Pixelworks, Inc.

NASDAQ

PXLW

Stock

Yield per half year: +439.33%
Dividend yield: 0%
Sector: Technology

Reporting Pixelworks, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $	0.1138	0.0651	0.1522	0.1566	0.1327	0.1298	0.208	0.1205	0.084		0.0958	0.1350	-8.74
Выручка, млрд $		0.0534	0.0806	0.0766	0.0688	0.0409	0.0551	0.0701	0.0597	0.0432	0.0432	0.0538	1.10
Чистая прибыль, млрд $		-0.0111	-0.0042	-0.0046	-0.0091	-0.0265	-0.0194	-0.0152	-0.0262	-0.0287	-0.0287	-0.0232	1.61
EV, млрд $			0.1441	0.1022	0.1366	0.0886	0.1723	0.0217	0.0265	0.0242	0.0242	0.0667	-22.86
EBIT, млрд $		-0.0052	0.0068	-0.0033	-0.0127	-0.0247	-0.02	-0.0168	-0.0266	-0.029	-0.029	-0.0234	3.26
EBITDA, млрд $		-0.0051	0.0069	0.0019	-0.0159	-0.0235	-0.02	-0.0121	-0.0223	-0.0252	-0.0252	-0.0206	1.41
OIBDA, млрд $						-0.0186	-0.0158	-0.0137	-0.0247	-0.0278	-0.0278	-0.0201	8.37
Баланс стоимость, млрд $		0.019	0.0394	-0.3841	-0.3886	-0.4151	-0.435	0.0324	0.0125	-0.0106	-0.0106	-0.1632	-51.98
FCF, млрд $		-0.0037	0.0097	-0.0011	-0.0135	-0.0065	-0.0126	-0.0158	-0.0228	-0.0236	-0.0236	-0.0163	29.42
Операционный денежный поток, млрд $		-0.0015	0.0122	0.000955	-0.0104	-0.0037	-0.0092	-0.0128	-0.0188	-0.0198	-0.0198	-0.0129	39.86
Операционная прибыль, млрд $		-0.0103	-0.002	-0.0048	-0.0127	-0.0247	-0.02	-0.0168	-0.0286	-0.0314	-0.0314	-0.0243	4.92
Операционные расходы, млрд $		0.0328	0.0394	0.0428	0.0472	0.0449	0.0477	0.0527	0.0543	0.0536	0.0536	0.0506	3.61
CAPEX, млрд $		0.0021	0.0025	0.0021	0.0032	0.0028	0.0035	0.003	0.004	0.0038	0.0038	0.0034	6.30

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд $	0.2231	0.249	0.1777	0.1167	0.1091	0.0805	0.0978	0.0898	0.0811	0.0677					0.0834	-3.40
Выручка, млрд $					0.0176	0.0169	0.01	0.0136	0.016	0.0201	0.0161	0.0085	0.0095	0.0091	0.0127	-14.66
Чистая прибыль, млрд $					-0.0045	-0.0016	-0.0097	-0.0061	-0.007	-0.0037	-0.0051	-0.0101	-0.0081	-0.0054	-0.0065	7.85
EV, млрд $					0.0312	0.0212	0.0211	0.043	0.0195	0.0299	0.123	0.0218	0.0171	0.0248	0.0433	-3.67
EBIT, млрд $					-0.0047	-0.003	-0.0115	-0.005	-0.0071	-0.0037	-0.005	-0.0104	-0.0083	-0.0052	-0.0065	7.04
EBITDA, млрд $					-0.0034	-0.0018	-0.0104	-0.0049	-0.0061	-0.0026	-0.0039	-0.0093	-0.0074	-0.0045	-0.0055	11.60
OIBDA, млрд $										-0.003	-0.0044	-0.0099	-0.0079	-0.0057	-0.0062	13.70
Баланс стоимость, млрд $					-0.4491	-0.451	0.024	0.0216	0.0162	0.0125	0.0095	0.000486	-0.008	-0.0106	0.0008	-196.76
FCF, млрд $					-0.0021	-0.0016	-0.0085	-0.008	-0.0039	-0.0023	-0.0012	-0.0081	-0.0086	-0.0057	-0.0052	19.90
Операционный денежный поток, млрд $					-0.0017	-0.0013	-0.0065	-0.0073	-0.0032	-0.0018	-0.000815	-0.0056	-0.0078	-0.0056	-0.0043	25.48
Операционная прибыль, млрд $					-0.0017	-0.0013	-0.0104	-0.0065	-0.0076	-0.0041	-0.0055	-0.0107	-0.0086	-0.0065	-0.0071	9.65
Операционные расходы, млрд $					0.0135	0.012	0.0147	0.012	0.0145	0.0131	0.0136	0.0137	0.0135	0.0115	0.0131	-2.57
CAPEX, млрд $					0.0013	0.0012	0.002	0.000699	0.000736	0.000548	0.000386	0.0025	0.000781	0.000113	0.0009	-27.08

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2003	2004	2005	2006	2007	2008	2009	2010	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $											0.0196	0.0275	0.0179	0.0073	0.0313	0.0616	0.0568	0.0475	0.0236	0.0236	0.0442	-5.49
Short Term Investments $		0.1602	0.0599	0.054	0.0346	0.0081	0.0098	0.0124					0.0061	0.007	0.00025						0.0071	-51.99
Total Receivables $											0.0031	0.0046	0.007	0.0109	0.0047	0.0087	0.01	0.0101	0.0058	0.0058	0.0079	4.30
Total Current Assets $											0.0263	0.0363	0.0354	0.0322	0.0396	0.0745	0.0724	0.0647	0.0349	0.0349	0.0572	-2.50
Чистые активы, млрд $										0.0065	0.0038	0.0056	0.0448	0.0475	0.0529	0.0402	0.0046	0.024		0.0046	0.0338	-12.76
Активы, млрд $											0.0309	0.0675	0.0653	0.0647	0.072	0.1066	0.1023	0.096	0.0641	0.0641	0.0882	-2.30
Short Term Debt $									0.003	0.003		0.0133	0.0115	0.0015	0.002	0.0024	0.0014	0.0024		0.0036	0.0019	9.86
Long Term Debt $		0.15	0.15	0.14	0.14	0.0606	0.0158					0.0061									0.0725	-46.56
Задолженность, млрд $											0.0118	0.0281	0.0205	0.0171	0.0192	0.0355	0.0301	0.031	0.0242	0.0242	0.0280	4.74
Чистый долг, млрд $											-0.0196	-0.0215	-0.0179	-0.003	-0.0262	-0.0587	-0.0533	-0.0426	-0.0202	-0.0202	-0.0402	-5.07
Долг, млрд $												0.0194		0.0042	0.0051	0.0029	0.0035	0.0049	0.0035	0.0035	0.0040	-7.25
Interest income $										0.000446	0.000406	0.0001	0.000227	0.000327	0.0001	0.000457	0.0007	0.0018			0.0007	40.65
Расходы на обслуживание долга $											0.000406	0.0011	0.000921	0.000158	0.000239	0.000211	0.0001	0.0000	0.0001	0.0001	0.0002	-8.74
Чист. проц. доходы, млрд $											-0.000406	-0.0017	0.000227	0.000327	0.0001	0.000457	0.0007	0.0018		0.0018	0.0007	40.65
Goodwill $	0.0825	0.0808	0.1337									0.0184	0.0184	0.0184	0.0184	0.0184	0.0184	0.0184			0.0184	0.00
Амортизация, млрд $											0.0000	0.0001	0.000404	-0.0032	0.0012	0.0048	0.0047	0.0043	0.0038	0.0038	0.0038	25.93
Себестоимость, млрд $											0.0283	0.0389	0.0371	0.0343	0.0207	0.0274	0.0343	0.034	0.0209	0.0209	0.0275	0.19
Товарно материальные запасы $											0.0028	0.0028	0.003	0.0054	0.0024	0.0015	0.0018	0.004	0.0042	0.0042	0.0028	11.84

	2008Q3	2008Q4	2009Q1	2009Q2	2009Q3	2009Q4	2010Q1	2017Q3	2017Q4	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $																									0.0576	0.0568	0.0628	0.0545	0.0503	0.0475	0.0462	0.0378	0.0288	0.0236	0.0368	-13.06
Short Term Investments $										0.0061	0.0066	0.0066	0.0067	0.007	0.0025	0.000992	0.000735	0.00025	0.00025																0.0009	-36.90
Total Receivables $																									0.0108	0.01	0.0079	0.0074	0.0102	0.0101	0.0074	0.0049	0.0045	0.0058	0.0065	-10.50
Total Current Assets $																									0.0726	0.0724	0.0756	0.0701	0.0687	0.0647	0.059	0.05	0.0397	0.0349	0.0497	-11.61
Чистые активы, млрд $																			0.0044	0.0099	0.0055	0.0104	0.0367	0.0351	0.0337	0.0324	0.0074	0.0072							0.0232	-27.15
Активы, млрд $																									0.1023	0.1023	0.1098	0.104	0.1012	0.096	0.0918	0.0816	0.0711	0.0641	0.0809	-7.76
Short Term Debt $																									0.0016	0.0014	0.002	0.0022	0.0024	0.0024	0.0021	0.0023	0.0021	0.002	0.0022	-3.58
Long Term Debt $	0.0606	0.0606	0.0335	0.0158	0.0158	0.0158	0.0158	0.0058	0.0061		0.0039																								0.0095	-24.41
Задолженность, млрд $																									0.0296	0.0301	0.0314	0.0305	0.0336	0.031	0.0308	0.0301	0.027	0.0242	0.0286	-4.83
Чистый долг, млрд $																									-0.0538	-0.0547	-0.0591	-0.0487	-0.0449	-0.04	-0.0391	-0.0331	-0.0246	-0.0202	-0.0314	-12.77
Долг, млрд $																									0.0126	0.0125	0.0037	0.0058	0.0055	0.0075	0.0071	0.0047	0.0042	0.0035	0.0054	-14.14
Interest income $																					0.0000	0.000165	0.00013	0.0001	0.000165	0.000272	0.000563	0.00048	0.0005	0.00046					0.0005	11.08
Расходы на обслуживание долга $																									0.0000	0.0000	0.001	0.0000	0.0000	0.000956	0.0000	0.0000	0	0.0000	0.0010	-2.22
Чист. проц. доходы, млрд $																						0.000165	0.00013	0.0001	0.000165	0.000272	0.000563	0.00048	0.0005	0.00046	0.000459				0.0005	-4.00
Goodwill $																					0.0184	0.0184	0.0184	0.0184	0.0184	0.0184	0.0184	0.0184	0.0184	0.0184					0.0184	0.00
Амортизация, млрд $																									0.0015	0.0012	0.0011	0.000122	0.0011	0.0011	0.0011	0.0011	0.00092	0.000691	0.0010	-8.88
Себестоимость, млрд $																									0.0088	0.0079	0.0056	0.0081	0.0092	0.0111	0.0079	0.0042	0.0046	0.0041	0.0064	-18.06
Товарно материальные запасы $																									0.0027	0.0018	0.0023	0.0055	0.0059	0.004	0.0034	0.005	0.0044	0.0042	0.0042	0.98

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.15	0.24	-0.1285	-0.2398	-0.6516	-0.3697	-0.2804	-0.4661	-0.4918		-0.4918	-0.4519	-5.47
Цена акции ао		4.76	4.35	3.49	3.17	3.93	1.77	1.31	0.7295	4.8	4.8	2.51	4.08
Число акций ао, млн	28	32	35.96	37.85	40.71	52.51	54.34	56.16	58.4		58.4	52.42	7.48
FCF/акцию	-0.1314	0.3036	-0.0317	-0.3575	-0.1597	-0.2406	-0.2915	-0.406	-0.4036		-0.4036	-0.3003	20.37

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					-0.08	-0.04	-0.1747	-0.1099	-0.1241	-0.0658	-0.0881	-0.1745	-0.1386	-0.0905			-0.1115	6.58
Цена акции ао			3.31	2.16	1.99	1.49	1.76	1.61	1.44	1.21					0.6697	4.8	1.95	24.42
Число акций ао, млн	52.77	53	53.68	54.12	54.83	54	55.72	55.92	56.41	56							55.61	0.73
FCF/акцию					-0.0473	-0.0298	-0.1527	-0.1438	-0.0694	-0.0411	-0.0209	-0.1386	-0.1464	-0.0965			-0.0887	18.61

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			-58.31	-10.58	-10.97	-19.66	-52.85	-41.71	-41.94	-116.43	-2911.2		-2911.2	37.18	-632.8260	122.95
ROA, %			-36	-6.18	-6.95	-13.96	-38.81	-21.73	-14.58	-26.4	-35.89		-35.89	15.00	-27.4820	-1.55
ROS, %				-5.18	-6.04	-13.2	-64.93	-35.23	-21.72	-43.86	-66.47	-66.47	-66.47	22.00	-46.7500	13.54
ROCE, %				17.35	-6.76	-23.14	-40.19	-22.18	-18.72	-31.74	-52.02	-72.7	-72.7	25.63	-39.4720	26.80
Ebit margin, %						-23.4	-62.89	-36.3	-23.97	-44.51	-67.1	-67.1	-67.1		-47.7960	13.07
Рентаб EBITDA, %				8.55	2.48	-23.15	-57.4	-36.3	-17.21	-37.32	-58.35	-58.35	-58.35	33.47	-41.5060	9.96
Чистая рентаб, %			-20.8	-5.18	-6.04	-13.2	-64.93	-35.23	-21.72	-43.86	-66.47		-66.47	22.00	-46.4420	0.47
Operation Margin, %				-2.52	-6.3	-18.51	-60.45	-36.3	-23.97	-47.98	-72.58	-72.58	-72.58	25.67	-50.6820	14.86
Доходность FCF, %	-0.8549	-6.08	-5.65	6.38	-0.7286	-10.19	-5.01	-6.07	-13.15	-27.14					-12.3120	21.64

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %					-11.98	-4.53	-29.58	-28.46	-27.18	-17.76	-30.2	-82.42	-122.53	-741.39		37.18	-198.8600	110.92
ROA, %					-4.52	-1.57	-9.18	-5.91	-6.82	-3.8	-5.4	-11.7	-10.66	-7.93		15.00	-7.8980	15.85
ROS, %						-9.52	-97.67	-45.16	-43.66	-18.65	-31.56	-118.91	-85.45	-59	-66.47	22.00	-72.2780	16.06
ROCE, %						-3.45	-12.69	-6.85	-7.76	-4.05	-5.87	-13.02	-11.33	-7.87	-72.7	25.63	-22.1580	65.42
Ebit margin, %									-44.57	-18.29	-31.36	-121.77	-87.43	-57.58	-67.1		-73.0480	16.43
Рентаб EBITDA, %						-17.81	-104.06	-36.14	-38.01	-12.93	-24.45	-109.36	-77.77	-49.98	-58.35	33.47	-63.9820	19.00
Чистая рентаб, %					-25.62	-9.52	-97.67	-45.16	-43.66	-18.65	-31.56	-118.91	-85.45	-59		22.00	-62.7140	25.90
Operation Margin, %						-17.81	-104.06	-47.71	-47.69	-20.56	-34.22	-125.86	-90.61	-71.4	-72.58	25.67	-78.9340	16.23
Доходность FCF, %	1.41	-2.95	-3.53	-4.57	-2.38	-2.03	-8.7	-8.95	-4.83	-3.45							-5.5920	11.19

Coefficients

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-13.78	-10.76	-5.86	-36.48	-33.89	-14.62	-4.89	-10.72	-7.91	-3.21				52.52	-8.2700	-26.16
P/BV			3.42	3.86	2.68	2.94	2.17	3.25	1.04	1.06	1.11		1.11	13.29	1.73	-12.55
P/S			1.22	1.89	1.57	2.03	2.81	4.19	1.07	1.16	1.03		1.03	9.65	2.05	-18.19
P/FCF				15.67	-137.25	-9.81	-19.97	-16.47	-7.61	-6.06	-4.2	-4.07	-4.07	51.22	-7.6820	-24.39
E/P				-0.0274	-0.0295	-0.0684	-0.2043	-0.0933	-0.1264	-0.3115	-0.2732	-0.2998	-0.2998	0.03	-0.2208	26.30
EV/EBIT						-8.49	-3.45	-8.61	-1.29	-0.9971	-0.8342	-0.8342	-0.8342		-2.5131	-37.30
EV/EBITDA				20.9	53.8	-8.58	-3.78	-8.61	-1.8	-1.19	-0.9593		-0.9593	39.19	-3.2679	-23.99
EV/S				1.79		1.99	2.17	3.13	0.3094	0.4438	0.5597	0.5597	0.5597	9.82	1.00	-29.13
EV/FCF				14.83		-10.1	-13.64	-13.64	-1.37	-1.16	-1.03	-1.03	-1.03	75.58	-3.6460	-40.35
Debt/EBITDA				2.81		-0.2646	-0.217	-0.1873	-0.2932	-0.2222	-0.1383	-0.1383	-0.1383	3.00	-0.1959	-5.89
Netdebt/Ebitda				-3.11	10.88	0.1913	1.12	3.85	4.41	1.91	0.7997	0.7997	0.7997	1.76	2.35	-26.97
Debt/Ratio				0.2867		0.0651	0.0706	0.0268	0.0346	0.0516	0.0544	0.0544	0.0544	0.21	0.0444	15.21
Debt/Equity				0.491		0.0886	0.0962	0.0709	0.1092	0.3945	-0.3299	0.6067	0.6067	0.64	0.1703	53.63
Debt/Net Income				-4.64		-0.464	-0.1918	-0.147	-0.2323	-0.189	-0.1214	-0.1214	-0.1214	2.49	-0.1622	-3.75
PEG												0	0
Бета										0.8374	0.0796	7.24	7.24	0.51	2.72	105.24
Индекс Альтмана				3.99	3.65	1.61	1.02	2.03	1.45	1.5	0.8215	0.6504	0.6504	8.99	1.29	-20.36

	2017Q4	2019Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E			-54.79	-75.66	-43.1	-23.31	-24.26	-50.09	-10.05	-14.62	-11.59	-18.08							52.52	-20.8860	-18.44
P/BV							1.17	1.05	1.02	1.25	0.9511	1.08	2.65	1.07	0.944	1.13			13.29	1.37	0.91
P/S							1.2	1.07	1.24	1.56	1.12	1.16	2.43	0.8877	0.7544	1.02			9.65	1.25	-2.54
P/FCF				-33.88	-28.31	-21.87	-42.04	-49.2	-11.49	-11.17	-20.71	-28.98						-4.07	51.22	-15.2840	-18.74
E/P				-0.0132	-0.0232	-0.0429	-0.0412	-0.02	-0.0995	-0.0684	-0.0863	-0.0553						-0.2998	0.03	-0.1219	24.68
EV/EBIT											-2.72	-8.16	-24.43	-2.1	-2.05	-4.74		-0.8342		-6.8308	-49.11
EV/EBITDA							-2.57	-1.66	-1.03	-8.74	-0.7977	-1.31	-7.02	-0.9925	-0.7334	-0.9844			39.19	-2.2081	-5.55
EV/S	9.35	7.55								3.16	1.21	1.49	7.66	2.55	1.79	2.73		0.5597	9.82	3.06	-40.74
EV/FCF	145.45	-29.87								-5.35	-4.97	-12.82	-102.41	-2.7	-1.99	-4.34		-1.03	75.58	-22.4940	-60.14
Debt/EBITDA	-8.99	-0.8396								-1.17	-0.8971	-2.89	-1.81	-0.5066	-0.5673	-0.7673		-0.1383	3.00	-0.7579	-40.21
Netdebt/Ebitda								17.71	5.7	9.91	7.36	15.43	9.95	3.55	3.32	4.44		0.7997	1.76	4.41	-39.60
Debt/Ratio	0.2867	0.0866								0.0555	0.054	0.0783	0.0776	0.0579	0.0591	0.0544		0.0544	0.21	0.0607	-6.86
Debt/Equity	0.491	0.1306								0.2673	0.3368	0.5989	0.7537	9.73	-0.5235	-0.3299		0.6067	0.64	2.05	-4.25
Debt/Net Income	-5.45	-210.79								-0.9391	-0.781	-2.01	-1.41	-0.466	-0.5163	-0.65		-0.1214	2.49	-0.6327	-38.76
Бета																	1.57	7.24	0.51	4.41	114.74
Индекс Альтмана			2.45	2.69	2.08	1.37	1.2	0.9379	0.6484	0.8396							0.8215	0.6504	8.99	0.7796	-7.06

Dividends

IFRS

Reporting Annual Quarterly

	2008	2009	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0632	0.0337			0.0485	-26.98
Дивиденд			0
Див доход, ао, %			0	0.87
Дивиденды / прибыль, %	792.18	521.97	0	40.54	657.08	-18.83

	2009Q1	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.0183		0.0183	0.00
Дивиденды / прибыль, %	310.34	40.54	310.34	0.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	6.83	6.31	4.29	6.68	8.7	8.7	4.96
Персонал, чел				222	239		3.76

	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	CAGR 5
CAPEX/Выручка, %	2.73	2.4	29.06	8.2	1.24	-14.60

	CAGR 5