0M | $10.1M | $5.8M | 0 |
| Inventory | $2.8M | $2.8M | $3.0M | $5.4M | $2.4M | $1.5M | $1.8M | $4.0M | $4.2M | 0 |
| Total Current Assets | $26.3M | $36.3M | $35.4M | $32.2M | $39.6M | $74.5M | $72.4M | $64.7M | $34.9M | $50.2M |
| Property, Plant & Equipment | $3.8M | $5.6M | $6.2M | $10.0M | $11.7M | $10.4M | $8.0M | $10.7M | $9.9M | $909000 |
| Goodwill | 0 | $18.4M | $18.4M | $18.4M | $18.4M | $18.4M | $18.4M | $18.4M | $18.4M | 0 |
| Intangible Assets | 0 | $5.9M | $4.2M | $2.7M | $1.2M | $90000 | 0 | 0 | 0 | 0 |
| Total Assets | $30.9M | $67.5M | $65.3M | $64.7M | $72.0M | $106.6M | $102.3M | $96.0M | $64.1M | $51.3M |
| Accounts Payable | $1.7M | $1.4M | $2.1M | $818000 | $995000 | $2.7M | $3.1M | $2.4M | $1.4M | 0 |
| Short-term Debt | 0 | 0 | 0 | 0 | $3.3M | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | $9.7M | $18.3M | $17.2M | $9.7M | $10.6M | $16.4M | $12.5M | $12.3M | $8.3M | $20.0M |
| Long-term Debt | 0 | $6.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | $11.8M | $28.1M | $20.5M | $17.1M | $19.2M | $35.5M | $30.1M | $31.0M | $24.2M | $20.9M |
| Retained Earnings | -$375.3M | -$379.5M | -$384.1M | -$388.6M | -$415.1M | -$435.0M | -$451.0M | -$477.2M | -$505.9M | -$528.4M |
| Total Equity | $19.0M | $39.4M | $44.8M | $47.5M | $52.9M | $40.2M | $32.4M | $12.5M | -$10.6M | -$21.1M |
| Total Debt | 0 | $6.1M | $1.8M | $5.8M | $10.5M | $5.3M | $3.5M | $4.9M | $3.5M | $739000 |
| Net Debt | -$19.6M | -$21.5M | -$22.3M | -$8.5M | -$21.1M | -$56.3M | -$53.3M | -$42.6M | -$20.2M | -$10.5M |
| Working Capital | $16.5M | $18.1M | $18.2M | $22.6M | $29.0M | $58.1M | $59.9M | $52.4M | $26.5M | $30.2M |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Cash & Equivalents | $14.6M | $11.2M | $57.8M | $52.9M |
| Total Assets | $50.5M | $51.3M | $60.0M | $54.1M |
| Total Liabilities | $23.6M | $20.9M | $2.8M | $2.1M |
| Total Equity | -$23.9M | -$21.1M | $57.2M | $52.0M |
| Total Debt | $3.5M | $739000 | $568000 | $450000 |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Net Income | -$11.1M | -$4.2M | -$4.6M | -$9.1M | -$26.5M | -$19.4M | -$15.2M | -$26.2M | -$29.5M | -$23.3M |
| Depreciation & Amortization | $3.5M | $4.2M | $5.2M | $5.3M | $5.2M | $4.8M | $4.7M | $4.3M | $3.8M | $2.6M |
| Stock-based Compensation | $2.7M | $4.2M | $5.7M | $6.6M | $7.9M | $6.1M | $5.2M | $4.8M | $4.0M | $2.9M |
| Change in Working Capital | $1.8M | $5.1M | -$4.4M | -$9.2M | $10.6M | $165000 | -$5.8M | -$1.3M | $2.0M | $415000 |
| Operating Cash Flow | -$1.5M | $12.2M | $955000 | -$10.4M | -$3.7M | -$9.2M | -$12.8M | -$18.8M | -$19.8M | -$20.6M |
| Capital Expenditure | -$2.1M | -$2.5M | -$2.1M | -$3.1M | -$2.8M | -$3.5M | -$3.0M | -$3.8M | -$3.8M | -$448000 |
| Acquisitions | 0 | $1.9M | 0 | $521000 | 0 | 0 | $10.7M | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | -$3.7M | $9.7M | -$1.1M | -$13.5M | -$6.5M | -$12.6M | -$15.8M | -$22.6M | -$23.6M | -$21.1M |
Cash Flow (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Operating Cash Flow | -$2.9M | -$6.5M | -$4.6M | -$1.7M |
| Capital Expenditure | -$163000 | -$45000 | -$105000 | -$29000 |
| Free Cash Flow | -$3.0M | -$6.5M | -$4.7M | -$1.7M |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Stock-based Compensation | $755000 | $659000 | $355000 | $742000 |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue Growth (YoY) | | +51.0% | -5.1% | -10.2% | -40.6% | +34.9% | +27.3% | -14.9% | -27.6% | -98.4% |
| Net Income Growth (YoY) | | +62.4% | -10.7% | -96.4% | -192.3% | +25.3% | +19.1% | -63.3% | -9.7% | +21.7% |
| EPS Growth (YoY) | | +66.7% | +15.4% | -118.2% | -170.8% | -596.9% | +21.9% | -57.9% | -5.5% | +30.8% |
| Shares Change (YoY) | | +11.4% | +14.1% | +5.3% | +7.6% | +31.4% | +3.5% | +1.5% | +4.0% | +13.3% |
| FCF Growth (YoY) | | +364.1% | -111.7% | -1085.8% | +52.0% | -94.3% | -25.4% | -43.0% | -4.1% | +10.7% |
| Gross Margin | 47.0% | 51.8% | 51.6% | 50.2% | 49.4% | 50.3% | 51.2% | 43.1% | 51.6% | -278.4% |
| Operating Margin | -19.4% | -2.5% | -6.3% | -18.5% | -65.4% | -36.3% | -24.0% | -48.0% | -72.6% | -1656.3% |
| EBITDA Margin | -12.9% | 1.9% | 2.8% | -4.5% | -50.1% | -29.0% | -18.3% | -37.3% | -58.4% | -842.3% |
| Net Margin | -20.8% | -5.2% | -6.0% | -13.2% | -64.9% | -36.0% | -22.9% | -43.9% | -66.5% | -3246.6% |
| FCF Margin | -6.9% | 12.0% | -1.5% | -19.7% | -15.9% | -22.9% | -22.6% | -37.9% | -54.5% | -3038.1% |
| Effective Tax Rate | -3.3% | -13.4% | -10.7% | -5.3% | -2.3% | 0.7% | 5.5% | -1.3% | -1.6% | 2.2% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| FCF Per Share | $-1.56 | $3.70 | $-0.38 | $-4.29 | $-1.92 | $-2.83 | $-3.43 | $-4.84 | $-4.84 | $-3.82 |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $2.4M | $2.6M | $3.0M | $3.2M | $3.4M | $4.5M | $4.6M | $4.7M | $4.9M | $5.5M |
What to look at in Technology companies
- Revenue growth 3y (>=15%/year) — Validates sustained traction, not a one-off.
- Gross margin (Sub-sector dependent) — SaaS >=70%, Internet >=55%, Semis >=45%, Hardware >=35%.
- FCF / Revenue (>=20%) — Real cash generated. Many tech firms dress up non-GAAP earnings.
- ROIC (>=15%) — Capital reinvested efficiency — Buffett's first metric.
- SBC / Revenue (<10% healthy) — Stock-based compensation. Silent dilution: >20% destroys value.
- Net Debt / EBITDA (<=2x (1.5x SaaS)) — Resilience in downturns and rate hikes.
Profitability
| Return on Equity | 434.73% |
| Return on Invested Capital | 376.11% |
| Return on Assets | 128.92% |
| Gross Margin | 44.90% |
| Operating Margin | 23.15% |
| Net Margin | -493.30% |
Financial Health
| Debt / Equity | 0.01 |
| Current Ratio | 35.56 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| P/E | -86.15 | -584.31 | -316.36 | -196.00 | -52.06 | -11.66 | -6.00 | -2.81 | -1.48 | -1.56 |
| P/B | 4.16 | 5.06 | 2.33 | 3.12 | 2.17 | 5.85 | 3.01 | 5.87 | -4.03 | -1.66 |
| P/S | 1.48 | 2.47 | 1.36 | 2.16 | 2.81 | 4.27 | 1.39 | 1.23 | 0.99 | 50.59 |
| Gross Margin | 47.0% | 51.8% | 51.6% | 50.2% | 49.4% | 50.3% | 51.2% | 43.1% | 51.6% | -278.4% |
| Operating Margin | -19.4% | -2.5% | -6.3% | -18.5% | -65.4% | -36.3% | -24.0% | -48.0% | -72.6% | -1656.3% |
| Net Margin | -20.8% | -5.2% | -6.0% | -13.2% | -64.9% | -36.0% | -22.9% | -43.9% | -66.5% | -3246.6% |